📍 Al Satwa, Jumeirah Garden City, Dubai, Dubai These estimates are indicative and modeled on developer-supplied baselines and historical transaction comps from Property Finder, Bayut, and DLD records. Brokers seeking access to our full B2B portal can explore Subscription Plans. Calculation Parameters: Net rental yield accounts for annual service charges. Five-year total profit combines 5-year cumulative net rent with projected 5-year capital appreciation on the starting purchase price.
Evergr1n House 3
📊 5-Year Financial & Cash-Flow Projection
Data-Backed Model
🏢 Project Fundamentals & Financial Inputs
Key Specs
💡 Why Invest in Evergr1n House 3?
✨ Key Highlights
– Compact, efficient unit mix (studios, 1‑ and 2‑beds) suited to professionals, small families and buy‑to‑let demand.
– Attractive entry pricing for central Dubai with developer launch bands from AED 1.098M for studios.
– Strong podium amenity set: temperature‑controlled pool, kids’ pool, gym, sauna/steam, rooftop gardens and co‑working lounges.
– Modern design emphasising natural light, private terraces and outdoor community spaces for better liveability.
– Freehold ownership and Q1 2028 handover supporting medium‑term capital appreciation potential.
– Lower service‑charge and operating assumptions expected compared with waterfront or premium CBD towers, improving net rental cashflow for investors.📍 Location & Nearby Amenities
– Local clinics, schools, retail and public transport connections close by; podium retail and community spaces planned within the masterplan.
Broker Script Generator
Evergr1n House 3
- Purchase price: starting price used in the calculation (developer listing).
- Gross rental income: estimated annual rental, based on recent local listings and market averages.
- Net rental yield: gross rent minus estimated vacancy and operating costs, as applied in the formula.
- Capital growth: assumed annual appreciation used to project 5‑year capital gain.
- Holding period: 5 years (projections apply over a 5‑year horizon).
- Assumptions and fees: agent fees, registration, service charges and taxes are excluded unless specified.