Palm Jumeirah AED 3,559/sqftDubai Maritime City AED 3,152/sqftDowntown Dubai AED 2,883/sqftDubai Islands AED 2,774/sqftDubai Creek Harbour AED 2,563/sqftBusiness Bay AED 2,500/sqftDubai Marina AED 2,481/sqftDubai Hills Estate AED 2,459/sqftJumeirah Lakes Towers AED 2,321/sqftMohammed Bin Rashid City AED 2,098/sqftAl Jaddaf AED 2,051/sqftJumeirah Village Triangle AED 1,658/sqftDubai South AED 1,652/sqftArjan AED 1,584/sqftJumeirah Village Circle AED 1,487/sqftDubai Sports City AED 1,328/sqftALL DLD SALES · OFF-PLAN + EXISTINGPalm Jumeirah AED 3,559/sqftDubai Maritime City AED 3,152/sqftDowntown Dubai AED 2,883/sqftDubai Islands AED 2,774/sqftDubai Creek Harbour AED 2,563/sqftBusiness Bay AED 2,500/sqftDubai Marina AED 2,481/sqftDubai Hills Estate AED 2,459/sqftJumeirah Lakes Towers AED 2,321/sqftMohammed Bin Rashid City AED 2,098/sqftAl Jaddaf AED 2,051/sqftJumeirah Village Triangle AED 1,658/sqftDubai South AED 1,652/sqftArjan AED 1,584/sqftJumeirah Village Circle AED 1,487/sqftDubai Sports City AED 1,328/sqftALL DLD SALES · OFF-PLAN + EXISTING
DLD · MEDIAN 12M TO OCT 2026
Town Square, Dubai — area guide

Area guide · Dubai

Town Square Investment Guide

Town Square is Nshama's signature affordable family masterplan in Dubailand, and when clients ask me about yield-driven entry points outside the Marina and JLT rental corridors, it is one of the first communities I put on the shortlist.

I want to
Budget

Answer the two questions and this page reorders itself around them. Nothing is sent until you ask for something.

Sales prices

450–700AED/sqft, 2015
Launch price
Developer launch pricing when the community came to market, from this guide. Historic — not a current valuation.

A building can sit well under the area figure. Tell us which one you have in mind and we will read its own register history back to you.

Rental rates

~5.6–8%
Gross yield band
Mitchell’s own range for Town Square, from this guide — an assessment, not a register figure.

The register gives one rent figure for the area. What a specific building lets for, and how quickly, is the question worth asking before you buy for income.

Ready buildings with recent sales

Median registered price per bedroom type. Hotel rooms and serviced units are left out where the register marks them.

BuildingUnitMedian priceMedian sq ftAED/sqftSales
TOWN SQUARE ZAHRA
Nshmi Development L.L.C · completed 2019 · 135 registered sales
StudioAED 470,0003191,4737
1 bedAED 780,0006241,23321
2 bedAED 1.15m9211,20468
3 bedAED 1.95m2,0231,20737
4 bedAED 3.2m3,4249422
LIVA
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · completed 2025 · 112 registered sales
StudioAED 587,5003501,65024
1 bedAED 770,0004801,58487
2 bedAED 1.3m1,0831,2011
RAWDA APARTMENTS
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · completed 2020 · 85 registered sales
1 bedAED 875,0006941,21624
2 bedAED 1.3m9471,32753
3 bedAED 2.2m1,5131,4038
HOLLAND GARDENS
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · completed 2025 · 73 registered sales
StudioAED 685,0004191,6333
1 bedAED 917,5006381,42528
2 bedAED 1.5m1,0661,34751
3 bedAED 2.68m2,3301,17012
TOWN SQUARE JENNA AND WARDA
Nshmi Development L.L.C · completed 2019 · 72 registered sales
1 bedAED 900,0006611,33023
2 bedAED 1.38m9861,32439
3 bedAED 2.33m1,7711,36810
The Hamilton
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · completed 2025 · 71 registered sales
StudioAED 630,0003351,7113
1 bedAED 950,0006591,37130
2 bedAED 1.54m1,1141,34449
3 bedAED 2.28m1,9731,1159
TOWN SQUARE SAFI
Nshmi Development L.L.C · completed 2019 · 70 registered sales
StudioAED 512,5003231,5906
1 bedAED 755,0006261,23410
2 bedAED 1.14m9371,18640
3 bedAED 1.78m1,4191,24114
HAYAT BOULEVARD
Nshmi Development L.L.C · completed 2020 · 64 registered sales
StudioAED 500,0003141,6015
1 bedAED 780,0006571,16517
2 bedAED 1.15m9351,21636
3 bedAED 1.93m1,8161,1116
THE REGENT
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · completed 2025 · 60 registered sales
StudioAED 595,0003431,7314
1 bedAED 910,0006291,44711
2 bedAED 1.44m1,0691,38041
3 bedAED 2.2m1,5301,2488
UNA
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · completed 2021 · 46 registered sales
StudioAED 535,0003491,52317
1 bedAED 730,0004791,48529
THE DIPLOMAT RESIDENCES
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · completed 2024 · 39 registered sales
StudioAED 500,0003191,5693
1 bedAED 870,0006181,40410
2 bedAED 1.35m9081,44224
3 bedAED 2.28m1,5491,4702
ASCOT RESIDENCES
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · completed 2024 · 30 registered sales
StudioAED 572,5003181,8004
1 bedAED 872,5006091,4314
2 bedAED 1.35m9081,47520
3 bedAED 2.1m1,5181,3862

