AED 185,000PER YEAR
Mohammad Bin Rashid City, District 7
3 beds
4 baths
1,474 sqft
1/1
Mohammad Bin Rashid City, District One
RARE 5 Bed | Large Plot | Spacious Layout | Pool
AED 28,000,000
Villa for Sale | District One | Mohammad Bin Rashid City, Dubai
Villa for sale in District One Villas, District One
Villa
5 Bedrooms
6 Bathrooms
7,500 Sq FtProperty Location
Distance to Dubai Metro
Al Rashid Stadium Metro Station
Straight-line distance from this property
7.8 km
Travel Time from District One, 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
AED115,776per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 3,733
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 1,120,000 · Agency Commission: AED 588,000 · 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 1,998,090
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 165,800
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 3,733
Price / sq ft
AED 1,998,090
Total Acquisition
Monthly EMI
AED 118,235
Annual Mortgage Payment
AED 1,418,825
Interest — Year 1 (approx.)
AED 896,000
Total Interest over Loan Life
AED 13,070,636
Total Property Cost (price + interest + fees)
AED 43,068,726
Similar Listings
Like this property? Save it or share it!
or share to
