AED 185,000PER YEAR
Mohammad Bin Rashid City, District 7
3 beds
4 baths
1,474 sqft
1/1
Viewit
Verified
Verified
Mohammad Bin Rashid City, District 11
Vastu Compliant | Single Row | Brand New | Vacant
AED 4,100,000
Villa for Sale | District 11 | Mohammad Bin Rashid City, Dubai
The Fields is an exciting new development in District 11, MBR City, Dubai, brought to you by G and Co. This project features 3 and 4-bedroom townhouses with luxurious finishes, providing residents with an exclusive and integrated living experience along with convenient lifestyle amenities. The community is designed to offer impressive facilities that serve as a retreat from the hustle and bustle of daily life. It stands out as one of Dubai's premier residential complexes, promoting a simple and enjoyable living experience filled with various pleasures. Property Details: 4 Bedrooms 4 Bathrooms Size: 2,010.48 sq. ft. BUA: 2,810.56 sq. ft. Impeccable Finishing Living and Dining Areas Grand Fixtures Family Room Built-in Wardrobes Maid's Quarters Laundry Room Expansive Terrace Private Backyard This is a unique opportunity to embrace a luxurious lifestyle in one of Dubai's most desirable neighborhoods.
Villa
4 Bedrooms
4 Bathrooms
2,010 Sq FtProperty Location
Distance to Dubai Metro
Business Bay Metro Station
Straight-line distance from this property
3.8 km
Travel Time from District 11, Mohammad Bin Rashid City
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
AED16,953per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,040
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 164,000 · Agency Commission: AED 86,100 · 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 301,190
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 45,020
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,040
Price / sq ft
AED 301,190
Total Acquisition
Monthly EMI
AED 17,313
Annual Mortgage Payment
AED 207,757
Interest — Year 1 (approx.)
AED 131,200
Total Interest over Loan Life
AED 1,913,915
Total Property Cost (price + interest + fees)
AED 6,315,105
Similar Listings
Like this property? Save it or share it!
or share to
