AED 310,000PER YEAR
Jumeirah Park, District 7
3 beds
4 baths
3,527 sqft
1/1
Viewit
Verified
Verified
Jumeirah Park, Legacy
Exquisite 5BR Villa w/ Spectacular Pool
AED 12,995,000
Villa for Sale | Legacy | Jumeirah Park, Dubai
Highgate Homes Real Estate is delighted to introduce this bespoke 5-bedroom villa, strategically located on a spacious plot within the sought-after Jumeirah Park neighborhood. This villa features an elegant open-plan living, dining, and kitchen area. It includes one bedroom on the ground floor and four bedrooms upstairs, all with ensuite bathrooms and built-in wardrobes. Situated in the serene District 2, the villa offers peaceful living and a beautifully landscaped garden. With its modern design and move-in readiness, it’s an ideal choice for those seeking luxury and comfort in a prime location.
Villa
5 Bedrooms
6 Bathrooms
7,473 Sq FtProperty Location
Distance to Dubai Metro
Discovery Gardens Metro Station
Straight-line distance from this property
1.7 km
Travel Time from Legacy , 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
AED53,732per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,739
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 519,800 · Agency Commission: AED 272,895 · 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 932,735
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 165,206
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,739
Price / sq ft
AED 932,735
Total Acquisition
Monthly EMI
AED 54,874
Annual Mortgage Payment
AED 658,487
Interest — Year 1 (approx.)
AED 415,840
Total Interest over Loan Life
AED 6,066,175
Total Property Cost (price + interest + fees)
AED 19,993,910
Similar Listings
Like this property? Save it or share it!
or share to
