Viewit
Verified
Verified
5 Bedroom Villa for Sale in Legacy , Jumeirah Park
Upgraded| Vastu| Huge Plot |Stunning Pool n Garden
AED 16,800,000
Villa for Sale | Legacy | Jumeirah Park, Dubai
Villa for sale in Legacy Large, Legacy
Villa
5 Bedrooms
6 Bathrooms
9,531 Sq FtProperty Location
Distance to Dubai Metro
Discovery Gardens Metro Station
Straight-line distance from this property
1.7 km
Travel Time from Legacy , Jumeirah Park
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
AED69,466per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,763
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 672,000 · Agency Commission: AED 352,800 · 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 1,202,890
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 210,482
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,763
Price / sq ft
AED 1,202,890
Total Acquisition
Monthly EMI
AED 70,941
Annual Mortgage Payment
AED 851,295
Interest — Year 1 (approx.)
AED 537,600
Total Interest over Loan Life
AED 7,842,381
Total Property Cost (price + interest + fees)
AED 25,845,271
Similar Listings
5 Bed Villa for Rent in Jumeirah ParkJumeirah Park, District 2
5 beds
6 baths
7,922 sqft
Viewit
Verified
Verified
02:07
AED 1,100,000PER YEAR
Jumeirah Park, District 25 beds6 baths7,922 sqft4 Bed Villa for Sale in Jumeirah ParkJumeirah Park, District 94 beds4 baths5,489 sqft
01:45
AED 320,000
Jumeirah Park, District 94 beds4 baths5,489 sqft4 Bed Villa for Rent in Jumeirah ParkJumeirah Park, District 34 beds5 baths8,496 sqft
Viewit
Verified
Verified
02:03
AED 475,000PER YEAR
Jumeirah Park, District 34 beds5 baths8,496 sqft5 Bed Villa for Sale in Jumeirah ParkJumeirah Park, District 25 beds6 baths7,466 sqft
Viewit
Verified
Verified
01:04
AED 23,999,999
Jumeirah Park, District 25 beds6 baths7,466 sqftLike this property? Save it or share it!
or share to
