Wadi Hills Dubai Land — Hijazi Real Estate Studios & 1-2 Bed Apartments


Wadi Hills

Wadi Hills

Dubai Land Residence Complex (Wadi Al Safa 5), Dubai Land, Dubai
Exchange rate
Developer
Hijazi Real Estate
Project Type
Apartment
Project Status
Off-plan
Handover Date
31/01/2028
Payment Plan
10% on booking, 50% during construction, 10% on handover, 30% post‑handover (70/30 post‑handover structure)
Starting Price (AED)
659,000 AED
Average Estimated Annual Rent (AED)
70,000 AED
Average Service Charges (AED/Year)
8,000 AED
Estimated ROI (%)
5.3%
Rental Yield (%)
4.45%
Capital Appreciation (5 Years) (%)
13%
Investment Duration (Years)
5
📊 Profit Projection (5 years)
Overview
Total Rental Income
350,000 AED
Net Rental Income After Charges
310,000 AED
Capital Appreciation
85,670 AED
Total Estimated Profit
395,670 AED
Total ROI
60.04%

Why Invest

– Affordable entry price in Dubai Land: Starting from AED 659k makes Wadi Hills accessible for first‑time investors and professionals seeking value outside the core.
– Fully furnished, turnkey units: Reduces time‑to‑rent and initial setup cost which helps achieve immediate rental income once handed over.
– Good rental yield potential: Mid‑single‑digit gross yields and healthy net yields after costs make it attractive for buy‑to‑let strategies.
– Family and student tenant pool: Proximity to Academic City, Dubai Silicon Oasis and leisure hubs supports steady leasing demand from students, professionals and small families.
– Flexible post‑handover payment structure: 70/30 post‑handover option eases cashflow pressure for off‑plan buyers.
– Strong transport links: Al Ain Road and Emirates Road access plus future Blue Line Metro enhance long‑term desirability and resale prospects.
– Risks to check: Confirm exact unit sizes, final service charges and any resale comparables; building‑level service charge or major CapEx can materially affect net yield.
See also  ELAR1S Sky JVT — Affordable Investment Apartments Dubai
Key Highlights
– 13‑storey modern tower with 140 fully furnished units, floor‑to‑ceiling windows and premium finishes.
– Compact unit range: studios (~369 sq.ft), 1‑beds (~671 sq.ft) and 2‑beds (~1,436 sq.ft) designed for modern family living and rental appeal.
– On‑site amenities: swimming pool, gym, landscaped gardens, children’s play area, lobby and concierge services.
– Strong connectivity: Positioned on Al Ain Road with quick links to Emirates Road, Dubai Silicon Oasis, Academic City and the planned Blue Line Metro.
Nearby Amenities
– Short drives to: Dubai Outlet Mall (≈5 mins), Global Village (≈12 mins), Downtown Dubai & Business Bay (≈15 mins), Dubai Intl Airport (≈25 mins).
– Local retail, dining and community parks within the Dubai Land Residence Complex support rental demand and daily convenience.
These estimates are indicative and based on developer-supplied information and local rental data. Market conditions, location and developer performance can change over time; primary sources include Property Finder and Bayut. If you are an investor or end user and need a consultation, please contact us through the below form. Brokers interested in joining our community may visit Subscription Plans.
Calculation Parameters for 5‑Year Investment Estimates

The 5‑year estimates are calculated using a consistent set of inputs so investors and brokers can compare projects fairly: assumed purchase price (starting/listing price), achievable annual rent, and annual service charges; operating deductions including property management fee (typically 8–12% of rent), a vacancy allowance, and routine maintenance or small CapEx; gross rental yield (rent ÷ purchase price) and net rental yield (after operating costs); capital appreciation scenarios over five years (conservative/base/optimistic) applied to the purchase price; exit costs (sales commissions, transfer or miscellaneous selling fees) deducted from the capital gain; five‑year aggregated net rental cashflow (annual net ×5) plus net capital gain to produce an estimated 5‑year profit; and optional financing assumptions (mortgage interest, down payment, loan fees) only when explicitly modelled. GoDubai Estate Group also flag key risks that alter outcomes: market cyclicality, developer/delivery risk, high service charges or unexpected major CapEx, prolonged vacancy, and transaction/friction costs. All figures are illustrative and should be validated with up‑to‑date market comps, exact unit specifications, and any financing terms before investment decisions.

See also  Auresta Tower JVC — Tiger Properties 1-3 Bed Apartments

Request a Call Back

Discover Your Next Investment or Exclusive Lead.
We’d love to keep you updated with our latest news and offers

We don’t spam! Read our privacy policy for more info.