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
DUBAI LAND , DUBAI LAND RESIDENCE COMLEX
AED 979,000
Gross yield
Not modelled
Rent estimate
Not modelled
Price per sqft
AED 1,632
Annual service charge
AED 9,600
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
MOMEN MAHMOUD ABDALRHMAN ABDALKREM
REAL ESTATE CONSULTENT
AMASH PROPERTIES L.L.C.
Invest mindfully. Decide with confidence Every great wealth starts with one right decision. Let’s make yours today
AED 979,000
the archive by Imtiaz - fully furnished apartments in DLRS
Dubai land Residence complex , Dubai
Imtiaz Developments
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.