5 Bedroom Villa for Sale in Al Abraq, Al Salamah
Compact 5BHK in Al Abraq
AED 1,050,000
Villa for Sale | Al Abraq | Al Salamah, Umm Al Quwain
Nestled in the serene enclave of Al Abraq, Al Salamah, lies a symbol of modern luxury. This exquisite villa, marked for sale, represents a harmonious blend of compact efficiency and contemporary style—an idyllic canvas for crafting family memories.
Villa
5 Bedrooms
5 Bathrooms
3,000 Sq FtProperty Location
Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
789 m
Travel Time from Al Abraq, 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
AED4,342per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 350
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 42,000 · Agency Commission: AED 22,050 · 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 84,640
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 66,800
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 350
Price / sq ft
AED 84,640
Total Acquisition
Monthly EMI
AED 4,434
Annual Mortgage Payment
AED 53,206
Interest — Year 1 (approx.)
AED 33,600
Total Interest over Loan Life
AED 490,149
Total Property Cost (price + interest + fees)
AED 1,624,789
Similar Listings
Like this property? Save it or share it!
or share to
