This six-bedroom villa in Address Villas Tierra, The Oasis, is offered as a distress deal at AED 23,400,000. This represents a 10.6% discount to the original price of AED 26,183,964, equating to a saving of AED 2,783,964. The built-up area is 12,777 sq.ft, with a plot size of approximately 15,234 sq.ft, positioning the entry at AED 1,831 per sq.ft. The villa is scheduled for handover in June 2029, with a payment plan extending across the construction period and a significant portion due on completion. Developed by Emaar in partnership with Address Hotels + Resorts, the project targets buyers seeking branded, large-format villas in a new master community. The immediate investment thesis is a below-market entry into a flagship Emaar launch, with the benefit of a phased payment plan and the potential for capital appreciation as the community matures toward handover.
ADDRESS VILLAS TIERRA · The OasisEmaar · The Oasis
DISTRESS DEAL: 6-BR IN ADDRESS VILLAS TIERRA
- Unit
- 6-BR
- Size
- 12,777 sq.ft
- Developer
- Emaar
- Handover
- Q2 2029
The discount is measured against the original price + DLD recorded for this unit, not against a valuation.
This unit has sold. 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.
On this page
Quick navigation
The numbers
Payment breakdown
- Payment to sellerAED 5,776,179
- DLD Transfer fee 4% + 40 AEDAED 936,040
- DLD Registration Trustee fee + 5%VATAED 5,250
- Buyer's agent commission 2% + 5%VATAED 491,400
- Total on transferAED 7,208,869
- 10-JUN-2026AED 2,517,689
- 2-JAN-2027AED 2,517,689
- 2-JUN-2027AED 2,517,689
- 15-FEB-2028AED 2,517,689
- 16-SEP-2028AED 2,517,689
- On Handover (30-JUN-2029)AED 5,035,376
- Total remaining payment planAED 17,623,821
This unit has sold. Tell us what you are looking for and we will send the deals that are open now.
Show me deals like this oneLayout
Floor plan
Distress Deal
PROJECT DESCRIPTION
OVERVIEW
LOCATION & TRANSPORT
Address Villas Tierra forms part of The Oasis by Emaar, a master-planned community in Dubailand, positioned along Yalayis Street (D57) and Jebel Ali Al Hibab Road. This area is set to benefit from ongoing infrastructure investment, with road links connecting to Sheikh Zayed Road, Al Khail Road, and Emirates Road, facilitating access to Dubai Marina, Downtown Dubai, and the city’s main business districts. While the area is still under development, the masterplan includes provisions for future public transport, though private vehicles remain the primary mode of access for residents. The location is intended to appeal to families and end-users seeking a quieter, landscaped environment away from the city centre, but with practical connectivity to schools, retail, and leisure destinations in the wider Dubailand corridor.
AMENITIES & SURROUNDING
Residents of Address Villas Tierra will have access to a range of amenities shared with the wider Oasis community. Planned features include landscaped parks, jogging and cycling tracks, children’s play areas, community beaches, and outdoor fitness zones. The masterplan also provides for mosques, schools, a shopping centre, restaurants, cafes, spa facilities, and sports courts. The villa itself is designed with contemporary architecture, maximising natural light and views, and includes a private pool, balcony, and dedicated parking. The collaboration with Address Hotels + Resorts is expected to bring a hospitality-led approach to service and facilities, aligning with Emaar’s broader strategy of integrating branded residences into its major developments. The surrounding area is anticipated to mature over the next several years, with infrastructure and retail offerings expanding as the community grows.
MARKET
The Dubai villa market has seen sustained demand for large, branded residences, particularly in new master-planned communities. Address Villas Tierra is positioned as a premium product, with the Address brand typically commanding a price premium over non-branded alternatives. At AED 1,831 per sq.ft, this villa is priced below the original launch reference, and the payment plan structure may appeal to buyers seeking to stagger capital outlay. The six-bedroom format targets high-net-worth families and international buyers, with potential for both end-use and investment. Liquidity for this segment is generally strongest at handover and in the early years of community maturity, though off-plan resale prior to completion can be more limited. Key risk points include construction and handover timing, the pace of community infrastructure delivery, and the broader market’s absorption of high-value villas in emerging locations. Rental demand for large villas in new communities can be variable, but the Address brand and Emaar’s track record may support both rentability and resale prospects as the area develops.
CONCLUSION
For investors seeking exposure to Dubai’s branded villa segment, this distress deal offers a discounted entry into a flagship Emaar project with phased payments and a long runway to handover. The main strengths are the below-market pricing, the association with Address Hotels + Resorts, and the scale of the villa within a master-planned setting. The key considerations are the off-plan nature of the asset, the timeline to completion, and the evolving infrastructure in the surrounding area. This opportunity is best suited to buyers comfortable with a medium-term investment horizon, who value the combination of brand, scale, and phased payments over immediate rental income. Provided the buyer is prepared for the typical risks of off-plan acquisition, the case is a disciplined entry into a high-profile Emaar community at a meaningful discount to the original price.
Location
ADDRESS VILLAS TIERRA — The Oasis, Dubai
Illustrative model
Scenario modeller
Set your own assumptions and see how DISTRESS DEAL: 6-BR IN ADDRESS VILLAS TIERRA behaves as a cash purchase, the same purchase mortgaged, or a capital-only resale.
Enter the asking price to run the model.
Every figure recalculates as you type. Use the price you are considering.
Method
- 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 Commercial Real Estate is a trading brand; the RERA-licensed broker is Stephen James Mitchell, BRN 68593.
More deals
The latest distress deals
The most recently listed deals that were still available when we last checked. Sold units are not shown here.

