This 1-bedroom apartment in Park Lane, Dubai Hills Estate, is offered as a distress deal at AED 1,510,000. The original price, including DLD fees, was AED 1,591,200, placing this unit at a 5.1% discount to the reference price. With a size of 809 sq.ft, the entry basis is AED 1,867 per sq.ft, which is below the most recent transaction benchmarks for comparable off-plan stock in the project. The apartment is semi-furnished, features a balcony, and is positioned on a mid-level floor (levels 4-8) with park views. Handover is scheduled for Q4 2028, and the payment plan is structured with a significant portion due on transfer and the remainder staged through construction milestones and handover. The immediate investment thesis is a below-market entry into a branded Emaar project in a maturing master community, with the potential for capital appreciation as Dubai Hills Estate continues to develop and as handover approaches.
Distress Deal
Distress Deal: 1 Br In Park Lane
Available when we last checked on 3 August 2026. The asking price shown is the one published when the listing was added on 14 April 2026, 111 days before that check, and it is not re-checked against the market automatically. A listing this old should be treated as indicative — confirm with us that it is still available and still at this price before you act on it.
On this page
Quick navigation
Photography
Gallery
Distress Deal
OVERVIEW
LOCATION & TRANSPORT
Park Lane is situated within Dubai Hills Estate, a large-scale master development by Emaar in Mohammed Bin Rashid City. The location is central, with direct access to Al Khail Road, providing connectivity to Downtown Dubai, Dubai Marina, and the wider city. The estate is positioned to benefit from planned infrastructure upgrades and is already supported by a growing network of internal roads, cycling tracks, and pedestrian pathways. Public transport options are evolving, with bus routes and ride-hailing services forming the primary modes for residents at present. The proximity to Dubai Hills Mall, schools, and healthcare facilities enhances the practical appeal for both end-users and tenants. For investors, the location supports a broad tenant pool, including professionals working in central Dubai, families seeking community amenities, and international buyers looking for a well-connected address.
AMENITIES & SURROUNDING
Park Lane is designed as a modern, multi-building complex with a focus on lifestyle and community. Residents will have access to a comprehensive suite of amenities, including an infinity pool, gym, fitness centre, outdoor gymnasium, jogging track, barbecue areas, children's playground, splash park, skate park, basketball court, putting green, and dog park. The development is set within landscaped podium gardens, offering park views and communal spaces for gatherings and recreation. Interiors are styled with the Vida brand aesthetic, combining earthy tones and contemporary finishes. The wider Dubai Hills Estate provides additional infrastructure, such as Dubai Hills Park, Dubai Hills Golf Club, and a range of retail and dining options at Dubai Hills Mall. The area is planned to deliver a balance of green spaces and urban convenience, supporting both active and relaxed lifestyles.
MARKET
At AED 1,867 per sq.ft, this unit is priced below the most recent off-plan transactions in Park Lane, where 1-bedroom units have transacted at upwards of AED 2,200 per sq.ft. The discount reflects both the distress nature of the sale and the current stage of construction, with handover still two years away. Dubai Hills Estate has established itself as a resilient submarket, attracting both end-users and investors due to its master-planned environment and Emaar's track record. The 1-bedroom format is typically sought after by singles, couples, and investors targeting the rental market. Liquidity for this segment is supported by ongoing demand for new, well-located apartments with strong amenity provision. The main risk points are construction timeline adherence, future supply within Dubai Hills, and the need to manage payment plan obligations through to handover. However, the below-market entry price provides a buffer against moderate market fluctuations and supports a case for capital appreciation as completion nears and the community matures.
CONCLUSION
For investors seeking exposure to Dubai Hills Estate at a sub-market entry price, this 1-bedroom Park Lane apartment offers a clear value proposition. The 5.1% discount to the original price, combined with a staged payment plan and a handover date in 2028, allows for capital deployment over time rather than an immediate outlay. The unit's park view, semi-furnished status, and access to a full suite of amenities enhance its rental and resale appeal. The main considerations are the construction timeline and the evolving competitive landscape within Dubai Hills. Provided these are managed, the investment thesis is straightforward: a branded, well-located apartment in a maturing Emaar community, acquired at a discount to current market levels, with the potential for both income and capital growth as the project completes and the area continues to develop.
PROJECT DESCRIPTION
OVERVIEW
This 1-bedroom apartment in Park Lane, Dubai Hills Estate, is offered as a distress deal at AED 1,510,000. The original price, including DLD fees, was AED 1,591,200, placing this unit at a 5.1% discount to the reference price. With a size of 809 sq.ft, the entry basis is AED 1,867 per sq.ft, which is below the most recent transaction benchmarks for comparable off-plan stock in the project. The apartment is semi-furnished, features a balcony, and is positioned on a mid-level floor (levels 4-8) with park views. Handover is scheduled for Q4 2028, and the payment plan is structured with a significant portion due on transfer and the remainder staged through construction milestones and handover. The immediate investment thesis is a below-market entry into a branded Emaar project in a maturing master community, with the potential for capital appreciation as Dubai Hills Estate continues to develop and as handover approaches.
LOCATION & TRANSPORT
Park Lane is situated within Dubai Hills Estate, a large-scale master development by Emaar in Mohammed Bin Rashid City. The location is central, with direct access to Al Khail Road, providing connectivity to Downtown Dubai, Dubai Marina, and the wider city. The estate is positioned to benefit from planned infrastructure upgrades and is already supported by a growing network of internal roads, cycling tracks, and pedestrian pathways. Public transport options are evolving, with bus routes and ride-hailing services forming the primary modes for residents at present. The proximity to Dubai Hills Mall, schools, and healthcare facilities enhances the practical appeal for both end-users and tenants. For investors, the location supports a broad tenant pool, including professionals working in central Dubai, families seeking community amenities, and international buyers looking for a well-connected address.
