Palm JumeirahAED 3,631/sqftDubai Maritime CityAED 3,135/sqftDowntown DubaiAED 2,922/sqftDubai IslandsAED 2,753/sqftDubai Creek HarbourAED 2,567/sqftBusiness BayAED 2,562/sqftDubai MarinaAED 2,496/sqftDubai Hills EstateAED 2,439/sqftJumeirah Lakes TowersAED 2,279/sqftMohammed Bin Rashid CityAED 2,098/sqftAl JaddafAED 2,047/sqftJumeirah Village TriangleAED 1,665/sqftDubai SouthAED 1,647/sqftArjanAED 1,594/sqftJumeirah Village CircleAED 1,505/sqftDubai Sports CityAED 1,330/sqftALL DLD SALES · OFF-PLAN + EXISTINGPalm JumeirahAED 3,631/sqftDubai Maritime CityAED 3,135/sqftDowntown DubaiAED 2,922/sqftDubai IslandsAED 2,753/sqftDubai Creek HarbourAED 2,567/sqftBusiness BayAED 2,562/sqftDubai MarinaAED 2,496/sqftDubai Hills EstateAED 2,439/sqftJumeirah Lakes TowersAED 2,279/sqftMohammed Bin Rashid CityAED 2,098/sqftAl JaddafAED 2,047/sqftJumeirah Village TriangleAED 1,665/sqftDubai SouthAED 1,647/sqftArjanAED 1,594/sqftJumeirah Village CircleAED 1,505/sqftDubai Sports CityAED 1,330/sqftALL DLD SALES · OFF-PLAN + EXISTING
DLD · MEDIAN 12M TO SEP 2026

Distress Deal

DISTRESS DEAL: 2-BR IN ADDRESS RESIDENCES DUBAI HILLS ESTATE - TOWER A

Available
Listed 25 August 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 25 August 2026, -22 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: 2-BR IN ADDRESS RESIDENCES DUBAI HILLS ESTATE - TOWER A?

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 2,780,000

KEY FACTS

Original price + DLD 4% AED 2,948,284
Selling price AED 2,780,000
Discount AED 168,284 (5.7%)
Developer Emaar
Sub-community Dubai Hills Estate
Property type Apartment
Built-up area 1,138 sq.ft
Price per sq.ft (BUA) AED 2,443
Floor (10-15)
View Dubai Hills Mall
Handover February 2029
Source listing distressonly.deals/u/MpbNJN — listed 25 August 2026

Distress Deal

PROJECT DESCRIPTION

OVERVIEW

This two-bedroom corner apartment in Address Residences Dubai Hills Estate - Tower A is offered at AED 2,780,000. The source records an original price plus the 4% DLD fee of AED 2,948,284, so the asking figure sits AED 168,284, or 5.7%, below original price. The apartment measures 1,138 sq.ft of built-up area, giving an entry basis of AED 2,443 per sq.ft on that built-up area. It occupies the tenth to fifteenth floor band, looks towards Dubai Hills Mall, is a corner unit and carries a balcony. Handover is stated as February 2029 and the developer is Emaar. Two attributes separate this unit from others in the same tower and neither can be acquired later: the corner position, which brings light and outlook on two elevations, and the floor band. The floor plan is available on request.

LOCATION & TRANSPORT

Dubai Hills Estate occupies the ground between Al Khail Road and Umm Suqeim Street, roughly midway between Downtown Dubai and the Jumeirah coast, and it is one of the few large master communities to sit inside the city's established middle ring rather than beyond it. That position is the point of the address. Al Khail Road runs along the eastern edge and connects north to Business Bay and Downtown in one direction and south to Dubai Marina and Jebel Ali in the other, while Umm Suqeim Street crosses west towards Al Barsha, Mall of the Emirates and the coast. The community is laid out around an 18-hole golf course, with the residential clusters, the retail centre and the parkland arranged along a central spine. Travel is by car.

AMENITIES & SURROUNDING

Dubai Hills Estate is unusually complete for a community of its age. Dubai Hills Mall anchors the retail offer with a full-scale department and supermarket line-up, cinema and restaurant floors; Dubai Hills Park provides a large central green with a skate park, splash play, a boating lake and a jogging loop; and the Dubai Hills Golf Club sits at the centre of the plan. Schools, nurseries and clinics are established within the community rather than promised, which is the difference between an emerging and a settled address. This apartment looks towards the mall, which places the retail and dining offer on its doorstep, and its corner position gives it a second elevation and its own balcony. For the building's facility schedule and the floor plan, please contact us. Very few communities in Dubai offer that combination already built rather than promised.

