RERA ORN 00000 (illustrative)AED / USD 3.6725 (pegged)Avg. gross apartment yield 6.9%*Golden Visa from AED 2M0% annual property tax
ZZayanInvestment Advisory
Opportunities / ZE-OP-4010Investment memorandum · Confidential · Illustrative

Dubai Creek Harbour · Apartment

Horizon at the Creek — 2 Bedroom

A two-bedroom with Downtown skyline views. 80/20 payment plan, handover Q2 2027.

Golden Visa eligibleOff-plan · 80/20 · Q2 2027
Asking price
AED 2,450,000
≈ USD 667,120
Projected net yield
7.4%
after service charges
Est. net rent
AED 181K
per annum
Capital growth
9.0%
p.a. (illustrative)
Dubai Creek Harbour marina with skyline

Demonstration imagery.

Investment thesis

An illustrative waterfront tower on Creek Island with views across the creek to Burj Khalifa.

Read the Horizon at the Creek off-plan brief →

Financial summary

Purchase priceAED 2,450,000
DLD transfer fee (4%)AED 98,000
Agency fee (developer paid)AED 0
Registration & trustee (est.)AED 4,200
Total acquisition costAED 2,552,200
Est. gross rent p.a.AED 201,780
Service charge (AED 16/sq ft)AED -20,480
Est. net income p.a.AED 181,300

Illustrative. Excludes financing, vacancy, management fees and furnishing.

Specification & amenities

Reference
ZE-OP-4010
Bedrooms
2
Bathrooms
2
Built-up area
1,280 sq ft
Completion
Q2 2027
Developer
Sahil Properties (fictional)
View
Skyline & creek
  • Infinity pool
  • Creek promenade
  • Gym
  • Kids' club

Location · Dubai Creek Harbour

A large waterfront district with skyline views back to Downtown, a marina, a creek-side promenade and the adjoining wildlife sanctuary.

Comparable opportunities