AMENITIES & SURROUNDING
Park Lane is designed as a modern, multi-building complex with a focus on lifestyle and community. Residents will have access to a comprehensive suite of amenities, including an infinity pool, gym, fitness centre, outdoor gymnasium, jogging track, barbecue areas, children's playground, splash park, skate park, basketball court, putting green, and dog park. The development is set within landscaped podium gardens, offering park views and communal spaces for gatherings and recreation. Interiors are styled with the Vida brand aesthetic, combining earthy tones and contemporary finishes. The wider Dubai Hills Estate provides additional infrastructure, such as Dubai Hills Park, Dubai Hills Golf Club, and a range of retail and dining options at Dubai Hills Mall. The area is planned to deliver a balance of green spaces and urban convenience, supporting both active and relaxed lifestyles.
MARKET
At AED 1,867 per sq.ft, this unit is priced below the most recent off-plan transactions in Park Lane, where 1-bedroom units have transacted at upwards of AED 2,200 per sq.ft. The discount reflects both the distress nature of the sale and the current stage of construction, with handover still two years away. Dubai Hills Estate has established itself as a resilient submarket, attracting both end-users and investors due to its master-planned environment and Emaar's track record. The 1-bedroom format is typically sought after by singles, couples, and investors targeting the rental market. Liquidity for this segment is supported by ongoing demand for new, well-located apartments with strong amenity provision. The main risk points are construction timeline adherence, future supply within Dubai Hills, and the need to manage payment plan obligations through to handover. However, the below-market entry price provides a buffer against moderate market fluctuations and supports a case for capital appreciation as completion nears and the community matures.
CONCLUSION
For investors seeking exposure to Dubai Hills Estate at a sub-market entry price, this 1-bedroom Park Lane apartment offers a clear value proposition. The 5.1% discount to the original price, combined with a staged payment plan and a handover date in 2028, allows for capital deployment over time rather than an immediate outlay. The unit's park view, semi-furnished status, and access to a full suite of amenities enhance its rental and resale appeal. The main considerations are the construction timeline and the evolving competitive landscape within Dubai Hills. Provided these are managed, the investment thesis is straightforward: a branded, well-located apartment in a maturing Emaar community, acquired at a discount to current market levels, with the potential for both income and capital growth as the project completes and the area continues to develop.
Illustrative model
Scenario modeller
Set your own assumptions and see how Distress Deal: 1 Br In Park Lane behaves as a cash purchase, the same purchase mortgaged, or a capital-only resale.
The date this listing was added to our records. The asking price below is the one published then, and was still 111 days old when we last checked this listing on 3 August 2026. It is not re-checked against the market automatically, so confirm it with us before relying on it.
As stated on this listing: the asking price measured against the original purchase price recorded for this unit. It is not a discount to current market value and not a valuation — a unit priced below what it originally sold for may still be at or above what comparable units achieve today. Check the registered comparables before treating the gap as equity. It is not used in any calculation below.
The asking price divided by the stated size. Compare it against registered sales in the same building before deciding whether the asking price is competitive.
As stated on this listing. Rent cannot start before handover, so on an incomplete unit the early years of the schedule below are holding cost only.
Cash back is below cash out on these assumptions: over the whole hold this purchase returns less than it costs. Read the sensitivity table before drawing a conclusion.
This is the ROI and IRR denominator: the price plus every cost of getting the keys, not the price alone.
No rental evidence is held for this unit. The rent figure is yours to set — we have not assumed one. Until you enter a gross annual rent, the yield, ROI/ROE and IRR figures reflect capital movement and costs only.
Cash-flow schedule — the 5-year figures the IRR is solved from
| Year | Net operating income | Sale proceeds, net | Net cash flow |
|---|---|---|---|
| 0 · today | — | — | −AED 1,612,110 |
| 1 | −AED 14,562 | — | −AED 14,562 |
| 2 | −AED 14,562 | — | −AED 14,562 |
| 3 | −AED 14,562 | — | −AED 14,562 |
| 4 | −AED 14,562 | — | −AED 14,562 |
| 5 | −AED 14,562 | AED 1,478,290 | AED 1,463,728 |
| Years 1–5 | −AED 72,810 | AED 1,478,290 | AED 1,405,480 |
| Less the year-0 outflow of AED 1,612,110 → total profit | −AED 206,630 | ||
Exit at year 5: illustrative sale price AED 1,510,000 less selling costs AED 31,710 = AED 1,478,290 net. The final column is the schedule the IRR is solved from. Rent is held flat in nominal terms — the rent-growth field is at 0% — as is the service charge, so no inflation is assumed on either side.
Sensitivity — the same purchase at −5% to +5% exit growth
| Exit growth | Exit price | Total profit | ROI | IRR |
|---|---|---|---|---|
| −5% p.a. | AED 1.17M | −AED 541k | — | — |
| −3% p.a. | AED 1.30M | −AED 415k | — | — |
| 0% p.a.your figure | AED 1.51M | −AED 207k | — | — |
| 3% p.a. | AED 1.75M | AED 29k | — | — |
| 5% p.a. | AED 1.93M | AED 202k | — | — |
Each row re-runs the whole model with only the exit growth rate changed, over the same 5-year hold. The 0% and negative rows are not a worst case — they are simply what the same purchase returns if prices do not rise. Dubai prices have fallen in the past and can fall again. The return columns are shown as “—” until a gross annual rent is set; the total profit column reflects capital movement, purchase and sale costs and the service charge only.
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.
Email my results
We’ll send this scenario — your assumptions and the figures they produce — to your inbox.
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 Realty is a trading brand; the RERA-licensed entity is The Luxury Real Estate Brokers LLC.
Location
Park Lane — Dubai Hills Estate