MARKET

The 5.7% reduction is measured against the original price plus the 4% DLD registration fee, the basis the source publishes, and it compares the asking figure with the first buyer's commitment rather than with current resale evidence. We have not attached a valuation. At AED 2,443 per sq.ft on built-up area the entry basis reflects an established, fully serviced community and a branded Address residence, and it should be read against that rather than against emerging districts at the city's edge. The reduction is modest. Handover is stated as February 2029, the longest horizon of any listing in this group, which means the outstanding developer instalments are correspondingly large relative to the sum payable on transfer. That balance is the single most important figure for a buyer here, and we hold the schedule.

CONCLUSION

This suits a buyer who wants a branded corner apartment in a completed, fully amenitised community close to the centre of the city, and who is comfortable with a long run to a 2029 handover. The corner position, the floor band and the mall aspect are the durable attributes; the 5.7% reduction is a secondary consideration and should be treated as such. The long horizon cuts both ways: it spreads the remaining instalments over a longer period, which helps cash flow, but it also defers occupation or rental income by three years. Which of those matters more depends entirely on your purpose, and that is the conversation to have first. For the floor plan, the payment schedule and current availability, please get in touch.

Illustrative model

Scenario modeller

Set your own assumptions and see how DISTRESS DEAL: 2-BR IN ADDRESS RESIDENCES DUBAI HILLS ESTATE - TOWER A behaves as a cash purchase, the same purchase mortgaged, or a capital-only resale.

Listed
25 August 2026

The date this listing was added to our records. The asking price below is the one published then, and was still -22 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
5.7%

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 2,443/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.

Your figure — we publish none. A month vacant plus re-letting time is roughly 8%, if that fits your building.

Your figure — we publish none. Letting fees and routine repairs.

Your figure — we publish none. Look your building up on Mollak — rates run AED 3 to AED 30+.

Acquisition costs

4% is the Dubai standard.

Buyer-side. 5% VAT added.

Your figure — we publish none. The trustee tariff is tiered and the admin lines vary by office; ask your trustee office for the total, and add your NOC and any legal quote.

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 2.95M
Price plus every acquisition cost
Illustrative exit price
AED 2.78M
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.
Set service charge, maintenance & management, vacancy allowance above
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 2,949,580
Cash back, years 1–5

Set service charge, maintenance & management, vacancy allowance above to see cash back — until then this figure would be assuming zero for them.

Cash required at completion
Purchase priceAED 2,780,000
DLD transfer fee (4%)AED 111,200
Agency fee (2%)AED 55,600
VAT on agency fee (5%)AED 2,780
Conveyancing, trustee & adminAED 0
Total cash investedAED 2,949,580

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 (not set)
Maintenance & management (not set)
Service charge (1,138 sq ft at AED — not set)
Net operating income

Figures marked “—” need service charge, maintenance & management, vacancy allowance entered above — we do not compute them on an assumed zero.

Cash-flow schedule — the 5-year figures the IRR is solved from (incomplete — see note)
YearNet operating incomeSale proceeds, netNet cash flow
0 · today−AED 2,949,580
1AED 0AED 0
2AED 0AED 0
3AED 0AED 0
4AED 0AED 0
5AED 0AED 2,721,620AED 2,721,620
Years 1–5AED 0AED 2,721,620AED 2,721,620
Less the year-0 outflow of AED 2,949,580 → total profit−AED 227,960

Exit at year 5: illustrative sale price AED 2,780,000 less selling costs AED 58,380 = AED 2,721,620 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. This audit table is arithmetic, so every row must resolve to a number — but service charge, maintenance & management, vacancy allowance are not set above, and the figures here currently assume zero for them. Nothing on this table should be read as a result until you set them; the headline tiles above withhold theirs for exactly this reason.

Sensitivity — the same purchase at −5% to +5% exit growth
Exit growthExit priceTotal profitROIIRR
−5% p.a.AED 2.15M
−3% p.a.AED 2.39M
0% p.a.your figureAED 2.78M
3% p.a.AED 3.22M
5% p.a.AED 3.55M

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.

Set service charge, maintenance & management, vacancy allowance above and we can email you this scenario. Until then every headline figure reads “—”, because the model would otherwise be assuming zero for them — and we publish no figure for them.

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

ADDRESS RESIDENCES DUBAI HILLS ESTATE - TOWER ADubai Hills Estate

Get Directions

Got questions?

Get Answers!

Read next

A discounted unit is bought the same way any other is — the questions are just sharper. These are our own guides and articles on buying from overseas, taking on a resale or an off-plan assignment, and what the purchase actually costs.

The gold rule under an entry is its length, against the longest piece here.

Guides

Articles

Need help?