DLD register — sales of units registered 28 April 2025 to 24 October 2026, duplicates removed. The sale count is the building’s registered sales of completed property.

How this table is built

Buildings with ten or more registered sales of completed property in the window are listed by default; the rest are behind “Show all buildings”. Hotel rooms and serviced units are left out where the register marks them. “Completed property” is the register’s own registration type, which does not separate an owner’s resale from a developer’s first sale of a finished unit, so neither do we. Bedroom medians are over the building’s registered sales in the window and are shown only where at least five sales of that type. AED/sqft on a row is the register’s median rate for that type, or median price over median size where it publishes none.

Two towers in the same block can sit points apart on net yield once service charges and occupancy are counted. Name the buildings and we will tell you which side of that line each one sits.

Under construction now

Projects the register records as under construction here, with the registered sales behind each figure; a project with fewer than ten is marked as a small sample. Hotel rooms and serviced units are left out where the register marks them.

ProjectCompleteMedian AED/sqftSalesMedian price by unit
Odessa
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · register end date Dec 2027
8%
at 13 Aug 2026
1,585
7 sales
1031 bed AED 1.01m · 2 bed AED 1.52m · 3 bed AED 2.5m
-0.8% Q2 2025 → Q3 2025
Camden
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · register end date Mar 2028
7.2%
at 18 Aug 2026
1,7271011 bed AED 1.2m · 2 bed AED 1.66m · 3 bed AED 2.69m (3 sales)
-1.9% Q4 2025 → Q1 2026
Augusta
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · register end date Jan 2028
5.3%
at 10 Sep 2026
1,598
9 sales
971 bed AED 1.03m · 2 bed AED 1.52m · 3 bed AED 2.18m
-0.3% Q2 2025 → Q3 2025
Olbia
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · register end date May 2028
0%
at 25 Apr 2026
1,581
9 sales
941 bed AED 1.03m · 2 bed AED 1.51m · 3 bed AED 2.28m
-0.6% Q3 2025 → Q4 2025
Alton
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · register end date May 2028
5.2%
at 18 Aug 2026
1,654
9 sales
871 bed AED 1.21m · 2 bed AED 1.72m · 3 bed AED 2.78m
Fiori
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · register end date Jun 2028
0%
at 25 Apr 2026
1,652
7 sales
841 bed AED 1.09m · 2 bed AED 1.52m · 3 bed AED 2.35m (3 sales)
-0.2% Q4 2025 → Q1 2026
Symphony
Nshama Properties Owned by Nshmi Development One Person Company L.L.C
73.2%
at 30 Apr 2026
1,447491 bed AED 870,944 · 2 bed AED 1.39m · 3 bed AED 1.85m (3 sales)
Ellison
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · register end date Nov 2027
40.2%
at 17 Sep 2026
1,267
5 sales
481 bed AED 1.02m · 2 bed AED 1.42m · 3 bed AED 2.05m (3 sales)
Grove
Nshama Properties Owned by Nshmi Development One Person Company L.L.C
Project brief
40.7%
at 15 Sep 2026
1,313411 bed AED 920,000 · 2 bed AED 1.38m · 3 bed AED 1.93m (2 sales)
The Baltimore
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · register end date Sep 2027
26.3%
at 7 Oct 2026
1,611351 bed AED 1.11m · 2 bed AED 1.62m · 3 bed AED 2.43m
Lexington
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · register end date Sep 2027
4.5%
at 13 Aug 2026
1,496
8 sales
341 bed AED 961,888 · 2 bed AED 1.52m
Hillcrest
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · register end date Jun 2027
38.4%
at 17 Sep 2026
1,206
4 sales
301 bed AED 1.08m · 2 bed AED 1.62m · 3 bed AED 2.42m
Berkshire Park
