4 Bedroom Villa for Sale in Dar Al Baida, Dar Al Baida
Spacious 4BHK Villa + 2 Annexes in Dar Al Baida Near Karama Road
AED 930,000
Villa for Sale | Dar Al Baida | Dar Al Baida, Umm Al Quwain
Discover serene living in this enchanting villa nestled in the heart of Dar Al Baida, a tranquil haven that offers the perfect balance of comfort and elegance. With 10,000 square feet of refined living space, this stunning property ensures ample room to create a home that fits your lifestyle.
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 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
AED3,845per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 93
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 37,200 · Agency Commission: AED 19,530 · 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 76,120
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 93
Price / sq ft
AED 76,120
Total Acquisition
Monthly EMI
AED 3,927
Annual Mortgage Payment
AED 47,125
Interest — Year 1 (approx.)
AED 29,760
Total Interest over Loan Life
AED 434,132
Total Property Cost (price + interest + fees)
AED 1,440,252
Similar Listings
9 Bed Villa for Sale in Dar Al BaidaDar Al Baida, Dar Al Baida
9 beds
9 baths
6,440 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 sqft10 Bed Villa for Sale in Dar Al BaidaDar Al Baida, Dar Al Baida10 beds10 baths10,000 sqft
00:31
AED 520,000
Dar Al Baida, Dar Al Baida10 beds10 baths10,000 sqftLike this property? Save it or share it!
or share to
