AED 310,000PER YEAR
Jumeirah Park, District 7
3 beds
4 baths
3,527 sqft
1/1
Viewit
Verified
Verified
Jumeirah Park, District 4
Spacious 4BHK with Pool
AED 10,700,000
Villa for Sale | District 4 | Jumeirah Park, Dubai
Highgate Home Real Estate is proud to present this exceptional 4BR large Legacy villa in Jumeirah Park, soon to be vacant and ready for its next owner. Boasting an expansive, lush garden designed for both relaxation and entertaining, this remarkable home is a rare opportunity not to be missed!
Villa
4 Bedrooms
5 Bathrooms
7,947 Sq FtProperty Location
Distance to Dubai Metro
Discovery Gardens Metro Station
Straight-line distance from this property
2.0 km
Travel Time from District 4, 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
AED44,243per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,346
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 428,000 · Agency Commission: AED 224,700 · 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 769,790
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 175,634
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,346
Price / sq ft
AED 769,790
Total Acquisition
Monthly EMI
AED 45,183
Annual Mortgage Payment
AED 542,194
Interest — Year 1 (approx.)
AED 342,400
Total Interest over Loan Life
AED 4,994,850
Total Property Cost (price + interest + fees)
AED 16,464,640
Similar Listings
Like this property? Save it or share it!
or share to