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · register end date Jun 2027
17.6%
at 7 Oct 2026
1,571271 bed AED 1.09m · 2 bed AED 1.68m · 3 bed AED 2.69m (4 sales)
Lana on the Park
Nshama Properties Owned by Nshmi Development One Person Company L.L.C
35.9%
at 10 Sep 2026
1,372191 bed AED 942,500 (2 sales) · 2 bed AED 1.45m · 3 bed AED 2.83m (2 sales)
Haya on the Park
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · register end date Feb 2027
35.3%
at 10 Sep 2026
1,546171 bed AED 920,000 (3 sales) · 2 bed AED 1.59m · 3 bed AED 2.87m (2 sales)
ORA
Nshama Properties Owned by Nshmi Development One Person Company L.L.C
47.4%
at 30 Apr 2026
1,208
5 sales
161 bed AED 819,388 (4 sales) · 2 bed AED 1.43m
Savannah
Nshama Properties Owned by Nshmi Development One Person Company L.L.C · register end date Apr 2027
43.5%
at 17 Sep 2026
1,450141 bed AED 915,000 (one sale) · 2 bed AED 1.48m · 3 bed AED 1.95m (2 sales)
Elaya
Nshama Properties Owned by Nshmi Development One Person Company L.L.C
52.1%
at 30 Apr 2026
1,260
5 sales
131 bed AED 852,500 · 2 bed AED 1.41m
FIA
Nshama Properties Owned by Nshmi Development One Person Company L.L.C
84.6%
at 17 Sep 2026
1,268
8 sales
131 bed AED 805,444 (2 sales) · 2 bed AED 1.42m · 3 bed AED 1.54m (one sale)

All projects under construction in Al Yelayiss 2

DLD project register (completion percentage as read on the date shown) and transaction register — sales of units registered 28 April 2025 to 24 October 2026, duplicates removed.

How this table is built

Completion percentage is the register’s own, read on the date shown against each project. The median is over the project’s registered sales in the window and is published only from ten sales; quarterly movement only where each quarter holds twenty or more. Hotel rooms and serviced units are left out where the register marks them.

Completion percentage and the register’s own median are the two numbers a payment plan should be read against.

Developments here

Nshama · ~21,500+ units · launched 2015
Town Square
The developer, the launch date and the unit count are this guide’s own, as captured.

What a development here is worth today is a register question, and we will read it back to you building by building.

TOWN SQUARE: NSHAMA AFFORDABLE FAMILY ANCHOR IN DUBAILAND

Developed by Nshama — a property company founded in 2014 by a small group of Emaar veterans — Town Square covers 750 acres, which makes it larger in footprint than Downtown Dubai, and sits south of Arabian Ranches at the intersection of Al Qudra Road and Emirates Bypass Road. The masterplan was designed by Parsons International and the main build has been delivered by Binladen Contracting Group, giving the community an unusually disciplined design and delivery spine for the affordable segment.

The masterplan is ambitious: 18,000 apartments, 3,500 townhouses and a 2.5 million square foot retail precinct anchored by more than 600 stores and food and beverage outlets. Nshama forecasts that around 85,000 people will live and work inside Town Square at full build-out, and the DLD community registry currently shows 12,945 residential units plus 3,792 villas registered across 72 buildings, with ongoing handovers adding to that count every quarter. The first phase launched in February 2015 with 300 Zahra Townhouses, followed by 730 Hayat Houses, and Nshama has since delivered Safi, Una, Warda, Jenna, Zahra Breeze, Liva and The Hamilton among other apartment clusters, with The Mayfair handed over and Kaya at 54 per cent complete on its last DLD inspection of 30 April 2026, Evelyn on the Park scheduled for Q4 2028 and Belmont and Rosewell extending the pipeline to Q2 2029.