Emaar Beachfront
DISTRESS DEAL: 1-BR IN DAMAC BAY - TOWER C
- Price / sq.ft
- AED 3,378
- Developer
- Damac
- Handover
- Q4 2027

Rashid Yachts and Marina
DISTRESS DEAL: 1-BR IN OCEAN POINT - TOWER 2
- Price / sq.ft
- AED 1,908
- Developer
- Emaar

Emaar Beachfront
DISTRESS DEAL: 1-BR IN SEAPOINT - TOWER 2
- Size
- 764 sq.ft
- Price / sq.ft
- AED 3,442
- Developer
- Emaar
- Handover
- Q2 2028

Bluewaters Island
DISTRESS DEAL: 2-BR + Maid's IN BLUEWATERS BAY - BUILDING 1
- Size
- 1,670 sq.ft
- Price / sq.ft
- AED 3,145
- Developer
- Meraas
- Handover
- Q3 2027

Sobha Hartland II
DISTRESS DEAL: 2-BR IN SKYSCAPE ALTIUS
- Size
- 1,268 sq.ft
- Price / sq.ft
- AED 2,129
- Developer
- Sobha
- Handover
- Q4 2028

Emaar Beachfront
DISTRESS DEAL: BULK DEAL - 9 APARTMENTS IN BAYVIEW - TOWER 1
- Size
- 10,041 sq.ft
- Price / sq.ft
- AED 4,681
- Developer
- Emaar
- Handover
- Q2 2027
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 costs.
The gold rule under an entry is its length, against the longest piece here.
Guides
How to Buy Dubai Property from Overseas
Power of attorney, attestation country by country, remote AML checks, funding the purchase, and remote signing against a short trip.
How to Buy Ready (Secondary) Property in Dubai
The fixed sequence the Land Department sets for a resale — an agreed Form F, a deposit, a developer NOC and the Trustee Office transfer.
Pre-Handover Assignment (Off-Plan ‘Flipping’) in Dubai: How It Works
Assigning an off-plan unit before handover — the developer NOC and minimum-paid rules, the fees that come off the profit, and when it still loses money.
Off-Plan Payment Plans in Dubai Explained: 10/90, 50/50 and Post-Handover
Construction-linked and post-handover structures, what escrow protects at each stage, and what happens if a later instalment cannot be funded.
NOC (No Objection Certificate) for a Dubai Property Purchase
What the developer’s certificate confirms, how service-charge clearance runs through Mollak, and the usual reasons issuance is delayed.
How to Vet a Dubai Developer Before You Buy
Brochures are marketing; DLD registration, project escrow status and broker licensing are checkable public facts. How to verify all three.
A Due-Diligence Checklist for Buying in Dubai
Who owns the title, whether the unit carries a mortgage or a restriction, and whether its service charges are current. In order, with the tool that verifies each.
The True Cost of Buying Property in Dubai: All Fees Explained
Transfer, trustee office, agency commission, developer NOC and the mortgage costs, each set against the Land Department’s own published figures.
Mortgages for Non-Residents in Dubai
What a genuine non-resident can borrow, as distinct from a UAE-resident expatriate, which banks lend, and how a purchase is completed remotely.
Capital Gains & Property Tax in Dubai: What Investors Actually Pay
What an individual owner is and is not charged here, which transaction cost is the real one, and why your home-country position is a separate question.
Articles
How to Buy a Cancellation Unit in Dubai: Strategic Guide
A cancellation unit is a launch booking the first buyer lost — how they reach the market, and the steps to secure one at launch pricing.
How to Buy Dubai Property During Crisis and Build a Portfolio at Peak Fear
The historical entry points, yields by district, and a contrarian acquisition process for buying when confidence is at its lowest.
Buying a Resale Property in Dubai: Step-by-Step Guide for Investors
The process, the legal steps, the costs and the mortgage options, for residents and international investors alike.
How to Buy Property in Dubai as a Foreign Investor: Step-By-Step Guide
Costs, the legal process, the risks, and how to structure the investment — written for a buyer outside the UAE.
Buying Off-Plan Property in Dubai: Primary Market Guide
The primary market end to end. EOIs, SPAs, payment plans, Oqood, escrow, resales and mortgages.
Residential Mortgages in Dubai: Guide for Expats and Investors
Rates, loan-to-value limits, eligibility, fees and the documents a lender asks for, for residents and investors.



