Viewit
Verified
Verified
6 Bedroom Villa for Sale in Nad Al Hamar, Nad Al Hamar
LUXURY VILLA FOR SALE | NAD AL HAMMAR | Video
AED 12,500,786
Villa for Sale | Nad Al Hamar | Nad Al Hamar, Dubai
Selling Price: AED 12,500,786
Villa
6 Bedrooms
5 Bathrooms
12,000 Sq FtProperty Location
Distance to Dubai Metro
Centrepoint Metro Station
Straight-line distance from this property
3.3 km
Travel Time from Nad Al Hamar, Nad Al Hamar
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
AED51,689per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,042
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 500,031 · Agency Commission: AED 262,517 · 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 897,646
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 264,800
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,042
Price / sq ft
AED 897,646
Total Acquisition
Monthly EMI
AED 52,787
Annual Mortgage Payment
AED 633,444
Interest — Year 1 (approx.)
AED 400,025
Total Interest over Loan Life
AED 5,835,472
Total Property Cost (price + interest + fees)
AED 19,233,904
Similar Listings
4 Bed Villa for Sale in Jebel AliJebel Ali, Jebel Ali Village
4 beds
5 baths
2,985 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 sqft4 Bed Villa for Sale in Jumeirah ParkJumeirah Park, District 94 beds4 baths5,503 sqft
Viewit
Verified
Verified
02:00
AED 10,200,000
Jumeirah Park, District 94 beds4 baths5,503 sqftLike this property? Save it or share it!
or share to
