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-4020Investment memorandum · Confidential · Illustrative

Dubai Hills Estate · Townhouse

Parkside Terraces — 4 Bedroom Townhouse

A four-bedroom townhouse beside the park. 70/30 payment plan, handover Q3 2027.

Golden Visa eligibleOff-plan · 70/30 · Q3 2027
Asking price
AED 4,900,000
≈ USD 1,334,241
Projected net yield
6.8%
after service charges
Est. net rent
AED 333K
per annum
Capital growth
8.5%
p.a. (illustrative)
Townhouse with timber and glass facade

Demonstration imagery.

Investment thesis

An illustrative collection of terraced townhouses overlooking a linear park.

Read the Parkside Terraces off-plan brief →

Financial summary

Purchase priceAED 4,900,000
DLD transfer fee (4%)AED 196,000
Agency fee (developer paid)AED 0
Registration & trustee (est.)AED 4,200
Total acquisition costAED 5,100,200
Est. gross rent p.a.AED 347,950
Service charge (AED 5/sq ft)AED -14,750
Est. net income p.a.AED 333,200

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

Specification & amenities

Reference
ZE-OP-4020
Bedrooms
4
Bathrooms
5
Built-up area
2,950 sq ft
Completion
Q3 2027
Developer
Wadi Living (fictional)
View
Park
  • Park access
  • Community pool
  • Cycle track
  • Retail plaza

Location · Dubai Hills Estate

A master-planned community of villas, townhouses and parkside apartments arranged around Dubai Hills Park and the golf course, with leading schools nearby.

Comparable opportunities