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: 5-BR + MAID IN PARK GREENS

Distress Deal

DISTRESS DEAL: 5-BR + MAID IN PARK GREENS

Asking PriceAED 2,830,221
Below Original Price10.0%
Size3,541 sq.ft
Bedrooms5
Price / Sq.FtAED 799
HandoverQ2 2027
Sold
Listed 21 May 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 21 May 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: 5-BR + MAID IN PARK GREENS?

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 2,830,221

PAYMENTS ON TRANSFER

1. Payment to seller AED 1,499,661
2. DLD Transfer fee 4% + 40 AED AED 113,248
3. DLD Registration Trustee fee + 5%VAT AED 5,250
4. Buyer's agent commission 2% + 5%VAT AED 59,434

PAYMENT PLAN SCHEDULE

20-MAR-2026 AED 30,240
20-APR-2026 AED 30,240
20-MAY-2026 AED 30,240
20-JUN-2026 AED 30,240
20-JUL-2026 AED 30,240
20-AUG-2026 AED 30,240
20-SEP-2026 AED 30,240
20-OCT-2026 AED 30,240
20-NOV-2026 AED 30,240
20-DEC-2026 AED 30,240
On 70% of Villa Completion AED 60,480
On 80% of Villa Completion AED 30,240
On 90% of Villa Completion AED 30,240
On Completion AED 907,200

SUMMARY

Total on Transfer AED 1,677,593
Total remaining Payment Plan AED 1,330,560
TOTAL COST FOR BUYER AED 3,008,153

Distress Deal

PROJECT DESCRIPTION

OVERVIEW

This five-bedroom plus maid’s villa in Park Greens, Damac Hills II, is offered as a distress deal at AED 2,830,221, reflecting a 10% discount from the original price of AED 3,144,960. The built-up area is 3,541 sq.ft, resulting in an entry price of approximately AED 799 per sq.ft. This is a ground plus two-storey villa with a park view, private pool, balcony, and covered parking. The property is off-plan, with completion scheduled for Q2 2027. The immediate investment thesis is the ability to secure a large, modern villa in a maturing master community at a below-launch price, with a structured payment plan and a clear discount to the developer’s reference. The buyer is not exposed to immediate handover or operational risk but is taking a position on the continued absorption and infrastructure build-out of Damac Hills II as the area matures toward and beyond 2027.

LOCATION & TRANSPORT

Park Greens is a sub-community within Damac Hills II, located at the intersection of Jebel Ali – Lehbab Road (E77) and Al Qudra Road (D63). This positioning places it within Dubai’s expanding southern corridor, with access to the city’s arterial routes. While the area is still developing, it is increasingly connected by road, and private vehicles remain the primary mode of transport. Ride-hailing services are widely available, and as the community matures, further transport links and retail infrastructure are expected to improve. The location is suited to families and professionals seeking larger homes at a more accessible price point than central Dubai, with the trade-off being a longer commute to established business and leisure districts. For investors, the area’s ongoing development is a key consideration, as future infrastructure will directly impact both rental demand and resale liquidity.

AMENITIES & SURROUNDING

Park Greens benefits from the extensive amenities of Damac Hills II, which are designed to support a family-oriented lifestyle. Residents have access to a wide range of shared facilities, including swimming pools, a lazy river, man-made beach, outdoor cinema, amphitheatre, barbecue areas, cricket and football pitches, cycle and jogging tracks, a boating and fishing lake, water playgrounds, splash pads, a petting farm, picnic parks, and a butterfly garden. The villas themselves feature modern layouts with large floor-to-ceiling windows, terraces, and landscaped gardens. The five-bedroom configuration includes a multifunctional room, en-suite maid’s room, and private balconies. The community is planned with green spaces and recreational zones, supporting both active and relaxed lifestyles. Surrounding infrastructure is developing, with retail, schools, and healthcare facilities gradually being added as the population grows.

MARKET

At AED 799 per sq.ft, this villa is priced below recent land transaction benchmarks in Park Greens, where land-only sales have been recorded at AED 1,188–1,240 per sq.ft. The discount to the original price provides a buffer against market volatility and future supply risk. The buyer profile for this segment is typically end-users and long-term investors seeking value in Dubai’s outer master-planned communities. Rentability will depend on the pace of handovers, infrastructure delivery, and the area’s ability to attract families seeking larger homes at a lower price per square foot. Liquidity is likely to be strongest once the community is more established and operational, with risk points including construction timelines, service charge levels, and the overall absorption rate of similar stock in Damac Hills II. Investors should also be mindful of the competitive landscape, as multiple projects in the area are targeting similar buyer profiles.

CONCLUSION

This distress deal offers a clear entry discount for a five-bedroom plus maid’s villa in a growing Dubai community. The pricing is visibly below both the original developer price and recent land transaction levels, with a payment plan that spreads risk over the construction period. The main upside is the ability to secure a large, modern villa with park views and private amenities at a cost base that is difficult to replicate in more mature areas. The principal risks are tied to the delivery timeline, ongoing community build-out, and the area’s future infrastructure and service levels. For investors comfortable with a medium-term horizon and the dynamics of Dubai’s outer master-planned communities, this deal presents a disciplined way to gain exposure to the family villa segment at a below-market entry point. As always, careful due diligence on developer track record, payment schedule, and future area plans is recommended before commitment.

Illustrative model

Scenario modeller

Set your own assumptions and see how DISTRESS DEAL: 5-BR + MAID IN PARK GREENS 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

PARK GREENSDamac Hills 2, Dubai

Get Directions

Got questions?

Get Answers!
Need help?