AED 475,000PER YEAR
Jumeirah Park, District 3
4 beds
5 baths
8,496 sqft
Jumeirah Park, District 9
Immaculately Landscaped | Multiple Villas Available | Video
AED 320,000
Villa for Sale | District 9 | Jumeirah Park, Dubai
Villa for rent in Legacy Nova Villas, District 9
Villa
4 Bedrooms
4 Bathrooms
5,489 Sq FtProperty Location
Distance to Dubai Metro
Al Furjan Metro Station
Straight-line distance from this property
2.7 km
Travel Time from District 9, 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
AED1,323per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 58
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 12,800 · Agency Commission: AED 6,720 · 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 32,810
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 121,558
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 58
Price / sq ft
AED 32,810
Total Acquisition
Monthly EMI
AED 1,351
Annual Mortgage Payment
AED 16,215
Interest — Year 1 (approx.)
AED 10,240
Total Interest over Loan Life
AED 149,379
Total Property Cost (price + interest + fees)
AED 502,189
Similar Listings
Like this property? Save it or share it!
or share to
