Palm JumeirahAED 3,625/sqftCity WalkAED 3,268/sqftDubai Maritime CityAED 3,078/sqftDowntown DubaiAED 2,953/sqftDubai MarinaAED 2,836/sqftDubai IslandsAED 2,748/sqftBusiness BayAED 2,620/sqftDubai Creek HarbourAED 2,588/sqftDubai Hills EstateAED 2,444/sqftJumeirah Lakes TowersAED 2,229/sqftMohammed Bin Rashid CityAED 2,097/sqftAl JaddafAED 2,051/sqftJumeirah Village TriangleAED 1,673/sqftDubai SouthAED 1,630/sqftArjanAED 1,608/sqftJumeirah Village CircleAED 1,511/sqftDubai Sports CityAED 1,336/sqftPalm JumeirahAED 3,625/sqftCity WalkAED 3,268/sqftDubai Maritime CityAED 3,078/sqftDowntown DubaiAED 2,953/sqftDubai MarinaAED 2,836/sqftDubai IslandsAED 2,748/sqftBusiness BayAED 2,620/sqftDubai Creek HarbourAED 2,588/sqftDubai Hills EstateAED 2,444/sqftJumeirah Lakes TowersAED 2,229/sqftMohammed Bin Rashid CityAED 2,097/sqftAl JaddafAED 2,051/sqftJumeirah Village TriangleAED 1,673/sqftDubai SouthAED 1,630/sqftArjanAED 1,608/sqftJumeirah Village CircleAED 1,511/sqftDubai Sports CityAED 1,336/sqft
DLD · MEDIAN 12M TO JUL 2026
DISTRESS DEAL: 1-BR IN PARKWAY

Distress Deal

DISTRESS DEAL: 1-BR IN PARKWAY

Asking PriceAED 1,300,000
Below Original Price9.7%
Size725 sq.ft
Bedrooms1
Price / Sq.FtAED 1,793
Available
Listed 23 July 2026Status confirmed 3 August 2026

Available when we last checked on 3 August 2026. The asking price shown is the one published when the listing was added on 23 July 2026, 11 days before that check, and it is not re-checked against the market automatically. Confirm availability and price with us before you act on it.

Interested in DISTRESS DEAL: 1-BR IN PARKWAY?

Ask us anything about this one — the asking price, the payment terms, the running costs, or how it compares with what else is trading nearby. A member of the Mitchell's team will come back with a straight answer and a clear next step. It takes under a minute, and there's no obligation.

Choose one — the next questions adapt to your answer.

Scan or tap to message Mitchell's on WhatsAppScan or tap to chat

Prefer to connect directly?

On this page

Quick navigation

The numbers

Payment breakdown

UNIT PRICE AED 1,300,000

PAYMENTS ON TRANSFER

Payment to seller AED 538,840
DLD Transfer fee 4% + 40 AED AED 52,040
DLD Registration Trustee fee + 5%VAT AED 5,250
Buyer's agent comission 2% + 5%VAT AED 27,300

PAYMENT PLAN SCHEDULE

21-OCT-2026 AED 69 196
31-JAN-2028 AED 691 964

SUMMARY

Total on Transfer AED 623,430
Total remaining Payment Plan AED 761,160
TOTAL COST FOR BUYER AED 1,384,590

Distress Deal

PROJECT DESCRIPTION

OVERVIEW

This is a 1-bedroom apartment opportunity in Parkway by Prestige One, located in the up-and-coming Meydan Horizon district. The apartment offers a well-proportioned 725 sq.ft of internal space, positioned on a high floor (15-20) with views over the project’s amenities. The current asking price is AED 1,300,000, which reflects a 9.7% discount to the original reference price of AED 1,439,285 (inclusive of DLD fees). This equates to an attractive AED 1,793 per square foot, notably below recent transaction benchmarks for comparable units in the building. The payment structure is split between AED 623,430 due on transfer and a remaining payment plan of AED 761,160, with the total buyer cost calculated at AED 1,384,590. Handover is scheduled for January 2028, providing a clear timeline for completion. The immediate investment thesis centres on the below-market entry point, the phased payment plan, and the potential for capital appreciation as Meydan Horizon matures and Parkway nears completion.

LOCATION & TRANSPORT

Meydan Horizon is part of the wider Meydan master development, situated within Mohammed Bin Rashid City. This area is strategically positioned for connectivity, with easy access to Al Khail Road and Ras Al Khor Road, facilitating direct links to Downtown Dubai, Business Bay, and Dubai International Airport. The district is designed to benefit from future infrastructure upgrades, including improved public transport and road networks as the area develops. Residents will be within a short drive of major business and leisure hubs, while the proximity to Meydan Racecourse, Meydan One Mall, and Dubai Creek further enhances the location’s appeal. The area’s ongoing transformation is expected to drive both end-user and investor demand as new amenities and transport links come online.

