Location: Arjan, Dubailand (In the heart of the city yet away from its hustle — with direct access to Sheikh Zayed Road, Sheikh Mohammed Bin Zayed Road, Al Khail Road, and Hessa Street. Minutes from Dubai Miracle Garden, Palm Jumeirah, Expo Dubai, Downtown Dubai, and Dubai International Airport)

Commercial Retail
Gharbi 1 Residences Retail
Property
Gharbi I Residences by Rabdan Developments
Project Overview
Freehold residential and retail development
G + 3P + 12 + Roof
Total Units: 168 Residences
Residential Configuration:
- Studio + Balcony / Terrace: 451–573 sq. ft.
- 1 Bedroom + Balcony + Pool: 878–1,418 sq. ft.
- 1 Bedroom + Study + Balcony + Pool: 1,017–1,773 sq. ft.
- 1 Bedroom + Terrace + Pool: 1,124–1,738 sq. ft.
- 2 Bedroom + Maid + Balcony + Pool: 1,270–2,111 sq. ft.
- 2 Bedroom + Maid + Terrace + Pool: 2,096–2,139 sq. ft.
Retail Overview
- Retail Units: 2 Ground Floor Shops
Retail Configuration:
Shop 01: 3,504.28 sq. ft.
Shop 02: 3,318.67 sq. ft.
Available Unit Sizes: 3,319 & 3,504 sq. ft.
Starting Price: From AED 2,200 PSF
Payment Plan: 70/30
Completion Date: Q4 2026
Amenities
- Rooftop cinema for elevated entertainment experiences
- Sauna and steam room for daily wellness and relaxation
- Dedicated business hub and professional workspaces
- Gaming room for interactive leisure and recreation
- On-site coffee shop offering a community café experience
- Swimming pools for adults and children with landscaped decks
- Outdoor lounge area with shaded social seating
- Barbecue area for casual gatherings and resident events
- Open-air yoga space designed for mindful living
- 24/7 security to ensure privacy and peace of mind
- Kids’ playground with safe, creative play equipment
- Valet parking service for added resident convenience
- Club lounge for quiet relaxation or socializing
- Fully equipped indoor gym for health and fitness
- Indoor cinema for private screenings and entertainment
Views
- Dramatic skyline views from select units and rooftop areas
Illustrative model
Scenario modeller
Set your own assumptions and see how Gharbi 1 Residences Retail behaves as a cash purchase, the same purchase mortgaged, or a capital-only resale.
Enter the asking price to run the model.
Every figure recalculates as you type. Use the price you are actually considering.
How each figure is calculated
- Handover
- The date the unit is handed over, set in quarters from purchase. Gross rent, the vacancy allowance, maintenance and management, and the service charge all start there and not before — an unbuilt unit cannot be let and is not billed. The year handover falls in gets the exact fraction it is entitled to, not a rounded whole year. Capital growth is not treated this way: it compounds from today across the whole hold, because an off-plan unit can be sold before it completes. Where the holding period ends before handover, there is no operating income anywhere in the schedule and the whole return is capital movement less costs.
- Gross yield
- Gross annual rent ÷ purchase price. Before every cost. Where handover is in the future this is a stabilised full year from handover — a rate on the price, not a figure reduced by the construction period. The schedule shows what each year actually books.
- Net yield
- (Rent collected after the vacancy allowance − maintenance and management − service charge) ÷ purchase price. Stabilised on the same basis as the gross yield.
- Rent growth
- Compound annual movement in gross rent, applied from handover and stepping at each anniversary of it, which is when a tenancy renews. It may be negative. It does not touch the service charge, which is held flat in nominal terms.
- ROI
- Total profit over the whole hold ÷ total cash invested (price + all acquisition costs). Unlevered. Not an annual rate.
- ROE
- Total profit over the whole hold ÷ equity contributed (deposit + all acquisition and finance costs), after debt service. Levered. Not an annual rate.
- Cash-on-cash return
- Year-one operating cash flow, after debt service where there is a mortgage, ÷ cash invested. Reported separately from ROI/ROE and never merged with it. Year one means the first year of the schedule as it stands: where that year falls before handover it carries no rent, so on a mortgaged off-plan purchase the figure is negative — that is the year you fund out of pocket, and it is shown rather than smoothed away.
- IRR
- The annualised rate that discounts the dated cash-flow schedule above to a net present value of zero, solved numerically. Where the schedule has no sign change, or the solver does not converge on a single meaningful rate, we print “—” rather than substitute a simpler annualised-return figure.
An illustrative model, not a forecast, a valuation, an offer or investment advice. Every figure is generated from the assumptions on this page — some yours, the rest stated defaults, not promises. Rents, service charges, fees, vacancy, handover dates, financing terms and sale prices vary by unit and over time; past prices are not a guide to future prices. Returns are not guaranteed and capital is at risk.
Mortgage availability, loan-to-value, rate and term are subject to lender criteria and underwriting; nothing here indicates that finance will be offered. Figures exclude any tax payable in your country of residence — take independent financial, tax and legal advice before committing. Mitchell's Commercial Real Estate is a trading brand; the RERA-licensed broker is Stephen James Mitchell, BRN 68593.


