Viewit
Verified

Home›Dubai›Dubailand

5 Bedroom Villa for Sale in Falconcity of Wonders, Dubailand

5BR for Sale | Opulent Aegean | Detached Villa | Ready to move

AED 6,799,000

Villa for Sale | Falconcity of Wonders | Dubailand, Dubai

LOCI Properties is pleased to offer you this Stunning Aegean Style five Bedrooms Villa at Falcon City, Dubai Land.

Villa

5 Bedrooms

7 Bathrooms

9,389 Sq Ft

Property Location

Distance to Dubai Metro

Sobha Realty Metro Station

Straight-line distance from this property

789 m

Travel Time from Falconcity of Wonders, Dubailand

Calculate Your Mortgage Instantly!

Property Value

AED

Down Payment

AED

Interest rate

Loan Duration

25 Years

You can own this property for as low as

AED28,113per month

ROI Calculator

Dubai Investment Analysis

1. Property & Purchase

Purchase Price

AED

Property Size

sq ft

Price per sq ft: AED 724

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 271,960 · Agency Commission: AED 142,779 · 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 492,819

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 207,358

5. Capital Growth

Expected Annual Price Appreciation

Your Returns

AED 724

Price / sq ft

AED 492,819

Total Acquisition

Monthly EMI

AED 28,710

Annual Mortgage Payment

AED 344,521

Interest — Year 1 (approx.)

AED 217,568

Total Interest over Loan Life

AED 3,173,830

Total Property Cost (price + interest + fees)

AED 10,465,649

Similar Listings

4 Bed Villa for Sale in Dubailand

00:19

AED 3,950,000

Dubailand, Haven By Aldar

4 beds

5 baths

3,110 sqft

4 Bed Townhouse for Sale in Dubailand

Viewit
Verified

01:13

AED 4,200,000

Dubailand, Cherrywoods

4 beds

5 baths

2,712 sqft

5 Bed Villa for Rent in Dubailand

Viewit
Verified

01:21

AED 250,000PER YEAR

Dubailand, California Village

5 beds

4 baths

3,500 sqft

1 Bed Apartment for Sale in Dubailand

Viewit
Verified

00:39

AED 1,150,000

Dubailand, Cove Boulevard

1 beds

2 baths

1,150 sqft

Studio Apartment for Sale in Dubailand

Viewit
Verified

00:16

AED 735,000

Dubailand, Cove Boulevard

Studio

1 baths

411 sqft

Like this property? Save it or share it!

or share to