4 Bedroom Villa for Sale in Jebel Ali Village, Jebel Ali
4 Bed | Single Row | On Football Ground | Video | Jebel Ali Village
AED 245,000
Villa for Sale | Jebel Ali Village | Jebel Ali, Dubai
RealCo Capital is Proud to present you a Beautiful 4 Bed Town house. On the Football Ground
Villa
4 Bedrooms
5 Bathrooms
2,985 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
AED1,013per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 82
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 9,800 · Agency Commission: AED 5,145 · 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 27,485
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 66,470
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 82
Price / sq ft
AED 27,485
Total Acquisition
Monthly EMI
AED 1,035
Annual Mortgage Payment
AED 12,415
Interest — Year 1 (approx.)
AED 7,840
Total Interest over Loan Life
AED 114,368
Total Property Cost (price + interest + fees)
AED 386,853
Similar Listings
4 Bed Villa for Rent in Jebel Ali
Jebel 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 sqft5 Bed Villa for Sale in Jebel AliJebel Ali, Jebel Ali Village5 beds6 baths7,600 sqft
Viewit
Verified
Verified
02:04
AED 10,500,000
Jebel Ali, Jebel Ali Village5 beds6 baths7,600 sqftLike this property? Save it or share it!
or share to
