5 Bedroom Villa for Sale in Oud Al Tayer, Al Salamah
Spacious 5BHK Villa
AED 600,000
Villa for Sale | Oud Al Tayer | Al Salamah, Umm Al Quwain
Discover an extraordinary opportunity in the vibrant community of Al Salamah. Here stands a spacious villa, elegantly offering the ideal blend of comfort and sophistication.
Villa
5 Bedrooms
5 Bathrooms
6,388 Sq FtProperty Location
Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
789 m
Travel Time from Oud Al Tayer, 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
AED2,481per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 94
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 141,336
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 94
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
Like this property? Save it or share it!
or share to