AMENITIES & SURROUNDING

Parkway by Prestige One is conceived as a modern, resort-inspired residential tower, rising 34 storeys and comprising approximately 274 units. Residents will have access to a comprehensive suite of amenities designed to support a balanced, active lifestyle. These include an indoor cinema room with plush seating, a family pool and children’s pool, a fully equipped gym, yoga studio, sauna, and sports courts. Social and recreational spaces such as an arcade room, games room, barbecue facilities, leisure deck, and a juice bar are integrated into the podium and communal areas. The development also features landscaped gardens, a mini-putt green, and a children’s playground, all contributing to a community-oriented environment. The immediate surroundings of Meydan Horizon are planned to include retail, dining, and leisure options, with green spaces and canal-side walkways enhancing the overall living experience.

MARKET

From an investment perspective, Parkway by Prestige One is positioned to appeal to both end-users and rental investors. Recent transactions for two-bedroom units in the building have been recorded at AED 1,850–1,965 per square foot, indicating a healthy appetite for quality stock in this location. The offered 1-bedroom unit, at AED 1,793 per square foot, sits below these recent benchmarks, providing a margin for capital appreciation as the project nears completion. The phased payment plan reduces upfront capital exposure, while the handover timeline allows for market absorption and further area development. Rentability is supported by the project’s amenities, the growing profile of Meydan Horizon, and the increasing demand for modern, well-connected apartments in Dubai’s emerging districts. Liquidity is expected to improve as the area matures and as Parkway establishes its reputation. However, investors should be aware of typical off-plan risks, including construction timelines, market fluctuations, and the pace of surrounding infrastructure delivery.

CONCLUSION

This 1-bedroom apartment in Parkway by Prestige One represents a considered entry into Dubai’s off-plan market, with a clear discount to prevailing prices and a structured payment plan that supports capital management. The project’s amenity offering and the evolving Meydan Horizon location underpin both end-user appeal and rental potential. While the area is still developing and carries the usual risks associated with off-plan acquisitions, the fundamentals of connectivity, planned infrastructure, and competitive pricing provide a balanced investment case. For investors seeking exposure to Dubai’s growth corridors with a focus on future value and phased capital outlay, this opportunity warrants close attention.

Illustrative model

Scenario modeller

Set your own assumptions and see how DISTRESS DEAL: 1-BR IN PARKWAY behaves as a cash purchase, the same purchase mortgaged, or a capital-only resale.

Listed
23 July 2026

The date this listing was added to our records. The asking price below is the one published then, and was still 11 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.

Below original price
9.7%

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.

Asking price per sq.ft
AED 1,793/sqft

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.

Purchase

Seeded from this page — change it to your figure.

Drives the service charge only.

Rent and service charge both start here.

Holding & income

Your figure — we have not assumed one.

0% holds rent flat. It may be negative.

8% is roughly a month plus re-letting.

Letting fees and routine repairs.

Replace with the building's own schedule.

Acquisition costs

4% is the Dubai standard.

Buyer-side. 5% VAT added.

Trustee, title deed, NOC.

Exit

1 to 40 years.

0% by default: we publish no price forecasts.

5% VAT added automatically.

Total cash investedThe purchase price plus every cost of getting the keys. It is the denominator of the ROI, ROE and IRR figures.
AED 1.39M
Price plus every acquisition cost
Illustrative exit price
AED 1.30M
After 5 yr at 0.0% p.a.
Total profit, capital onlyCapital movement over the hold, less every purchase and sale cost and the service charge. It carries no rental income at all, because no rent has been set.
−AED 182k
No rent set — costs and capital only
Net yieldNet operating income (rent collected less management, maintenance and service charge) divided by the purchase price. It cannot be calculated until a gross annual rent is set.
Set a gross annual rent
Cash out, and cash back over 5 years
Cash out at t0AED 1,389,300
Cash back, years 1–5AED 1,207,450

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.

Cash required at completion
Purchase priceAED 1,300,000
DLD transfer fee (4%)AED 52,000
Agency fee (2%)AED 26,000
VAT on agency fee (5%)AED 1,300
Conveyancing, trustee & adminAED 10,000
Total cash investedAED 1,389,300

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.

Annual operating position
Gross annual rentAED 0
Vacancy allowance (8%)AED 0
Maintenance & managementAED 0
Service charge (725 sq ft at AED 18/sq ft)−AED 13,050
Net operating income−AED 13,050
Cash-flow schedule — the 5-year figures the IRR is solved from
YearNet operating incomeSale proceeds, netNet cash flow
0 · today−AED 1,389,300
1−AED 13,050−AED 13,050
2−AED 13,050−AED 13,050
3−AED 13,050−AED 13,050
4−AED 13,050−AED 13,050
5−AED 13,050AED 1,272,700AED 1,259,650
Years 1–5−AED 65,250AED 1,272,700AED 1,207,450
Less the year-0 outflow of AED 1,389,300 → total profit−AED 181,850

Exit at year 5: illustrative sale price AED 1,300,000 less selling costs AED 27,300 = AED 1,272,700 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 growthExit priceTotal profitROIIRR
−5% p.a.AED 1.01M−AED 470k
−3% p.a.AED 1.12M−AED 362k
0% p.a.your figureAED 1.30M−AED 182k
3% p.a.AED 1.51MAED 21k
5% p.a.AED 1.66MAED 170k

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

PARKWAYMeydan Horizon, Dubai

Get Directions

Got questions?

Get Answers!
Need help?