Hillcrest
Town Square , Dubai
AED 981,000
≈
AED 981,000
Free Residency Visa
Construction Progress11%
Description
Hillcrest is the latest residential project by Nshama, offering premium 1, 2 and 3-bedroom apartments and 3-bedroom duplexes. This meticulously designed project at Town Square will blend modern architecture with natural elements, creating an unmatched lifestyle. The luxurious living spaces will be crafted to meet the needs of residents, offering a perfect fusion of elegance and sustainability.
Hillcrest will be nestled within beautifully landscaped green spaces that will serve as the community’s central hub. The building will offer stunning views of lush green spaces. A few key highlights in the extensive range of amenities include fitness centres, pools, playgrounds and sports courts.
Amenities & Features
Gym or Health Club
Swimming Pool
Kids Play Area
Barbeque Area
Property Details
CompletionOff-Plan -
Q2 2027
Parking1 space
CityDubai
FurnishedUnfurnished
Investment Analysis
Acquisition Costs
Property PriceAED 981,000
DLD Fee (4%)AED 39,240
Trustee FeeAED 4,200
Agency (2%)AED 19,620
Total
InvestmentAED 1,044,060
Expected Annual Returns
Expected Annual RentAED 77,499
Service Charges (Est)-AED 10,965
Net Annual
IncomeAED 66,534
Net Annual ROI6.4% (after expenses)
Payback Period15.7 years
How We Calculate These Numbers
The figures above are based on standard Dubai acquisition and income assumptions so you can compare properties consistently.
- Total Investment = Property price + DLD fee (4%) + Trustee/registration fee + Agency (2% if applicable).
- Net annual income = Expected annual rent − estimated service charges (e.g. based on AED per sqft).
- Net ROI = (Net annual income ÷ Total investment) × 100.
- Payback period = Total investment ÷ Net annual income (years).
Distance from Major Landmarks
Burj Khalifa21.5 km
Dubai Mall21.5 km
Dubai Airport (DXB)28.8 km
Mall of the Emirates15.6 km
Dubai Marina17.1 km