1/1

Viewit
Verified

Home›Sharjah›Tilal City

Tilal City, Masaar

AED 1,799,000

Villa for Sale | Masaar | Tilal City, Sharjah

INTRODUCING MASAAR 3 | SUBMIT YOUR EOI TODAY

Villa

2 Bedrooms

3 Bathrooms

2,290 Sq Ft

Property Location

Distance to Dubai Metro

Etisalat Metro Station

Straight-line distance from this property

18.0 km

Travel Time from Masaar, Tilal City

Calculate Your Mortgage Instantly!

Property Value

AED

Down Payment

AED

Interest rate

Loan Duration

25 Years

You can own this property for as low as

AED7,439per month

ROI Calculator

Dubai Investment Analysis

1. Property & Purchase

Purchase Price

AED

Property Size

sq ft

Price per sq ft: AED 786

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 71,960 · Agency Commission: AED 37,779 · 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 137,819

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 51,180

5. Capital Growth

Expected Annual Price Appreciation

Your Returns

AED 786

Price / sq ft

AED 137,819

Total Acquisition

Monthly EMI

AED 7,597

Annual Mortgage Payment

AED 91,160

Interest — Year 1 (approx.)

AED 57,568

Total Interest over Loan Life

AED 839,788

Total Property Cost (price + interest + fees)

AED 2,776,607

Similar Listings

Like this property? Save it or share it!

or share to