5-Year Projected ROI27.69%Combined Net Rent + Appreciation
Est. Rental Yield2.1%Handover: 31/12/2027
📊 5-Year Financial & Cash-Flow Projection
Data-Backed Model
Gross Rental Income
1,600,000 AED
Net Rent (After Service Fees)
1,475,000 AED
Est. Capital Appreciation (13%)
1,305,200 AED
Est. Annual Rent
320,000 AED
Total Estimated 5-Year Net Profit
Net Rental Cashflow + Capital Gain
2,780,200 AED
🏢 Project Fundamentals & Financial Inputs
Key Specs
Master Developer
Taraf Properties
Property Type
Villa
Construction Status
Off-plan
Estimated Handover
31/12/2027
Payment Structure
10/50/40
Starting Price
10,040,000 AED
Estimated Annual Rent
320,000 AED
Annual Service Charges
25,000 AED
Annual Rental Yield
2.1%
5-Year Capital Appreciation
13%
Holding Horizon
5 Years
💡 Why Invest in Terra Golf Collection Phase 2?
Terra Golf Collection Phase 2 offers a niche luxury proposition: golf‑front villas and townhouses in Jumeirah Golf Estates are scarce and command premium, resilient demand from high‑net‑worth owner‑occupiers and families, supporting capital preservation and long‑term appreciation; while rental yields are modest for trophy product, the project’s exclusivity, private amenities and masterplan credentials make it attractive to investors prioritising prestige, lifestyle capture and steady mid‑term capital growth rather than high immediate yield.
✨ Key Highlights
Terra Golf Collection Phase 2 places a limited collection of six‑bed villas and townhouses directly into Jumeirah Golf Estates, offering private pools, landscaped gardens, rooftop terraces and panoramic golf course views; the enclave targets affluent families and buyers seeking golf‑front privacy within one of Dubai’s most established gated leisure communities, and is backed by Taraf Holding’s luxury positioning and freehold ownership for all nationalities.
📍 Location & Nearby Amenities
Residents benefit from Jumeirah Golf Estates’ two championship golf courses, clubhouse facilities, restaurants, jogging and cycling tracks, proximity to major retail (Dubai Hills Mall, Mall of the Emirates) and convenient road links to central Dubai and Al Maktoum International Airport; these lifestyle assets underpin long‑term demand for premium family villas in the community.
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.
