Home›Dubai›Jebel Ali

Jebel Ali, Jebel Ali Village

Ready to Move In | Stunningly Landscaped 5 Bed Villa | Video
AED 12,500,000
Villa for Sale | Jebel Ali Village | Jebel Ali, Dubai

Villa for sale in Jebel Ali Village Villas, Jebel Ali Village

ApartmentVilla
Bedroom5 Bedrooms
Bathroom7 Bathrooms
Area7,272 Sq Ft

Property Location

Distance to Dubai Metro
Discovery Gardens Metro Station
Straight-line distance from this property
243 m
Travel Time from Jebel Ali Village, Jebel Ali

Calculate Your Mortgage Instantly!

Property Value
AED
Down Payment
AED
OR
%
Interest rate
%
Loan Duration
25 Years
You can own this property for as low as
AED51,686per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,719
Financing Type
Down Payment %
%
Interest Rate
% p.a.
Loan Term
years
Down Payment
AED
Loan Amount
AED
2. One-Time Acquisition Costs
DLD Transfer Fee
%
Agency Commission (incl. 5% VAT)
%
Bank Arrangement / Processing Fee
%
Conveyancing / Legal (optional)
AED
DLD Transfer Fee: AED 500,000 · Agency Commission: AED 262,500 · DLD Admin: AED 580 · Trustee: AED 4,200 · Title Deed: AED 520 · NOC: AED 1,500 · Valuation: AED 3,000 · Mortgage Reg: 0.25% + AED 290
Total Acquisition CostsAED 897,590
3. Annual Rental Income
Gross Annual Rent
AED
Vacancy & Bad-Debt Allowance
%
4. Annual Operating Expenses
Service Charges
AED / sq ft
Property Management Fee
%
Maintenance & Repairs
%
Landlord / Building Insurance
AED
Mortgage Life + Property Insurance
%
Re-letting / Leasing Commission
%
Landlord-paid Utilities / Cooling
AED
Contingency / Other
AED
Total Operating ExpensesAED 160,784
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,719
Price / sq ft
AED 897,590
Total Acquisition
Monthly EMI
AED 52,784
Annual Mortgage Payment
AED 633,404
Interest — Year 1 (approx.)
AED 400,000
Total Interest over Loan Life
AED 5,835,105
Total Property Cost (price + interest + fees)
AED 19,232,695

Similar Listings

Like this property? Save it or share it!
or share to
FacebookWhatsAppEmail