Off-Plan
Viewit
Verified
Verified
2 Bedroom Villa for Sale in Masaar, Tilal City
New Launch | Discover Masaar 3 | 5% DP | Prime Location | Freehold | No Commission
AED 1,799,000
Villa for Sale | Masaar | Tilal City, Sharjah
INTRODUCING MASAAR 3 | SUBMIT YOUR EOI TODAY
Villa
2 Bedrooms
3 Bathrooms
2,290 Sq FtProperty Location
Distance to Dubai Metro
Etisalat Metro Station
Straight-line distance from this property
18.0 km
Travel Time from Masaar, Tilal City
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
AED7,439per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 786
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 71,960 · Agency Commission: AED 37,779 · 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 137,819
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 51,180
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 786
Price / sq ft
AED 137,819
Total Acquisition
Monthly EMI
AED 7,597
Annual Mortgage Payment
AED 91,160
Interest — Year 1 (approx.)
AED 57,568
Total Interest over Loan Life
AED 839,788
Total Property Cost (price + interest + fees)
AED 2,776,607
Similar Listings
2 Bed Townhouse for Sale in Tilal CityTilal City, Masaar
2 beds
2 baths
2,290 sqft
Viewit
Verified
Verified
00:47
AED 1,799,000
Tilal City, Masaar2 beds2 baths2,290 sqftLike this property? Save it or share it!
or share to
