Off-Plan
4 Bedroom Villa for Sale in South Bay 1, Dubai South
Dubai South | Spacious 4 Bed + Maid | Crystal Lagoon
AED 4,280,000
Villa for Sale | South Bay 1 | Dubai South, Dubai
Experience Luxury Living at South Bay 4 Premium with a Post handover payment plan.
Villa
4 Bedrooms
6 Bathrooms
3,565 Sq FtProperty Location
Distance to Dubai Metro
Expo 2020 Metro Station
Straight-line distance from this property
7.2 km
Travel Time from South Bay 1, Dubai South
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
AED17,697per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,201
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 171,200 · Agency Commission: AED 89,880 · 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 313,970
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 79,230
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,201
Price / sq ft
AED 313,970
Total Acquisition
Monthly EMI
AED 18,073
Annual Mortgage Payment
AED 216,878
Interest — Year 1 (approx.)
AED 136,960
Total Interest over Loan Life
AED 1,997,940
Total Property Cost (price + interest + fees)
AED 6,591,910
Similar Listings
6 Bed Villa for Sale in Dubai South
Dubai South, South Bay 3
6 beds
7 baths
11,211 sqft
Viewit
Verified
Verified
03:04
AED 15,500,000
Dubai South, South Bay 36 beds7 baths11,211 sqft5 Bed Villa for Sale in Dubai SouthDubai South, South Bay 45 beds7 baths4,219 sqft
00:21
AED 4,800,000
Dubai South, South Bay 45 beds7 baths4,219 sqft4 Bed Villa for Sale in Dubai SouthDubai South, South Bay 14 beds6 baths3,550 sqft
Viewit
Verified
Verified
01:32
AED 4,200,000
Dubai South, South Bay 14 beds6 baths3,550 sqft6 Bed Villa for Sale in Dubai SouthDubai South, South Bay 36 beds7 baths11,211 sqft
Viewit
Verified
Verified
02:36
AED 15,500,000
Dubai South, South Bay 36 beds7 baths11,211 sqftLike this property? Save it or share it!
or share to
