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

Wadi Hills in Dubai Land Residence Complex (Wadi Al Safa 5), Dubai Land, Dubai
Off-plan Apartment By Hijazi Real Estate

Wadi Hills

📍 Dubai Land Residence Complex (Wadi Al Safa 5), Dubai Land, Dubai, Dubai

Starting Price 659,000 AED Payment Plan: 10% on booking, 50% during construction, 10% on handover, 30% post‑handover (70/30 post‑handover structure)
5-Year Projected ROI 60.04% Combined Net Rent + Appreciation
Est. Rental Yield 4.45% Handover: 31/01/2028

📊 5-Year Financial & Cash-Flow Projection

Data-Backed Model
Gross Rental Income
350,000 AED
Net Rent (After Service Fees)
310,000 AED
Est. Capital Appreciation (13%)
85,670 AED
Est. Annual Rent
70,000 AED
Total Estimated 5-Year Net Profit
Net Rental Cashflow + Capital Gain
395,670 AED

🏢 Project Fundamentals & Financial Inputs

Key Specs
Master Developer
Hijazi Real Estate
Property Type
Apartment
Construction Status
Off-plan
Estimated Handover
31/01/2028
Payment Structure
10% on booking, 50% during construction, 10% on handover, 30% post‑handover (70/30 post‑handover structure)
Starting Price
659,000 AED
Estimated Annual Rent
70,000 AED
Annual Service Charges
8,000 AED
Annual Rental Yield
4.45%
5-Year Capital Appreciation
13%
Holding Horizon
5 Years

💡 Why Invest in Wadi Hills?

– 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.

✨ 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.

📍 Location & 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.

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

Wadi Hills

Hijazi Real Estate
·
Dubai Land Residence Complex (Wadi Al Safa 5), Dubai Land, Dubai
Price
659.000 AED
ROI
5.3%
5yr Profit
333.188 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