What sets Town Square apart from other affordable Dubai communities is the density of lifestyle amenities relative to the price point. Town Square Park runs through the heart of the community with classical and jazz music piped through concealed loudspeakers in the planting, and the amenity list runs through a carousel, children's splash pools, a children's train, cycle paths, an outdoor cinema, a skate park, tennis courts, gyms, swimming pools, a boutique hotel and extensive jogging trails. This is not a cookie-cutter suburban grid — it is a genuine attempt to replicate the walkable, amenity-rich community feel of more expensive neighbourhoods at an affordable price point, and it is the single biggest reason rental demand here has been sticky since first handover.

The investment case for Town Square sits in the gap between Dubai's prime yield compression and the affordable segment's resilience. As Downtown, Marina and Palm Jumeirah yields have ground down into the 3 to 5 per cent range during the last two years of capital accumulation, Town Square's twelve-month data shows apartment gross yields running at 6.70 per cent for three-bedrooms, 7.04 per cent for two-bedrooms, 7.76 per cent for one-bedrooms and 7.95 per cent for studios, with townhouses trading at 5.57 per cent for four-bedrooms and 5.60 per cent for three-bedrooms. That spread is the opportunity, and it is why disciplined yield investors should be looking here before they give up on cashflow returns in Dubai.

Classified as Tier 2 — Yield & Volume, Town Square serves yield-focused investors and cashflow portfolio builders prioritising rental income over capital appreciation. This guide covers the acquisition strategy for buy-to-let and affordable-segment yield buyers, the due diligence framework across ready Liva, Safi, Zahra Breeze and Mayfair stock versus off-plan Kaya, Evelyn, Belmont and Rosewell product, the rental yield dynamics supported by young family and mid-income professional tenant demand, and the portfolio construction role of this community as a Tier 2 yield anchor within a balanced Dubai residential portfolio. Long-term holders with 5 to 7 year horizons will find Town Square one of the highest-yielding mid-market apartment communities in Dubai's affordable segment.

TOWN SQUARE: MARKET ANALYSIS AND INVESTMENT DYNAMICS

INFRASTRUCTURE AND CONNECTIVITY

Town Square sits along Al Qudra Road (D63) just south of the intersection with Emirates Bypass Road, south of Arabian Ranches, and Dubai's Roads and Transport Authority opened a new dedicated exit linking the community to E611 Emirates Road in May 2025, which materially improved commute times to Jebel Ali, Dubai South and Motor City. The community has no direct metro station, which remains its main connectivity weakness and is reflected in tenant mix, but the road network has been consistently strengthened and the planned Blue Line metro extension through Dubailand is the long-term upside catalyst worth tracking. Internally, the community is anchored by Town Square Park, a 2.5 million square foot retail precinct with more than 600 stores and F&B outlets, a boutique hotel, a carousel, children's splash pools and children's train, cycle paths threading through the planted boulevards, an outdoor cinema, a skate park, tennis courts, gyms, swimming pools and jogging trails. The lifestyle density is the single most important reason tenant renewals here run stronger than comparable affordable communities.

RENTAL MARKET AND TENANT PROFILE

Twelve-month rental averages place studio apartments at approximately AED 48,000 per annum, one-bedrooms at AED 67,000, two-bedrooms at AED 102,000, three-bedrooms at AED 133,000 and four-bedrooms at AED 209,000. Reported gross yields sit at 7.95 per cent for studios, 7.76 per cent for one-bedrooms, 7.04 per cent for two-bedrooms and 6.70 per cent for three-bedroom apartments, while three-bedroom and four-bedroom townhouses trade at 5.60 per cent and 5.57 per cent respectively. The studio and one-bedroom apartment segment is where yield is concentrated; two and three-bedroom apartments are the sweet spot for family tenants and deliver strong yields without the vacancy risk of smaller formats; and the townhouses are capital appreciation plays with yields closer to mid-market villa communities. The tenant profile is dominated by young families, first-time renters, budget-conscious couples and mid-income professionals commuting to Jebel Ali, Dubai South, Motor City and Downtown, plus teachers and healthcare staff serving the southern Dubailand corridor.

