AED 310,000PER YEAR
Jumeirah Park, District 7
3 beds
4 baths
3,527 sqft
1/1
Viewit
Verified
Verified
Jumeirah Park, Legacy Nova
Exclusive 4BR Legacy | Equisitely Landscaped
AED 6,300,000
Villa for Sale | Legacy Nova | Jumeirah Park, Dubai
Highgate is pleased to offer you this fantastic 4 bedrooms villa in Jumeirah Park, the best offer in the market.
Villa
4 Bedrooms
5 Bathrooms
4,335 Sq FtProperty Location
Distance to Dubai Metro
Discovery Gardens Metro Station
Straight-line distance from this property
1.7 km
Travel Time from Legacy Nova, Jumeirah Park
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
AED26,050per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,453
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 252,000 · Agency Commission: AED 132,300 · 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 457,390
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 96,170
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,453
Price / sq ft
AED 457,390
Total Acquisition
Monthly EMI
AED 26,603
Annual Mortgage Payment
AED 319,236
Interest — Year 1 (approx.)
AED 201,600
Total Interest over Loan Life
AED 2,940,893
Total Property Cost (price + interest + fees)
AED 9,698,283
Similar Listings
Like this property? Save it or share it!
or share to
