AED 979,000
the archive by Imtiaz - fully furnished apartments in DLRS
Dubai land Residence complex , Dubai
11600 sqftOff-plan · Q3 2028
Imtiaz Developments
For sale · Off-plan
DLRC, Dubai
AED 660,000
Skyline peace homes - Investment Opportunity Studio apartment for sale in Sky Line, Wadi Al Safa, DLRC, Dubai, by Peace Homes Elite Development L.L.C. Property Details: - Price: AED 660,000 - Size: 478 sqft - 0 Bedrooms, 1 Bathroom - View: DLRC Community - Dubai Skyline - Payment Plan: 20/80 - Handover: Q4 2028 Amenities: - Swimming pool - Gym - Balcony - Central A/C - Kids play area - Security - Concierge
Gross yield
Not modelled
Rent estimate
Not modelled
Price per sqft
AED 1,381
Annual service charge
AED 7,170
Net yield estimate
Not modelled
Ownership
Off-plan purchase
Yield and rent figures are AMASH estimates derived from listing data and are not guaranteed returns.
Peace Homes Elite Development L.L.C
View developer →Your property advisor
Obayda Amash
AGENT
AMASH Properties L.L.C
Real estate advisor in Dubai, focusing on comprehensive support for buyer, sellers, and investors. built on honesty, transparency, and a data - driven understanding of off - plan and secondary markets .
AED 979,000
the archive by Imtiaz - fully furnished apartments in DLRS
Dubai land Residence complex , Dubai
Imtiaz Developments
AED 1,200,000
Binghatti Spectre-Premium Apartments in Al Jaddaf
Al Jaddaf, Dubai
Binghatti
Adjust the assumptions to model yield, cash flow and appreciation. Indicative only.
Search AMASH inventory or enter your own numbers for any UAE property.
Use mortgage
Switch off to model a cash purchase.
AED 0 of the purchase price
Custom UAE property
Net yield
0.00%
Cash-on-cash
-12.27%
Monthly cash flow
AED -100
ROI over 5y
-61.4%
Acquisition
Financing
Income
Operating expenses
Value in 3 years
AED 0
Value in 5 years
AED 0
Total return at horizon
AED -6,000
| Year | Property value | Cash flow | Cumulative | Equity |
|---|---|---|---|---|
| Year 1 | AED 0 | AED -1,200 | AED -1,200 | AED 0 |
| Year 2 | AED 0 | AED -1,200 | AED -2,400 | AED 0 |
| Year 3 | AED 0 | AED -1,200 | AED -3,600 | AED 0 |
| Year 4 | AED 0 | AED -1,200 | AED -4,800 | AED 0 |
| Year 5 | AED 0 | AED -1,200 | AED -6,000 | AED 0 |
Generate a plain-language read on yield quality, cash flow, financing and the main risks for this scenario. Commentary is based on the figures above and is not investment advice.
Calculations are estimates based on the information and assumptions entered. Market conditions, financing costs, rental income, occupancy, property values and regulatory fees may change. Projected returns are not guaranteed. This report is for informational purposes only and is not financial, legal or tax advice.
Area used for service charges: 0 sqft.