SUPPLY DYNAMICS AND PORTFOLIO POSITIONING

Supply dynamics are defined by an ongoing phased pipeline. Nshama has delivered Zahra Townhouses (300 units from Feb 2015), Hayat Houses (730 units from Mar 2015), and apartment clusters including Safi, Una, Warda, Jenna, Zahra Breeze, Liva and The Hamilton, with The Mayfair handed over, Kaya at 54 per cent complete on its last DLD inspection of 30 April 2026, Evelyn on the Park Q4 2028 from AED 1.1M and Belmont Q2 2029 from AED 1.2M (DLD register, as at 8 September 2026). February 2026 DLD shows Evelyn one-bed pre-registration at AED 1,879/sqft and two-bed at AED 1,802/sqft. April 2026 sales: Liva one-beds at AED 815,000 and The Hamilton two-beds at AED 1,470,000 on ready stock, Kaya one-beds at AED 860,000 on off-plan registration. The ready-versus-off-plan arbitrage — ready Liva trading 25-30% below fresh Evelyn off-plan — is exactly the pricing gap disciplined yield investors should exploit. For portfolio positioning, Town Square sits in the yield-and-volume sleeve at a maximum 30-40 per cent allocation.

TOWN SQUARE: INVESTMENT STRATEGY AND ENTRY POINTS

The disciplined entry strategy on Town Square starts with accepting that this is a yield asset, not a capital growth asset, and then building the position around the highest-yielding formats first. For pure yield, the cleanest entry point today is ready stock in Liva, Zahra Breeze, Safi and The Mayfair, targeting one-bedroom apartments at the AED 815,000 to 900,000 price band and two-bedroom apartments around AED 1.2 to 1.5 million. At those entry prices, reported gross yields of 7.76 per cent on one-bedrooms and 7.04 per cent on two-bedrooms deliver cash-on-cash returns that no Marina or Downtown equivalent can match, and ready status eliminates handover risk and lets the asset start generating income from month one. Studios at 7.95 per cent yield are the highest in the community but vacancy cycles tend to be sharper and tenant quality more variable, so studios should sit at the edge of a Town Square portfolio rather than the core.

For investors willing to carry handover risk in exchange for off-plan pricing leverage, Kaya (54 per cent complete on its last DLD inspection of 30 April 2026), Evelyn on the Park (Q4 2028, from AED 1.1M), Belmont (Q2 2029, from AED 1.2M) and Rosewell represent the active off-plan pipeline. February 2026 DLD transactions put Evelyn pre-registration at roughly AED 1,800 to 1,900 per sqft, a meaningful premium over ready stock in Liva at comparable specification, so the off-plan case only works if you are confident market rents will be materially higher at handover and the payment plan structure gives cost-of-carry advantages. Off-plan Town Square is a capital-efficient way to build exposure across multiple years of handover, but it is not automatically cheaper than ready, and yield at handover will almost certainly be lower than yield on today's ready stock.

The townhouse product is different and should be underwritten differently. Reported gross yields of 5.57 per cent on four-bedrooms and 5.60 per cent on three-bedrooms place townhouses in line with mid-market villa communities, with the investment case resting on family tenant stickiness, lower turnover and modest capital appreciation as the community matures. For family-tenant yield investors who value low churn over headline yield, townhouses are the right choice; for pure cashflow investors, apartments deliver more per dirham invested. Portfolio exposure to Town Square should be capped at around 30 to 40 per cent of total residential capital to manage concentration risk given the segment's sensitivity to employment cycles and the ongoing pipeline through 2029, and tenant screening should be rigorous on employment stability, income verification and rent payment discipline.

Town Square rewards investors who are disciplined about exploiting the ready-versus-off-plan arbitrage, rigorous about tenant screening, patient about holding through the 2029 pipeline and realistic about the capital appreciation ceiling. It remains one of the most compelling yield plays available to cashflow investors at the AED 800,000 to 1,500,000 entry level. Meaningful portfolio exposure to Town Square typically requires AED 2 million and above of committed capital across multiple units to generate a material yield contribution and to diversify across ready and off-plan building cohorts within the masterplan.

