VillaOffers Received
Building 48
Dubai · Dubai Sports City · United Arab Emirates
4 Beds4.0 Baths1,194 sqft
Owner Reported Metrics
Modelled on current rent, service charge & financing
Gross Yield
7.0%AED 72K / yrAnnual Rent
AED 72KInvestment figures are provided by the listing owner and have not been verified by Lndmrk.
About this property
A villa in Dubai Sports City, Dubai — seeded for marketplace testing (LD-976).
Property Details
Property TypeVilla
Area1,194 sqft
OccupancyVacant
Property ConditionNeed minor repairs
Homeowners Association (HOA)None
Projected returns
| 5 Years | 10 Years | 20 Years | 30 Years | |
|---|---|---|---|---|
| Cumulative Net Cash Flow | AED 384,097 | AED 829,372 | AED 1,943,978 | AED 3,441,915 |
| Cumulative Appreciation Gain | AED 224,236 | AED 497,053 | AED 1,232,812 | AED 2,321,916 |
| Equity Build Up | AED 1,259,236 | AED 1,532,053 | AED 2,267,812 | AED 3,356,916 |
| Total Investment Value | AED 1,643,333 | AED 2,361,424 | AED 4,211,790 | AED 6,798,831 |
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.
Property Site Location
Building 48
Loading map…
Asking Price
AED 1.03M$ 281,831
Listed by
Q
QASALE T.Owner · usually replies same day
Calculate and view the monthly mortgage on this property
AED 4,257/Month
Prequalify