AED 450,000PER YEAR
Palm Jumeirah, Palma Residences
4 beds
5 baths
3,728 sqft
1/1
Viewit
Verified
Verified
Palm Jumeirah, Garden Homes Palm Jumeirah
Palm Jumeirah | Beach Front | 4 Bed Villa | Atlantis View
AED 29,000,000
Villa for Sale | Garden Homes Palm Jumeirah | Palm Jumeirah, Dubai
Villa for sale in Garden Homes Frond E, Garden Homes
Villa
4 Bedrooms
5 Bathrooms
6,830 Sq FtProperty Location
Distance to Dubai Metro
Dubai Internet City Metro Station
Straight-line distance from this property
5.0 km
Travel Time from Garden Homes Palm Jumeirah, Palm Jumeirah
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
AED119,911per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 4,246
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 1,160,000 · Agency Commission: AED 609,000 · 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 2,069,090
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 151,060
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 4,246
Price / sq ft
AED 2,069,090
Total Acquisition
Monthly EMI
AED 122,458
Annual Mortgage Payment
AED 1,469,498
Interest — Year 1 (approx.)
AED 928,000
Total Interest over Loan Life
AED 13,537,444
Total Property Cost (price + interest + fees)
AED 44,606,534
Similar Listings
Like this property? Save it or share it!
or share to
