DEAL BREAKDOWN
OVERVIEW OF THE DEAL
This is a rare off-market cancellation deal involving a limited release of just 8 Grade A+ office units at Burj Capital available at a minimum 20% below the original launch price.
The units were originally acquired as part of a bulk institutional purchase at a heavily negotiated discount. The bulk buyer has since withdrawn from the transaction, and I have been given explicit approval to sell the individual units at the same bulk-discounted pricing, rather than reverting them to current market rates.
This creates a genuine pricing inefficiency — allowing private investors to access institutional-level pricing in a landmark commercial development.
WHY THIS DEAL STANDS OUT
Despite the discounted entry point, these units continue to offer two independent return drivers:
Strong rental yield potential, supported by a well-documented undersupply of commercial office space.
Capital upside, generated by buying substantially below the original developer price and current comparable market levels.
Dubai is currently experiencing a severe undersupply of office units, particularly Grade A and Grade A+ offices in established and emerging business districts. New supply has not kept pace with demand from regional headquarters, multinationals, professional services firms, and free-zone expansions, resulting in rising rents and tightening vacancy levels across the city.
This imbalance materially strengthens both income security and exit value for well-located, high-quality office assets.
PRICING & MARKET POSITIONING
Starting price from: AED 2.14 million
Asset type: Grade A office units
Development: Landmark, high-quality commercial project
Availability: Only 8 units
When benchmarked against comparable Grade A office developments (see pricing table provided separately), these units are materially underpriced on a price-per-square-foot basis, despite being of equivalent or superior specification.
Project | Grade | Developer | Location | O.P. Per Sq Foot |
Shahrukhz | A | Danube | Al Sufouh | AED3,700 |
Lumena Alta | A+ | Omniyat | Business Bay | AED4,400 |
Lumena | A+ | Omniyat | Business Bay | AED4,300 |
Sol Luxe Tower | A+ | Sol | Trade Center | AED4,800 |
Bureau Lamar | A+ | Lamar | Business Bay | AED4,250 |
AHS Tower | A | AHS | DIFC | AED4,000 |
Sobha Central | A | Sobha | Jebel Ali Village | AED5,500 |
Burj Capital | A+ | Centurion | Business Bay | AED4,600 |
Burj Capital (Special Deal) | A+ | Centurion | Business Bay | From AED 2,900 |
PAYMENT PLAN & FINANCING
A highly investor-friendly payment structure further enhances returns:
20% down payment
5% staged installments linked to construction progress
50% on completion
SAMPLE SCHEDULE OF INSTALLMENT PAYMENTS
Sample Unit Price: AED 3,670,000
VAT: 5%
Payment Schedule | Date | % | Amount (AED) | Amount (AED) Inc. VAT |
Downpayment | Immediate | 20.0% | AED600,000 | AED630,000 |
Admin/Registration Fee | Immediate |
| AED5,000 | AED5,250 |
DLD | Immediate | 4.0% | AED120,000 | AED120,000 |
Installment 1 | Jun-26 | 5.0% | AED150,000 | AED157,500 |
Installment 2 | Dec-26 | 5.0% | AED150,000 | AED157,500 |
Installment 3 | May-27 | 5.0% | AED150,000 | AED157,500 |
Installment 4 | Nov-27 | 5.0% | AED150,000 | AED157,500 |
Installment 5 | Feb-28 | 5.0% | AED150,000 | AED157,500 |
Installment 6 | May-28 | 5.0% | AED1,475,000 | AED1,542,750 |
|
| 54.0% |
|
|
|
|
|
|
|
Handover | Dec-28 | 50.0% | AED1,500,000 | AED1,575,000 |
|
| 104.0% | AED2,975,000 | AED3,117,750 |
Importantly, the handover payment is mortgage-eligible, allowing investors to finance the final balance through a local UAE bank. This significantly improves cash-on-cash returns and reduces upfront capital deployment.
PRICING ADVANTAGE & RENTAL YIELD OUTLOOK
The pricing differential on this opportunity is material and immediately quantifiable.
Developer’s original price: AED 4,600 per sq. ft.
Developer's lowest recorded transaction: AED 3,295 per sq. ft.
Our special off-market entry price: AED 2,900 per sq. ft.
