Location: Dubai Land Residence Complex (DLRC) (Strategically positioned between Emirates Road and Al Ain Road. The project offers excellent connectivity to key Dubai landmarks, including Zayed University (5 mins), Dubai Mall (20 mins), and Dubai International Airport (20 mins). Within close proximity to Miracle Garden, IMG Worlds, Global Village, and the Future Museum.)

Commercial Offices
Ivy Gardens Offices
Property
Ivy Gardens by Samana Developers
Project Overview
- Designed as a green urban sanctuary with lush landscaping and wellness-inspired amenities
- Developed by award-winning Samana Developers, part of the Samana Group of Companies
- Mid-rise mixed-use development offering a limited collection of commercial office units
- Located in a well-established residential catchment, ideal for professional services and SME businesses
- Combines tranquil design elements with the conveniences of urban commercial infrastructure
- Offices designed to support wellness, productivity, and sustainable usage
- Ground-floor retail, resort-style leisure amenities, and rooftop facilities integrated into the development
Building Configuration
- 2B + G + 1P + 14 Floors
- Dedicated commercial levels separated from residential zones
- Ground-floor retail with supporting hospitality and wellness features
- Rooftop amenity decks and outdoor green zones
- Full fire, MEP, and access compliance for office fit-out flexibility
Office Space Overview
- Available unit sizes: From 890.5 sq. ft. to 2,013.93 sq. ft.
- Starting Price: From AED 1,833 PSF
- Payment Plan: 40/60
- Completion Date: Q4 2026
Commercial Amenities
- Private pools inside select residential units (enhancing onsite tenant attraction)
- Resort-style main swimming pool for resident and visitor relaxation
- Fully equipped indoor and outdoor fitness facilities
- Rooftop kids play zones and green courtyards for added lifestyle value
- Jogging track, steam & sauna, and dedicated health club for staff wellbeing
- Outdoor cinema and rooftop barbecue lounge for informal client or staff events
- Waterfall and landscaping features to enhance work-life atmosphere
Design & Finishes
- Modern, clean-line architecture with a focus on natural light and open views
- High ceilings, large windows, and flexible MEP layout for maximum adaptability
- Core & shell delivery to allow full tenant customization
- Infrastructure ready for IT, telecom, and office automation systems
- Building facades and lobbies finished with quality materials in line with Samana’s brand identity
Views
- Many offices feature unobstructed views over landscaped courtyards and green zones
- Rooftop-level units offer extended sightlines across Dubailand
- Adjacent to a network of arterial roads with excellent signage visibility
- Surroundings include residential clusters, educational campuses, and mixed-use developments
- Enhanced appeal for tenants seeking a natural, wellness-focused work environment
Illustrative model
Scenario modeller
Set your own assumptions and see how Ivy Gardens Offices 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.
Location
Ivy Gardens — DLRC, Dubai


