4 Bedroom Villa for Sale in Al Qarayen, Al Salamah
Spacious 4BHK Villa with Annex in Al Qaraen
AED 1,650,000
Villa for Sale | Al Qarayen | Al Salamah, Umm Al Quwain
Experience the epitome of contemporary elegance with this 4-bedroom villa, located in the esteemed Al Qarayen area of Al Salamah. This villa offers more than just a home—it promises a lifestyle of unparalleled comfort and sophistication.
Villa
4 Bedrooms
4 Bathrooms
10,000 Sq FtProperty Location
Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
789 m
Travel Time from Al Qarayen, 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
AED6,823per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 165
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 66,000 · Agency Commission: AED 34,650 · 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 127,240
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 220,800
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 165
Price / sq ft
AED 127,240
Total Acquisition
Monthly EMI
AED 6,967
Annual Mortgage Payment
AED 83,609
Interest — Year 1 (approx.)
AED 52,800
Total Interest over Loan Life
AED 770,234
Total Property Cost (price + interest + fees)
AED 2,547,474
Similar Listings
Like this property? Save it or share it!
or share to
