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: 4-BR IN JADEEL

Distress Deal

DISTRESS DEAL: 4-BR IN JADEEL

Asking PriceAED 11,140,000
Size2,367 sq.ft
Bedrooms4
Price / Sq.FtAED 4,706
Sold
Listed 13 March 2026Status confirmed 3 August 2026

This unit has sold and is no longer available. The page is kept as a record of a deal we transacted. Every figure on it — the asking price, the discount to original price and the payment schedule — is the position as listed on 13 March 2026 and is historic. It is not an indication of what the same unit, or a comparable one, would cost today.

Looking for something like DISTRESS DEAL: 4-BR IN JADEEL?

This unit has sold. Tell us the size, area and budget you're working to and a member of the Mitchell's team will come back with the stock that currently matches. 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 11,140,000

PAYMENTS ON TRANSFER

1. Payment to seller AED 11,140,000
2. DLD Transfer fee 4% + 40 AED AED 445,640
3. DLD Registration Trustee fee + 5% VAT AED 5,250
4. Buyer's agent commission 2% + 5% VAT AED 233,940

SUMMARY

Total on Transfer AED 11,824,830
TOTAL COST FOR BUYER AED 11,824,830

Distress Deal

PROJECT DESCRIPTION

OVERVIEW

Jadeel is a residential sub-community located within the master planned development of Madinat Jumeirah Living in Dubai, United Arab Emirates. The project sits close to the centre of the wider Madinat Jumeirah Living district and forms part of a low rise residential cluster overlooking landscaped pedestrian areas and internal community parks. The development was undertaken by Dubai Holding, the master developer responsible for the broader Madinat Jumeirah Living scheme. Jadeel consists primarily of apartment buildings containing one, two, three and four bedroom residential units arranged across mid rise structures with integrated communal facilities.

LOCATION & TRANSPORT

Jadeel forms part of Madinat Jumeirah Living, a master planned urban neighbourhood positioned at the intersection of Umm Suqeim Street D63 and Al Wasl Road D92. The development is situated to the east of the Burj Al Arab coastal district and within proximity of the Madinat Jumeirah resort complex. Madinat Jumeirah Living is designed as a pedestrian oriented residential district composed of low rise apartment blocks arranged around landscaped courtyards, shaded walkways and shared community spaces.

AMENITIES & SURROUNDING

Residents of Jadeel have access to a range of amenities shared with the wider Madinat Jumeirah Living community. These facilities include landscaped walkways, parks and open spaces, jogging and cycling paths, playground areas and shared swimming pools. Additional infrastructure within the community includes gymnasiums, fitness studios, barbecue facilities, terraces and retail outlets located within nearby mixed use buildings. The development also includes a community centre and a day care facility designed to serve residents across the Madinat Jumeirah Living neighbourhood.

MARKET

The Jadeel development contains a range of apartment configurations designed to accommodate different household sizes. Residential stock within the project includes one bedroom, two bedroom, three bedroom and four bedroom apartments distributed across several buildings known as Jadeel 1, Jadeel 2 and Jadeel 3. Unit sizes vary by configuration and building layout, with apartment footprints generally ranging from compact one bedroom units to larger family oriented residences with multiple bathrooms and balcony space. Basement parking is provided for residents and visitor parking is available within designated community areas. The buildings are served by vertical circulation cores and internal shared corridors connected to landscaped outdoor courtyards. Jadeel is situated in close proximity to several established leisure and tourism destinations. The Madinat Jumeirah resort complex lies approximately 0.6 kilometres from the development and includes restaurants, hotels, retail areas and waterfront promenades.

CONCLUSION

The Jadeel development contains a range of apartment configurations designed to accommodate different household sizes. Residential stock within the project includes one bedroom, two bedroom, three bedroom and four bedroom apartments distributed across several buildings known as Jadeel 1, Jadeel 2 and Jadeel 3. Unit sizes vary by configuration and building layout, with apartment footprints generally ranging from compact one bedroom units to larger family oriented residences with multiple bathrooms and balcony space.

Illustrative model

Scenario modeller

Set your own assumptions and see how DISTRESS DEAL: 4-BR IN JADEEL behaves as a cash purchase, the same purchase mortgaged, or a capital-only resale.

Purchase

The price you are actually considering.

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.

Nothing to calculate yet

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 Realty is a trading brand; the RERA-licensed entity is The Luxury Real Estate Brokers LLC.

Location

JADEELMJL, Dubai

Get Directions

Got questions?

Get Answers!
Need help?