Villa
Property
Owner Reported Metrics
Modelled on current rent, service charge & financing
Gross Yield
6.8%AED 121K / yrCap Rate
5.4%Cash on Cash
AED 119KAnnual Rent
AED 121KTenanted to Q4 2026Property Details
Property TypeVilla
OccupancyVacant
Property ConditionNormal wear tear
Lease Start01/01/2026
Lease End31/12/2026
Homeowners Association (HOA)None
Amenities
Private poolGardenCovered parkingMaid's roomCentral A/CBuilt-in wardrobes
Standout Features
Park and golf course viewsUpgraded kitchen with islandSmart-home lighting and climate controlWalking distance to the community park
Projected returns
| 5 Years | 10 Years | 20 Years | 30 Years | |
|---|---|---|---|---|
| Cumulative Net Cash Flow | AED 642,405.43 | AED 1,387,129.40 | AED 3,251,315.31 | AED 5,756,625.30 |
| Cumulative Appreciation Gain | AED 476,636.39 | AED 1,056,537.43 | AED 2,620,470.91 | AED 4,935,474.52 |
| Equity Build Up | AED 2,676,636.39 | AED 3,256,537.43 | AED 4,820,470.91 | AED 7,135,474.52 |
| Total Investment Value | AED 3,319,041.82 | AED 4,643,666.82 | AED 8,071,786.23 | AED 12,892,099.82 |
Projections assume a cash purchase at the asking price with 4% annual appreciation and 3% annual rent growth. Estimates only — not a guarantee of future performance.
Asking Price
AED 2.20M
Listed by
Q
QA G.Owner · usually replies same day
Calculate and view the monthly mortgage on this property
AED 9,049/Month
Prequalify