1/1
Home›Dubai›Mohammad Bin Rashid City

Mohammad Bin Rashid City, District 11

Pristine 4 Bed Villa | Spacious | Community View
AED 4,050,000
Villa for Sale | District 11 | Mohammad Bin Rashid City, Dubai

Villa for sale in The Fields, District 11

ApartmentVilla
Bedroom4 Bedrooms
Bathroom5 Bathrooms
Area2,014 Sq Ft

Property 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
AED16,746per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,011
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 162,000 · Agency Commission: AED 85,050 · 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 297,640
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 45,108
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,011
Price / sq ft
AED 297,640
Total Acquisition
Monthly EMI
AED 17,102
Annual Mortgage Payment
AED 205,223
Interest — Year 1 (approx.)
AED 129,600
Total Interest over Loan Life
AED 1,890,574
Total Property Cost (price + interest + fees)
AED 6,238,214

Similar Listings

Like this property? Save it or share it!
or share to
FacebookWhatsAppEmail