AED 979,000
THE ARCHIVE BY IMTIAZ
DUBAI LAND , Dubai
12600 sqftOff-plan · Q3 2028
Imtiaz Developments
For sale · Off-plan
Dubai land Residence complex , Dubai
AED 979,000
This fully furnished 1-bedroom apartment at The Archive by Imtiaz Developments offers a smart home living experience in Wadi Al Safa 5, Dubai Land Residence Complex, Dubai. Spanning 600 sqft, the home includes 1 bathroom and a balcony. Daily living is complemented by building amenities, including a swimming pool, gym, kids play area, and security. Property Highlights: - 1 Bedroom - 1 Bathroom - Size: 600 sqft - Fully furnished - Smart home features - Balcony - Amenities: Swimming pool, gym, kids play area, security - Developer: Imtiaz Developments - Location: Wadi Al Safa 5, Dubai Land Residence Complex, Dubai - Price: AED 979,000 - Payment Plan: 45/55 - Handover: Q3 2028
Gross yield
Not modelled
Rent estimate
Not modelled
Price per sqft
AED 1,632
Annual service charge
AED 9,000
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.
Imtiaz Developments
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
DUBAI LAND , Dubai
Imtiaz Developments
AED 851,000
1 BHK ELO BY DAMAC
DAMAC HILLS 2, Dubai
AED 1,200,000
Binghatti Spectre-Premium Apartments in Al Jaddaf
Al Jaddaf, Dubai
Binghatti
AED 1,200,000
Binghatti Spectre-Premium Apartments in Al Jaddaf
Al Jaddaf, Dubai
Binghatti
AED 660,000
Skyline peace homes - Investment Opportunity
DLRC, Dubai
Peace Homes Elite Development L.L.C
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.