5 Bedroom Villa for Sale in District 1, Jumeirah Park
Near Park | Upgraded | Landscaped | Private Pool | Video
AED 12,990,000
Villa for Sale | District 1 | Jumeirah Park, Dubai
Villa for sale in District 1, Jumeirah Park
Villa
5 Bedrooms
6 Bathrooms
8,596 Sq FtProperty Location
Distance to Dubai Metro
Discovery Gardens Metro Station
Straight-line distance from this property
243 m
Travel Time from District 1, 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
AED53,712per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,511
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 519,600 · Agency Commission: AED 272,790 · 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 932,380
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 189,912
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,511
Price / sq ft
AED 932,380
Total Acquisition
Monthly EMI
AED 54,853
Annual Mortgage Payment
AED 658,234
Interest — Year 1 (approx.)
AED 415,680
Total Interest over Loan Life
AED 6,063,841
Total Property Cost (price + interest + fees)
AED 19,986,221
Similar Listings
5 Bed Villa for Rent in Jumeirah Park
Jumeirah 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 sqftLike this property? Save it or share it!
or share to
