AED 13,800,000
Jumeirah Park, District 5
5 beds
4 baths
7,510 sqft
1/1
Viewit
Verified
Verified
Jumeirah Park, District 2
UPGRADED 3BR SMALL | BIG PLOT | PRIVATE POOL | VIDEO
AED 8,750,000
Villa for Sale | District 2 | Jumeirah Park, Dubai
Highgate Homes Real Estate is proud to offer this 3 Bed Legacy Small Villa in Jumeirah Park. An opportunity not to be missed.
Villa
3 Bedrooms
4 Bathrooms
3,063 Sq FtProperty Location
Travel Time from District 2, 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
AED36,180per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,857
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 350,000 · Agency Commission: AED 183,750 · 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 631,340
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 68,186
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,857
Price / sq ft
AED 631,340
Total Acquisition
Monthly EMI
AED 36,949
Annual Mortgage Payment
AED 443,383
Interest — Year 1 (approx.)
AED 280,000
Total Interest over Loan Life
AED 4,084,574
Total Property Cost (price + interest + fees)
AED 13,465,914
Similar Listings
Like this property? Save it or share it!
or share to
