Viewit
Verified
Verified
5 Bedroom Villa for Sale in Jebel Ali Village, Jebel Ali
Stunning 5 Bed | Premium | Brand New | Keys in hand | Video
AED 10,500,000
Villa for Sale | Jebel Ali Village | Jebel Ali, Dubai
5-Bedroom Type C1 Villa for Sale | Jebel Ali Village, Dubai
Villa
5 Bedrooms
6 Bathrooms
7,600 Sq FtProperty Location
Distance to Dubai Metro
Discovery Gardens Metro Station
Straight-line distance from this property
243 m
Travel Time from Jebel Ali Village, Jebel Ali
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
AED43,416per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,382
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 420,000 · Agency Commission: AED 220,500 · 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 755,590
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 168,000
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,382
Price / sq ft
AED 755,590
Total Acquisition
Monthly EMI
AED 44,338
Annual Mortgage Payment
AED 532,060
Interest — Year 1 (approx.)
AED 336,000
Total Interest over Loan Life
AED 4,901,488
Total Property Cost (price + interest + fees)
AED 16,157,078
Similar Listings
4 Bed Villa for Rent in Jebel AliJebel Ali, Jebel Ali Village
4 beds
5 baths
3,655 sqft
Viewit
Verified
Verified
00:59
AED 310,000PER YEAR
Jebel Ali, Jebel Ali Village4 beds5 baths3,655 sqft5 Bed Villa for Rent in Jebel AliJebel Ali, Jebel Ali Village5 beds5 baths7,600 sqft
Viewit
Verified
Verified
02:04
AED 550,000PER YEAR
Jebel Ali, Jebel Ali Village5 beds5 baths7,600 sqft1 Bed Apartment for Rent in Jebel AliJebel Ali, Downtown Jebel Ali1 beds1 baths712 sqft
00:50
AED 85,000PER YEAR
Jebel Ali, Downtown Jebel Ali1 beds1 baths712 sqftLike this property? Save it or share it!
or share to
