Back to Home

Dubai - Sports City Development Investment

Project Description - 2B+G+24+HC

Total Investment - AED 62 Millions

Sellable Area - 155,000 Sq. Ft.

ROI - AED 85 Million in 24 Months

Investment Proposal

Total Investment Required
AED.62 Million Investment at the rate of AED.400/- Per Sq. ft Total Area
Total 155,000 Sq. Ft Sellable Area against Investment of AED.62 Million Total 151 Apartment will be blocked under the Investor Name. (List of Units Attached) If Units Sell Back To Developer
Investment pay back at the rate between AED 500 to AED 550 Per Sq. ft. Return On Investment
Investment Return including principal approximately AED.85 Million in 24 Months. Net Profit
Net Profits AED.23 Million with Return on Investment 37.5% approximately in 24 Months Rental Return on Investment
Rental Return on Investment nearly 15% Per annum approximately. Rental Return on Investment nearly 45% in 3 Years.

SALE VALUE PROJECTIONS

During Construction
Sale Value = 155,312 * 600 = AED.93 Million Post Handover 3 Years
Sale Value = 155,312 * 800 = AED.124 Million Post Handover 5 Years
Sale Value = 155,312 * 1,000 = AED.155 Million

NET PROFIT & RETURN ON INVESTMENT

During Construction
Net Profit = AED.93 Million – AED.62 Million = AED.31 Million (50% ROI) Post Handover 3 Years
Net Profit = AED.124 Million – AED.62 Million = AED.62 Million (100%) Post Handover 5 Years
Net Profit = AED.155 Million – AED.62 Million = AED.93 Million (150%)

LIST OF APARTMENTS

UNIT TYPE NO. OF UNITS Total Area in Sq. ft. Total Area in Sq. M
STUDIO 37 16,040 1,490.71
STUDIO1 BEDROOM 50 43,008 3,997.02
2 BEDROOM 60 86,958 8,081.63
3 BEDROOM 4 9,306 864.87
TOTAL 151 155,312 14,434.22

RENTAL INCOME IN 03 YEARS

UNIT TYPE NO. OF UNITS Per Year Rent Each Unit in AED Rental Income in 03 Years Rental Income in 03 Years USD
STUDIO 37 40,000 4,440,000/- 1,209,809/-
STUDIO1 BEDROOM 50 50,000 7,500,000/- 2,043,597/-
2 BEDROOM 60 70,000 12,600,000/- 3,433,243/-
3 BEDROOM 4 90,000 1,080,000/- 294,278/-
TOTAL 151 25,620,000/- 6,980,926/-
Brought to you by:

A Part of Wisdom Media Group - Infomedia Division
Connect Us - +91 8766 805 714 +91 9769 976 536 www.adamblu.com