10 Bedroom Villa for Sale in Dar Al Baida, Dar Al Baida
10BHK House in Dar Al Baida
AED 520,000
Villa for Sale | Dar Al Baida | Dar Al Baida, Umm Al Quwain
Escape to a splendid oasis in the heart of Dar Al Baida. This stunning villa offers a harmonious blend of luxury and functionality, nestled in one of the most tranquil corners of the city. With a substantial built-up area of 10,000 square feet, this property provides ample space for a family to flourish, making it the perfect sanctuary for those who value privacy and spaciousness.
Villa
10 Bedrooms
10 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 Dar Al Baida, Dar Al Baida
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
AED2,150per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 52
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 20,800 · Agency Commission: AED 10,920 · 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 47,010
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 52
Price / sq ft
AED 47,010
Total Acquisition
Monthly EMI
AED 2,196
Annual Mortgage Payment
AED 26,350
Interest — Year 1 (approx.)
AED 16,640
Total Interest over Loan Life
AED 242,740
Total Property Cost (price + interest + fees)
AED 809,750
Similar Listings
9 Bed Villa for Sale in Dar Al BaidaDar Al Baida, Dar Al Baida
9 beds
9 baths
6,445 sqft
00:36
AED 600,000
Dar Al Baida, Dar Al Baida9 beds9 baths6,445 sqft9 Bed Villa for Sale in Dar Al BaidaDar Al Baida, Dar Al Baida9 beds9 baths6,440 sqft
00:27
AED 580,000
Dar Al Baida, Dar Al Baida9 beds9 baths6,440 sqft8 Bed Villa for Sale in Dar Al BaidaDar Al Baida, Dar Al Baida8 beds8 baths3,000 sqft
00:37
AED 2,500,000
Dar Al Baida, Dar Al Baida8 beds8 baths3,000 sqftLike this property? Save it or share it!
or share to