This represents a discount of over 36% to the original developer pricing, creating immediate embedded equity at the point of acquisition. In fact the lowest recorded Oqood transaction registered since the launch is AED 2,983,000, and our lowest available price is AED 2,140,000.
From an income perspective, the numbers are equally compelling. Using a conservative downside rental assumption of just AED 350 per sq. ft., the asset delivers a projected net rental yield in excess of 10% from day one.
This is deliberately cautious.
Comparable Grade A+ office buildings in similar locations are already achieving AED 450+ per sq. ft., supported by exceptionally low vacancy rates and sustained demand from corporate occupiers. At those rental levels, the yield profile improves materially beyond the base-case projection.
Importantly, these yield estimates do not factor in future rental growth, which is widely expected given the structural undersupply of Grade A office space across Dubai. With limited new stock coming online and demand continuing to expand, upward pressure on rents is not speculative—it is already evident in market data.
This combination of:
Deep discount to replacement cost
Double-digit net yield on conservative assumptions
Clear rental growth tailwinds
makes this a rare example of a commercial investment offering both immediate income strength and medium-term capital upside, rather than forcing a trade-off between the two.

NEXT STEPS: HOW TO SECURE UNITS
This is an extremely time-sensitive cancellation release. Because these units are priced at the original institutional rate, the units with the highest equity gain (higher floors and prime views) will be the first to be locked.
Request Unit List: I will share the specific unit numbers and floor plans for the 8 available offices immediately.
Selection & Zoom Call: We recommend a brief Zoom or phone call today. We will review the live availability and identify which units offer the 20-36% discount relative to the developer's original price.
Secure Allocation: Once you select your unit, I will facilitate the developer’s internal approval to lock in the cancellation pricing before the unit is repriced and released to the general public.
Connect with me now to receive the unit list and current availability.
FINANCIAL PROJECTIONS
In this section, you will find a detailed overview of Return on Equity (ROE), Income Yields, and Return on Investment (ROI), all calculated on the basis of a five-year holding period. The projects featured here are assessed using deliberately conservative assumptions to ensure that the projections remain prudent, realistic, and grounded in current market conditions rather than optimistic forecasting.
Beneath the accompanying financial tables, you will find a clear summary of the underlying assumptions used in each calculation. These assumptions are provided to give full transparency into the methodology and to demonstrate that the projected outcomes are both achievable and defensible, based on prevailing rental trends, capital growth expectations, and typical cost structures observed in comparable assets.
PROJECTED RETURN ON EQUITY INVESTED (ROE)
Equity Invested | AED1,542,750 |
Holding Period | 3 Years |
Original Price + Appreciation | AED4,495,908 |
Return on Equity | AED2,953,158 |
ROE | 191.4% |
IRR | 63.8% |
RENTAL YIELD PROJECTION
Comparable Annual Rent (Today) | AED350,000 |
Comparable Net Rental Yield | 10.8% |
Projected Annual Rent (Handover) | AED428,765 |
Projected Annual Rent Yield | 13.8% |
TOTAL RETURN ON INVESTMENT (ROI) (5-YEAR HOLDING PERIOD)
Equity Invested | AED3,117,750 |
Projected Resale Value | AED4,495,908 |
Return on Equity | AED1,378,158 |
Rental Income | AED919,658 |
5-Year ROI | AED2,297,816 |
ROI % | 73.7% |
IRR | 14.7% |
INVESTMENT ASSUMPTIONS
Capital appreciation has been conservatively modelled at 7% per annum, despite current market data indicating that commercial property values are rising at over 20% annually, driven primarily by the acute shortage of Grade A office space.
Rental income assumptions are similarly conservative. The model uses AED 350 per sq. ft., while the developer’s own projections indicate achievable rents of approximately AED 450 per sq. ft.. Recent market evidence also shows office rental growth exceeding 20% year-on-year, suggesting further upside beyond the base case.
Return on equity (ROE) calculations are based on an exit scenario after 50% of the payment plan has been completed. However, a No Objection Certificate (NOC) for resale is available after 30%, allowing for an earlier exit if required. As a result, realised ROE could be materially higher, depending on the holding period and timing of exit.










