3 Bedroom Villa for Sale in Al Nakhilat, Al Salamah
3BHK Villa for Sale in Al Nakhilat
AED 880,000
Villa for Sale | Al Nakhilat | Al Salamah, Umm Al Quwain
Discover an inviting harmony between tranquility and modern convenience in this exquisite villa, nestled within the serene precincts of Al Nakhilat, Al Salamah. This tranquil haven offers an impeccable blend of understated luxury and minimalist design, catering seamlessly to a contemporary lifestyle.
Villa
3 Bedrooms
3 Bathrooms
5,000 Sq FtProperty Location
Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
789 m
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
AED3,639per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 176
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 35,200 · Agency Commission: AED 18,480 · 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 72,570
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 176
Price / sq ft
AED 72,570
Total Acquisition
Monthly EMI
AED 3,716
Annual Mortgage Payment
AED 44,592
Interest — Year 1 (approx.)
AED 28,160
Total Interest over Loan Life
AED 410,791
Total Property Cost (price + interest + fees)
AED 1,363,361
Similar Listings
Like this property? Save it or share it!
or share to
