Viewit
Verified
Verified
3 Bedroom Villa for Sale in Expo Golf Villas, Emaar South
Brand New | Expo Golf Villas
AED 2,400,000
Villa for Sale | Expo Golf Villas | Emaar South, Dubai
Selling Price: AED 2,400,000/=
Villa
3 Bedrooms
4 Bathrooms
1,554 Sq FtProperty Location
Distance to Dubai Metro
Expo 2020 Metro Station
Straight-line distance from this property
12.3 km
Travel Time from Expo Golf Villas, Emaar 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
AED9,924per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,544
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 96,000 · Agency Commission: AED 50,400 · 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 180,490
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 34,988
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,544
Price / sq ft
AED 180,490
Total Acquisition
Monthly EMI
AED 10,134
Annual Mortgage Payment
AED 121,614
Interest — Year 1 (approx.)
AED 76,800
Total Interest over Loan Life
AED 1,120,340
Total Property Cost (price + interest + fees)
AED 3,700,830
Similar Listings
3 Bed Villa for Rent in Emaar SouthEmaar South, Expo Golf Villas
3 beds
3 baths
1,881 sqft
00:38
AED 125,000PER YEAR
Emaar South, Expo Golf Villas3 beds3 baths1,881 sqft1 Bed Apartment for Rent in Emaar SouthEmaar South, Golf Views Block A1 beds1 baths654 sqft
Viewit
Verified
Verified
00:50
AED 70,000PER YEAR
Emaar South, Golf Views Block A1 beds1 baths654 sqft4 Bed Apartment for Sale in Emaar SouthEmaar South, Golf Links4 beds4 baths7,353 sqft
01:53
AED 240,000
Emaar South, Golf Links4 beds4 baths7,353 sqft4 Bed Townhouse for Sale in Emaar SouthEmaar South, Greenway 24 beds5 baths2,755 sqft
Viewit
Verified
Verified
00:49
AED 4,100,000
Emaar South, Greenway 24 beds5 baths2,755 sqftLike this property? Save it or share it!
or share to
