4 Bed Villa for Rent in Al Furjan
AED 410,000PER YEAR
Al Furjan, Tilal Al Furjan
4 beds
5 baths
4,280 sqft
Viewit
Verified
Verified
3 Bedroom Apartment for Sale in Equiti Residence, Al Furjan
Brand New | Close to Metro | Maids Room | Furjan | Video
AED 1,950,000
Apartment for Sale | Equiti Residence | Al Furjan, Dubai
Brand New|Close to Metro|Maids Room
Apartment
3 Bedrooms
3 Bathrooms
1,573 Sq FtProperty Location
Distance to Dubai Metro
Discovery Gardens Metro Station
Straight-line distance from this property
619 m
Travel Time from Equiti Residence, Al Furjan
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
AED8,063per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,240
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 78,000 · Agency Commission: AED 40,950 · 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 148,540
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 35,406
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,240
Price / sq ft
AED 148,540
Total Acquisition
Monthly EMI
AED 8,234
Annual Mortgage Payment
AED 98,811
Interest — Year 1 (approx.)
AED 62,400
Total Interest over Loan Life
AED 910,276
Total Property Cost (price + interest + fees)
AED 3,008,816
Similar Listings
1 Bed Apartment for Rent in Al FurjanAl Furjan, Azizi Star
1 beds
2 baths
780 sqft
00:38
AED 65,000PER YEAR
Al Furjan, Azizi Star1 beds2 baths780 sqft2 Bed Apartment for Rent in Al FurjanAl Furjan, Equiti Residence2 beds3 baths1,161 sqft
00:53
AED 85,000PER YEAR
Al Furjan, Equiti Residence2 beds3 baths1,161 sqft4 Bed Villa for Sale in Al FurjanAl Furjan, Murooj Al Furjan4 beds5 baths7,759 sqft
00:23
AED 8,500,000
Al Furjan, Murooj Al Furjan4 beds5 baths7,759 sqftLike this property? Save it or share it!
or share to
