4 Bedroom Villa for Sale in Al Rass 1, Al Rass
Simple Seaside Villa in Al Rass
AED 600,000
Villa for Sale | Al Rass 1 | Al Rass, Umm Al Quwain
Discover a sanctuary of elegance and simplicity in the heart of Al Rass. Nestled within the exclusive Al Rass 1 enclave, this splendid villa is a remarkable blend of tranquility and modernity. Designed with a minimalist ethos, it epitomizes clarity and refined sophistication, offering an ideal lifestyle for those who seek both peace and vibrancy.
Villa
4 Bedrooms
4 Bathrooms
3,599 Sq FtProperty Location
Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
789 m
Travel Time from Al Rass 1, Al Rass
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
AED2,481per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 167
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 24,000 · Agency Commission: AED 12,600 · 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 52,690
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 79,978
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 167
Price / sq ft
AED 52,690
Total Acquisition
Monthly EMI
AED 2,534
Annual Mortgage Payment
AED 30,403
Interest — Year 1 (approx.)
AED 19,200
Total Interest over Loan Life
AED 280,085
Total Property Cost (price + interest + fees)
AED 932,775
Similar Listings
4 Bed Villa for Sale in Jebel AliJebel Ali, Jebel Ali Village
4 beds
5 baths
2,985 sqft
01:20
AED 245,000
Jebel Ali, Jebel Ali Village4 beds5 baths2,985 sqft4 Bed Villa for Rent in Al FurjanAl Furjan, Tilal Al Furjan4 beds5 baths4,280 sqft
02:26
AED 410,000PER YEAR
Al Furjan, Tilal Al Furjan4 beds5 baths4,280 sqft4 Bed Villa for Sale in Jumeirah Park
Jumeirah Park, District 94 beds4 baths5,503 sqft
Viewit
Verified
Verified
02:00
AED 10,200,000
Jumeirah Park, District 94 beds4 baths5,503 sqft5 Bed Villa for Rent in Jumeirah ParkJumeirah Park, District 25 beds6 baths7,922 sqft
Viewit
Verified
Verified
02:07
AED 1,100,000PER YEAR
Jumeirah Park, District 25 beds6 baths7,922 sqftLike this property? Save it or share it!
or share to
