1/1
Home›Dubai›Palm Jumeirah

Palm Jumeirah, Garden Homes Palm Jumeirah

Beach Front | 4 Bed Villa | Palm Jumeirah
AED 29,000,000
Villa for Sale | Garden Homes Palm Jumeirah | Palm Jumeirah, Dubai

Villa for sale in Garden Homes, Frond E — Palm Jumeirah

ApartmentVilla
Bedroom4 Bedrooms
Bathroom5 Bathrooms
Area6,698 Sq Ft

Property Location

Distance to Dubai Metro
Al Khail Metro Station
Straight-line distance from this property
3.3 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 4,330
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 148,156
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 4,330
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
FacebookWhatsAppEmail