City Walk Northline 1
Al Wasl , Dubai
AED 1,830,000
≈
AED 1,830,000
Free Residency Visa
Construction Progress14%
Description
City Walk Northline 1 in Al Wasl is an upcoming residential development by Meraas. The project promises to offer its residents a luxurious lifestyle as it is near key attractions and amenities. This project provides 114 units, including 1, 2 and 3-bedroom apartments. The sizes range from 707 sq. ft. to 934 sq. ft. for 1-bedroom units, 1,213 sq. ft. to 1,940 sq. ft. for 2-bedroom units and 1,808 sq. ft. to 3,957 sq. ft. for 3-bedroom units.
Some apartments also feature an ensuite maid’s room. Residents will enjoy shared amenities such as an infinity-edge swimming pool, a children’s play area, a multi-purpose space and a fully-equipped gym.
Amenities & Features
Lobby in Building
Gym or Health Club
Swimming Pool
Kids Play Area
Lawn or Garden
Property Details
CompletionOff-Plan -
Q3 2027
Parking1 space
CityDubai
FurnishedUnfurnished
Investment Analysis
Acquisition Costs
Property PriceAED 1,830,000
DLD Fee (4%)AED 73,200
Trustee FeeAED 4,200
Agency (2%)AED 36,600
Total
InvestmentAED 1,944,000
Expected Annual Returns
Expected Annual RentAED 155,550
Service Charges (Est)-AED 10,620
Net Annual
IncomeAED 144,930
Net Annual ROI7.5% (after expenses)
Payback Period13.4 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 Khalifa1.8 km
Dubai Mall2.2 km
Dubai Airport (DXB)11.8 km
Mall of the Emirates11.4 km
Dubai Marina18.6 km