Verified badge
Viewit
Verified
Home›Dubai›Nad Al Sheba

Nad Al Sheba, Nad Al Sheba 1

4BR Villa | Private Elevator | Freehold
AED 9,600,000
Villa for Sale | Nad Al Sheba 1 | Nad Al Sheba, Dubai

GAMMA exclusively presents this brand new development of Alphabeta G4 in Nad Al Sheba Gardens. Beautifully unique layout, private pool and elevator.

ApartmentVilla
Bedroom4 Bedrooms
Bathroom5 Bathrooms
Area5,221 Sq Ft

Property Location

Travel Time from Nad Al Sheba 1, Nad Al Sheba

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
AED39,695per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,839
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 384,000 · Agency Commission: AED 201,600 · 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 691,690
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 115,662
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,839
Price / sq ft
AED 691,690
Total Acquisition
Monthly EMI
AED 40,538
Annual Mortgage Payment
AED 486,454
Interest — Year 1 (approx.)
AED 307,200
Total Interest over Loan Life
AED 4,481,361
Total Property Cost (price + interest + fees)
AED 14,773,051

Similar Listings

Like this property? Save it or share it!
or share to
FacebookWhatsAppEmail