AED 12,799,999
Tilal Al Ghaf, Harmony
4 beds
5 baths
5,969 sqft
1/1
Tilal Al Ghaf, Harmony
Luxurious Upgrade | Extended 4-Bedroom | Large Corner Plot
AED 12,799,999
Villa for Sale | Harmony | Tilal Al Ghaf, Dubai
White Bricks Real Estate LLC is offering to the market this fully upgraded 4-bedroom with maid’s room, located in the highly sought-after community of Harmony 2, Tilal Al Ghaf, Dubai. Designed for modern family living, this home offers the perfect blend of elegance, comfort, and functionality.
Villa
4 Bedrooms
5 Bathrooms
5,969 Sq FtProperty Location
Distance to Dubai Metro
Jumeirah Golf Estates Metro Station
Straight-line distance from this property
6.0 km
Travel Time from Harmony, Tilal Al Ghaf
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
AED52,926per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,144
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 512,000 · Agency Commission: AED 268,800 · 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 918,890
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 132,118
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,144
Price / sq ft
AED 918,890
Total Acquisition
Monthly EMI
AED 54,050
Annual Mortgage Payment
AED 648,606
Interest — Year 1 (approx.)
AED 409,600
Total Interest over Loan Life
AED 5,975,147
Total Property Cost (price + interest + fees)
AED 19,694,036
Similar Listings
Like this property? Save it or share it!
or share to
