Samana Hills South Phase 3 Dubai Industrial City — Samana Developers

Samana Hills South Phase 3 in Dubai Industrial City, Dubai (Samana Hills South)
Off-plan Apartment By Samana Developers

Samana Hills South Phase 3

📍 Dubai Industrial City, Dubai (Samana Hills South), Dubai

Starting Price 988,000 AED Payment Plan: 20% on booking, 47% during construction, 1% on handover, 32% post‑handover
5-Year Projected ROI 42.48% Combined Net Rent + Appreciation
Est. Rental Yield 4.79% Handover: 31/12/2028

📊 5-Year Financial & Cash-Flow Projection

Data-Backed Model
Gross Rental Income
325,000 AED
Net Rent (After Service Fees)
291,250 AED
Est. Capital Appreciation (13%)
128,440 AED
Est. Annual Rent
65,000 AED
Total Estimated 5-Year Net Profit
Net Rental Cashflow + Capital Gain
419,690 AED

🏢 Project Fundamentals & Financial Inputs

Key Specs
Master Developer
Samana Developers
Property Type
Apartment
Construction Status
Off-plan
Estimated Handover
31/12/2028
Payment Structure
20% on booking, 47% during construction, 1% on handover, 32% post‑handover
Starting Price
988,000 AED
Estimated Annual Rent
65,000 AED
Annual Service Charges
6,750 AED
Annual Rental Yield
4.79%
5-Year Capital Appreciation
13%
Holding Horizon
5 Years

💡 Why Invest in Samana Hills South Phase 3?

– Strong tenant pool — affordability and proximity to industrial/employment areas make units attractive to professionals, blue‑collar workforce and compact families, reducing vacancy risk.
– Cashflow plus capital uplift — balanced return: steady rental income while benefiting from mid‑term capital appreciation as Dubai Industrial City and surrounding infrastructure develop.
– Lower absolute capital requirement — entry prices suit first‑time investors and portfolio diversification without high single‑asset exposure.
– Payment plan eases acquisition — staged payments improve investor cash management and lower immediate financing needs.
– Clear, near‑term exit options — December 2028 handover enables leasing or resale within a short investment cycle for investors targeting a 3–5 year horizon.
– Risks to check — confirm final service charges, unit sizes, exact fit‑out standards and local rental comps at handover to refine expected yields and cashflow.

✨ Key Highlights

– Affordable entry in an emerging corridor — competitive pricing for studios, 1‑ and 2‑beds aimed at cost‑conscious investors.
– Developer payment flexibility — 20/47/1/32 plan reduces upfront strain and spreads cashflow through construction and post‑handover.
– Turnkey rental product — compact unit sizes and efficient layouts suitable for high‑demand tenancies (professionals and small families).
– Attractive yield profile — modeled mid‑single to high‑single gross yields with healthy net yields after operating costs.
– Short delivery timeline — December 2028 handover allows relatively quick income and capitalisation versus longer‑dated off‑plan projects.

📍 Location & Nearby Amenities

– Logistics and employment hubs — close to Dubai Industrial City and Dubai South employment clusters, supporting corporate rental demand.
– Retail and daily services — local supermarkets, convenience retail and neighbourhood dining within short drives.
– Leisure and outlets — Dubai Outlet Mall and Global Village reachable by car for weekend retail and entertainment.
– Education and healthcare — easy road access to nearby schools, clinics and community services in adjacent neighbourhoods.
– Transport links — proximity to Emirates Road and Sheikh Mohammed Bin Zayed corridors for straightforward commutes across Dubai.

Request a Call Back

If you need an advisor or consultant for investment in Dubai or anywhere in the UAE, don’t hesitate to fill out the form below — our team will contact you shortly.

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

GB

Broker Script Generator

Generate polished call, message & email scripts — tailored for Dubai market

Samana Hills South Phase 3

Samana Developers
·
Dubai Industrial City, Dubai (Samana Hills South)
Price
988.000 AED
ROI
5.6%
5yr Profit
308.397 AED
Select language, audience, stage and click Generate
Subscribe for lead generation in Dubai
Get verified buyer leads, priority previews and personalised marketing support. Boost your conversions with our subscription plans.
Subscribe to receive leads