Terra Gardens Expo City — Emaar 1-3 Bed Apartments
Terra Gardens
Terra Gardens
Terra Gardens
Terra Gardens
Off-planApartmentBy Emaar Properties
Terra Gardens
📍 Expo City, Expo Living, Dubai., Dubai
Starting Price1,600,000 AEDPayment Plan: 10/70/20
5-Year Projected ROI45.19%Combined Net Rent + Appreciation
Est. Rental Yield3.44%Handover: 31/10/2029
📊 5-Year Financial & Cash-Flow Projection
Data-Backed Model
Gross Rental Income
566,665 AED
Net Rent (After Service Fees)
515,000 AED
Est. Capital Appreciation (13%)
208,000 AED
Est. Annual Rent
113,333 AED
Total Estimated 5-Year Net Profit
Net Rental Cashflow + Capital Gain
723,000 AED
🏢 Project Fundamentals & Financial Inputs
Key Specs
Master Developer
Emaar Properties
Property Type
Apartment
Construction Status
Off-plan
Estimated Handover
31/10/2029
Payment Structure
10/70/20
Starting Price
1,600,000 AED
Estimated Annual Rent
113,333 AED
Annual Service Charges
10,333 AED
Annual Rental Yield
3.44%
5-Year Capital Appreciation
13%
Holding Horizon
5 Years
💡 Why Invest in Terra Gardens?
Emaar backing, Expo City location and a sustainability‑led masterplan support steady tenant demand and long‑term capital growth as the Expo precinct evolves into a mixed‑use urban hub.
✨ Key Highlights
Terra Gardens is a nature‑forward, low‑density residential phase within Expo Living by Emaar, designed around landscaped gardens, water features and sustainable, human‑centric architecture.
📍 Location & Nearby Amenities
Direct walking connections to Expo City attractions, Route 2020 metro access, easy links to Sheikh Zayed Road, Dubai South and Downtown, plus retail, dining and leisure within the Expo masterplan.
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.
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.
These estimates are indicative and based on developer-supplied information and local rental data. Market conditions, location and developer performance can change over time. Check primary sources and review any financing terms before making investment decisions.
