Viewit
Verified
Verified
4 Bedroom Villa for Sale in Orania, The Valley
Luxury Corner Villa | 4 Bed + Maid | Close to Park | Video
AED 4,100,000
Villa for Sale | Orania | The Valley, Dubai
Townhouse for sale in Orania, The Valley
Villa
4 Bedrooms
4 Bathrooms
2,346 Sq FtProperty Location
Distance to Dubai Metro
Centrepoint Metro Station
Straight-line distance from this property
24.9 km
Travel Time from Orania, The Valley
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
AED16,953per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,748
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 164,000 · Agency Commission: AED 86,100 · 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 301,190
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 52,412
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,748
Price / sq ft
AED 301,190
Total Acquisition
Monthly EMI
AED 17,313
Annual Mortgage Payment
AED 207,757
Interest — Year 1 (approx.)
AED 131,200
Total Interest over Loan Life
AED 1,913,915
Total Property Cost (price + interest + fees)
AED 6,315,105
Similar Listings
4 Bed Villa for Rent in The ValleyThe Valley, Nara
4 beds
4 baths
2,772 sqft
Viewit
Verified
Verified
01:25
AED 200,000PER YEAR
The Valley, Nara4 beds4 baths2,772 sqft3 Bed Townhouse for Rent in The ValleyThe Valley, Talia3 beds4 baths2,772 sqft
Viewit
Verified
Verified
01:08
AED 190,000PER YEAR
The Valley, Talia3 beds4 baths2,772 sqft3 Bed Townhouse for Rent in The ValleyThe Valley, Eden3 beds4 baths1,873 sqft
Viewit
Verified
Verified
01:20
AED 150,000PER YEAR
The Valley, Eden3 beds4 baths1,873 sqftLike this property? Save it or share it!
or share to
