Off-Plan
5 Bedroom Villa for Sale in Masaar, Tilal City
5 Bed Middle | Green Gated Community | Emirates Road
AED 5,599,999
Villa for Sale | Masaar | Tilal City, Sharjah
5-Bedroom Middle Unit | Masaar Phase 3 by Arada
Villa
5 Bedrooms
6 Bathrooms
5,142 Sq FtProperty Location
Distance to Dubai Metro
Etisalat Metro Station
Straight-line distance from this property
19.7 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
AED23,155per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,089
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 224,000 · Agency Commission: AED 117,600 · 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 407,690
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 113,924
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,089
Price / sq ft
AED 407,690
Total Acquisition
Monthly EMI
AED 23,647
Annual Mortgage Payment
AED 283,765
Interest — Year 1 (approx.)
AED 179,200
Total Interest over Loan Life
AED 2,614,127
Total Property Cost (price + interest + fees)
AED 8,621,816
Similar Listings
2 Bed Villa for Sale in Tilal City
Tilal City, Masaar
2 beds
3 baths
2,290 sqft
Viewit
Verified
Verified
00:51
AED 1,799,000
Tilal City, Masaar2 beds3 baths2,290 sqftLike this property? Save it or share it!
or share to
