4 Bedroom Villa for Sale in Marina, Marina
Big Suburban 4BHK Villa in Marina
AED 1,600,000
Villa for Sale | Marina | Marina, Umm Al Quwain
Welcome to your future sanctuary of luxury in the heart of Marina—an exquisite villa that harmoniously blends suburban tranquility with timeless elegance. Priced at AED 1,600,000, this classic four-bedroom, four-bathroom marvel sprawls across an impressive 7,000 square feet of built-up area, offering ample space for relaxation and entertainment.
Villa
4 Bedrooms
4 Bathrooms
7,000 Sq FtProperty Location
Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
789 m
Travel Time from Marina, Marina
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
AED6,616per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 229
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 64,000 · Agency Commission: AED 33,600 · 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 123,690
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 154,800
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 229
Price / sq ft
AED 123,690
Total Acquisition
Monthly EMI
AED 6,756
Annual Mortgage Payment
AED 81,076
Interest — Year 1 (approx.)
AED 51,200
Total Interest over Loan Life
AED 746,893
Total Property Cost (price + interest + fees)
AED 2,470,583
Similar Listings
6 Bed Villa for Sale in Nad Al Hamar
Nad Al Hamar, Nad Al Hamar
6 beds
5 baths
12,000 sqft
Viewit
Verified
Verified
02:38
AED 12,500,786
Nad Al Hamar, Nad Al Hamar6 beds5 baths12,000 sqft5 Bed Villa for Sale in Jumeirah ParkJumeirah Park, District 15 beds6 baths8,596 sqft
Viewit
Verified
Verified
02:11
AED 12,990,000
Jumeirah Park, District 15 beds6 baths8,596 sqft4 Bed Villa for Sale in Jebel AliJebel Ali, Jebel Ali Village4 beds5 baths2,985 sqft
01:20
AED 245,000
Jebel Ali, Jebel Ali Village4 beds5 baths2,985 sqft4 Bed Villa for Rent in Al FurjanAl Furjan, Tilal Al Furjan4 beds5 baths4,280 sqft
02:26
AED 410,000PER YEAR
Al Furjan, Tilal Al Furjan4 beds5 baths4,280 sqftLike this property? Save it or share it!
or share to
