Viewit
Verified
Verified
4 Bedroom Villa for Sale in Al Nakhilat, Al Salamah
4BHK with Majlis, Halls, and Maid Room
AED 1,250,000
Villa for Sale | Al Nakhilat | Al Salamah, Umm Al Quwain
Discover serenity and modern luxury in this spacious 4-bedroom villa. Offering tranquil spaces and thoughtful design, this property is your very own peaceful retreat. Covering a generous built-up area of 5,000 square feet, it blends seamlessly with its surroundings while providing ample space for relaxation and entertainment.
Villa
4 Bedrooms
4 Bathrooms
5,000 Sq FtProperty Location
Distance to Dubai Metro
Etisalat Metro Station
Straight-line distance from this property
31.8 km
Travel Time from Al Nakhilat, Al Salamah
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
AED5,169per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 250
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 50,000 · Agency Commission: AED 26,250 · 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 98,840
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 110,800
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 250
Price / sq ft
AED 98,840
Total Acquisition
Monthly EMI
AED 5,278
Annual Mortgage Payment
AED 63,340
Interest — Year 1 (approx.)
AED 40,000
Total Interest over Loan Life
AED 583,511
Total Property Cost (price + interest + fees)
AED 1,932,351
Similar Listings
Like this property? Save it or share it!
or share to
