3 Bedroom Townhouse for Sale in Villanova, Dubailand
Villanova | Brand New | Great Deal | Back To Back
AED 3,100,000
Townhouse for Sale | Villanova | Dubailand, Dubai
Townhouse for sale in La Violeta 1, Villanova
Townhouse
3 Bedrooms
4 Bathrooms
1,984 Sq FtProperty Location
Distance to Dubai Metro
Al Safa Metro Station
Straight-line distance from this property
16.0 km
Travel Time from Villanova, Dubailand
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
AED12,818per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,563
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 124,000 · Agency Commission: AED 65,100 · 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 230,190
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 44,448
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,563
Price / sq ft
AED 230,190
Total Acquisition
Monthly EMI
AED 13,090
Annual Mortgage Payment
AED 157,084
Interest — Year 1 (approx.)
AED 99,200
Total Interest over Loan Life
AED 1,447,106
Total Property Cost (price + interest + fees)
AED 4,777,296
Similar Listings
4 Bed Townhouse for Sale in Dubailand
Dubailand, Cherrywoods
4 beds
5 baths
2,712 sqft
Viewit
Verified
Verified
01:13
AED 4,200,000
Dubailand, Cherrywoods4 beds5 baths2,712 sqft5 Bed Villa for Rent in DubailandDubailand, California Village5 beds4 baths3,500 sqft
Viewit
Verified
Verified
01:21
AED 250,000PER YEAR
Dubailand, California Village5 beds4 baths3,500 sqft1 Bed Apartment for Sale in DubailandDubailand, Cove Boulevard1 beds2 baths1,150 sqft
Viewit
Verified
Verified
00:39
AED 1,150,000
Dubailand, Cove Boulevard1 beds2 baths1,150 sqftStudio Apartment for Sale in DubailandDubailand, Cove BoulevardStudio1 baths411 sqft
Viewit
Verified
Verified
00:16
AED 735,000
Dubailand, Cove BoulevardStudio1 baths411 sqftLike this property? Save it or share it!
or share to
