1/1
Home›Dubai›The Valley

The Valley, Orania

Luxury Corner Villa | 4 Bed + Maid | Close to Park | Video
AED 4,100,000
Villa for Sale | Orania | The Valley, Dubai

Townhouse for sale in Orania, The Valley

ApartmentVilla
Bedroom4 Bedrooms
Bathroom4 Bathrooms
Area2,346 Sq Ft

Property Location

Travel Time from Orania, The Valley

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 1,748
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 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 297,090
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 52,412
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,748
Price / sq ft
AED 297,090
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 6,311,005

Similar Listings

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