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+MAID IN HARBOUR VIEWS

Distress Deal

DISTRESS DEAL: 4-BR+MAID IN HARBOUR VIEWS

Asking PriceAED 10,000,000
Below Original Price16.7%
Size2,883 sq.ft
Bedrooms4
Price / Sq.FtAED 3,469
Available
Listed 2 June 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 2 June 2026, 62 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: 4-BR+MAID IN HARBOUR VIEWS?

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 10,000,000

PAYMENTS ON TRANSFER

Payment to seller AED 10,000,000
DLD Transfer fee 4% + 40 AED AED 400,040
DLD Registration Trustee fee + 5%VAT AED 5,250
Buyer's agent comission 2% + 5%VAT AED 210,000

SUMMARY

Total on Transfer AED 10,615,290
Total remaining Payment Plan AED 0
TOTAL COST FOR BUYER AED 10,615,290

Distress Deal

PROJECT DESCRIPTION

OVERVIEW

This 4-bedroom plus maid’s penthouse duplex in Harbour Views - Tower 1, Creek Harbour, is being offered as a distress deal at AED 10,000,000. The current asking price stands 16.7% below the AED 12,000,000 market reference, representing a direct AED 2,000,000 discount. With a generous 2,883 sq.ft of internal space, the entry basis is AED 3,469 per sq.ft. The property is fully furnished, ready, and vacant, positioned on a high floor with a balcony and panoramic skyline and Creek Tower views. Two parking spaces are included. The immediate investment thesis is simple: this is a completed, high-floor penthouse with full furnishing and immediate usability, available at a clear discount to prevailing market levels. For investors, the value is not speculative; it is a live, ready Creek Harbour asset with both rental and resale flexibility, bypassing off-plan risk and developer handover timelines.

LOCATION & TRANSPORT

Harbour Views - Tower 1 is situated in Dubai Creek Harbour, a master-planned waterfront district by Emaar. The location offers direct access to Ras Al Khor Road, connecting efficiently to Downtown Dubai, Business Bay, and Dubai International Airport. Public transport options are developing, with future metro links planned, but for now, private vehicles, taxis, and ride-hailing services are the main modes of transport. The area’s proximity to central Dubai means that commute times to the city’s main business and leisure districts are competitive, supporting both end-user and rental demand. The waterfront setting and planned Creek Tower landmark further enhance the district’s long-term positioning, while the high-floor aspect of this unit ensures both privacy and uninterrupted views.

AMENITIES & SURROUNDING

Harbour Views is a completed Emaar development, offering a full suite of amenities expected in a modern Dubai residential tower. Residents benefit from a swimming pool, well-equipped gym, landscaped podium gardens, children’s play areas, and 24-hour security. The project is integrated into the wider Creek Harbour community, which features waterfront promenades, retail outlets, cafes, and planned cultural attractions. The building’s high-floor units enjoy enhanced privacy and superior views, while the inclusion of two parking spaces adds practical value. The surrounding infrastructure is maturing, with new retail and dining options opening as the district develops, and the area’s walkability is steadily improving. The district’s master plan includes parks, marina access, and a growing network of leisure amenities, supporting both resident satisfaction and tenant appeal.

MARKET

At AED 3,469 per sq.ft, this penthouse duplex is positioned below the typical market rate for comparable high-floor, furnished penthouses in Creek Harbour. The ready and vacant status is significant: buyers are not exposed to construction risk or uncertain handover timelines. The property’s size, layout, and view profile make it attractive to both end-users seeking a large family home and investors targeting premium rental yields. The Creek Harbour market has seen steady demand for larger, well-positioned units, particularly those with direct views and immediate usability. Liquidity in this segment is supported by the area’s ongoing development and Emaar’s brand credibility. Realistic risk points include the pace of district infrastructure completion, service charge levels, and competition from new launches. However, the discount to market reference provides a buffer against these factors, and the high-floor, furnished status differentiates this unit from standard stock.

CONCLUSION

For investors seeking immediate exposure to Creek Harbour’s growth story, this distress deal offers a clear entry advantage. The property is ready, vacant, and furnished, with a high-floor duplex layout and strong view credentials. The 16.7% discount to market reference is material, especially given the absence of off-plan risk and the ability to generate rental income or secure end-user resale from day one. The main considerations are the ongoing evolution of the Creek Harbour district and the need to confirm service charge levels and building management quality. Provided these factors are aligned, the case is straightforward: a high-spec, ready penthouse at a below-market entry point, with both rental and resale flexibility in a maturing waterfront district. The deal is best suited to buyers who value immediate usability and a tangible discount over speculative off-plan upside.

Illustrative model

Scenario modeller

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

Listed
2 June 2026

The date this listing was added to our records. The asking price below is the one published then, and was still 62 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
16.7%

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 3,469/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 10.6M
Price plus every acquisition cost
Illustrative exit price
AED 10M
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 1.09M
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 10,620,000
Cash back, years 1–5AED 9,530,530

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 10,000,000
DLD transfer fee (4%)AED 400,000
Agency fee (2%)AED 200,000
VAT on agency fee (5%)AED 10,000
Conveyancing, trustee & adminAED 10,000
Total cash investedAED 10,620,000

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 (2,883 sq ft at AED 18/sq ft)−AED 51,894
Net operating income−AED 51,894
Cash-flow schedule — the 5-year figures the IRR is solved from
YearNet operating incomeSale proceeds, netNet cash flow
0 · today−AED 10,620,000
1−AED 51,894−AED 51,894
2−AED 51,894−AED 51,894
3−AED 51,894−AED 51,894
4−AED 51,894−AED 51,894
5−AED 51,894AED 9,790,000AED 9,738,106
Years 1–5−AED 259,470AED 9,790,000AED 9,530,530
Less the year-0 outflow of AED 10,620,000 → total profit−AED 1,089,470

Exit at year 5: illustrative sale price AED 10,000,000 less selling costs AED 210,000 = AED 9,790,000 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 7.74M−AED 3.30M
−3% p.a.AED 8.59M−AED 2.47M
0% p.a.your figureAED 10M−AED 1.09M
3% p.a.AED 11.6MAED 470k
5% p.a.AED 12.8MAED 1.62M

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

HARBOUR VIEWSCreek Harbour, Dubai

Get Directions

Got questions?

Get Answers!
Need help?