AED 13,800,000
Jumeirah Park, District 5
5 beds
4 baths
7,510 sqft
1/1
Viewit
Verified
Verified
Jumeirah Park, Legacy
Exquisitely Upgraded | HUGE Plot | 10,000 Sqft | Video
AED 14,200,000
Villa for Sale | Legacy | Jumeirah Park, Dubai
Highgate Homes proudly presents this exceptional Legacy Villa in the highly sought-after District 2 of Jumeirah Park. A residence that perfectly blends timeless classical elegance with modern sophistication.
Villa
5 Bedrooms
6 Bathrooms
9,641 Sq FtProperty Location
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
AED58,715per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,473
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 568,000 · Agency Commission: AED 298,200 · 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 1,018,290
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 212,902
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,473
Price / sq ft
AED 1,018,290
Total Acquisition
Monthly EMI
AED 59,962
Annual Mortgage Payment
AED 719,547
Interest — Year 1 (approx.)
AED 454,400
Total Interest over Loan Life
AED 6,628,680
Total Property Cost (price + interest + fees)
AED 21,846,970
Similar Listings
Like this property? Save it or share it!
or share to