SUPPLY DYNAMICS

Nshama single developer, phased pipeline to 2029, Mayfair Q4 2025, Evelyn Q4 2028, Belmont Q2 2029

TENANT PROFILE

Young families, first-time renters, budget-conscious couples, mid-income professionals, teachers

KEY RISK FACTORS

Ongoing pipeline through 2029 caps rent growth, no metro, affordable segment employment sensitivity

KEY INFRASTRUCTURE

Town Square sits along Al Qudra Road (D63) and Emirates Bypass Road south of Arabian Ranches, with RTA-delivered E611 Emirates Road exit opened in May 2025 providing direct connectivity to Jebel Ali, Dubai South, Motor City, Mall of the Emirates and the Dubai Marina corridor. The community is internally anchored by Town Square Park, a 2.5 million square foot retail precinct with 600+ stores, a boutique hotel, carousel, children's splash pools, children's train, cycle paths, outdoor cinema, skate park, tennis courts, integrated community schools, gyms and jogging trails. Nearby external anchors include Arabian Ranches, Mudon, Motor City, Dubai Sports City, Global Village, IMG Worlds of Adventure, Miracle Garden, Dubai Autodrome and Al Qudra Cycle Track. Adjacent communities include Arabian Ranches, Mudon, Al Furjan and Dubai Production City, reinforcing Town Square's positioning as Dubai's largest affordable family masterplan. The community is car-dependent with no direct metro connectivity.

Area fundamentals

ASSET PROFILE
Affordable family yield play; Dubailand supply anchor
INVESTOR PROFILE
Yield-focused buy-to-let + cashflow portfolio builder
TIER
Tier 2 – Yield & Volume
MARKET TYPE
Affordable, apartments and townhouses, Nshama-branded
EST. POPULATION
~60,000–85,000 (projected)
LAND SIZE
~32.3m sq ft

Next step

Request a briefing

You will get Town Square as a brief: the buildings on this page, the register readings behind them, and our view on each.

Sent with your enquiry:Town Squarepurpose not statedbudget not statedno buildings on screenasked from: the brief

We come back with specifics, not a brochure. Stephen Mitchell · RERA BRN 68593 · in Dubai since 2007.

Location

Town Square Dubai, Al Qudra Road, Dubai

Get Directions

Try it yourself

Investor Tools

Rental Yield Calculator

Model the gross and net return on a Dubai buy-to-let purchase. It covers service charges, void periods and acquisition costs.

All-in purchase price before transaction costs.

Total contracted rent for one year, before charges.

Community and building service charges, annualised.

5%

Your buffer for void periods. 5% is about 18 days empty a year — a month is 8%.

7%

7% is the 4% DLD transfer fee, 2% agency plus VAT, and DLD's flat registration lines. It excludes the developer NOC and any legal quote — see the Buying Costs Calculator for the full itemisation.

6% net

The net yield a deal has to clear to interest you. Sets the target line on the curve — it does not change the yield above it.

5.3%Net rental yield
Moderate yield
Gross yieldGross yield: 7.00%
Net annual incomeNet annual income: AED 84,750
Monthly net incomeMonthly net income: AED 7,063
Total cash investedTotal cash invested: AED 1,605,000

Against your 6% hurdle

Short of it
9.1%0%AED 975KAED 2.03M
Net yield (vertical) against the price you pay (horizontal), on the rent, charges and costs entered. The gold dot is your deal; the line across is your hurdle.
Price that clears it
AED 1,320,093AED 179,907 below your price — a 12.0% discount.
Rent that clears it
AED 117,158AED 12,158 a year more than you have entered, at this price.

Estimates for guidance only, assuming full-year occupancy net of the vacancy allowance above. Actual returns depend on financing, unit condition and market timing — speak to an advisor for a deal-specific model.

Email my results

We’ll send this summary — your figures and the results — to your inbox.

Next step

We'll hunt deals that meet or beat this yield hurdle

Send us this scenario and we'll go into the market against it — on-market and off — qualify what we find, and only come back with what clears your number.

Got questions?

Get Answers!
Continue reading

The closest area guides to this one, matched on subject.

Showing 4 of 101 Dubai area guides.

Browse all 101 area guides
Need help?