Off-Plan
Viewit
Verified
Verified
3 Bedroom Villa for Sale in Shamsa Townhouse, Expo City
Modern | 3+ Maid Bed Villa | Expo Valley Shamsa
AED 4,500,000
Villa for Sale | Shamsa Townhouse | Expo City, Dubai
Villa for sale in Shamsa Townhouse, Expo City Valley
Villa
3 Bedrooms
3 Bathrooms
2,656 Sq FtProperty Location
Distance to Dubai Metro
Expo 2020 Metro Station
Straight-line distance from this property
1.9 km
Travel Time from Shamsa Townhouse, Expo City
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
AED18,607per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,694
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 180,000 · Agency Commission: AED 94,500 · 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 329,590
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 59,232
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,694
Price / sq ft
AED 329,590
Total Acquisition
Monthly EMI
AED 19,002
Annual Mortgage Payment
AED 228,026
Interest — Year 1 (approx.)
AED 144,000
Total Interest over Loan Life
AED 2,100,638
Total Property Cost (price + interest + fees)
AED 6,930,228
Similar Listings
Like this property? Save it or share it!
or share to
