Rented
Updated 3 days ago
1 Residences
Wasl 1, Al Kifaf, Bur Dubai, Dubai, United Arab Emirates
1 bedroom
2
889 sqft
$377,452
Total investment:
Unit price now:
$503,695
Annual revenue:
$33,215
Cash-on-cash return:
6,2%
+33,45%
Contact us
Thomas Jones
Investment adviser
№605
Unit no & Contract
Property Information
Type of the unit:
1 bedroom
Unit price:
$377,452
Furnishing & Repair:
$0
Contract period:
10/07/2023 - 09/07/2024
Developer:
Wasl Asset Management
District:
Wasl 1
Price per sqft:
$428/sqft
Сompletion date:
12.2022
№605
Unit no & Contract
Investing in 1 Residences located within the Wasl1 development in Dubai offers a unique blend of urban living, strategic location, and luxury amenities, positioning it as a promising opportunity in Dubai's real estate market. Here's a detailed analysis highlighting why 1 Residences in Wasl1 is an excellent investment decision, along with its unique selling points compared to other properties in Dubai:

Strategic Gateway Location: Wasl1 is strategically positioned as a gateway between old and new Dubai, offering seamless access to both the bustling city center and the more traditional parts of Dubai. This prime location near Zabeel Park provides residents with panoramic views of the Dubai skyline, including the iconic Burj Khalifa, and ensures the development's high desirability.

Proximity to Attractions and Facilities: Residents of 1 Residences have easy access to a range of cultural, leisure, and entertainment attractions, including Zabeel Park, Dubai Frame, and the Dubai Garden Glow. This proximity to popular attractions enhances the appeal of the development for both residents and investors.

Reputable Developer: Wasl1 is developed by Wasl Asset Management Group, one of Dubai's leading real estate development and management companies, known for its quality projects and reliability. Investing in a development by a reputable developer adds an extra layer of security and confidence for investors.

The development's potential for strong rental yields and capital appreciation, combined with its accessibility and the lifestyle it offers, make it a compelling investment option in Dubai's competitive real estate market. Whether for investors looking to capitalize on Dubai's dynamic property market or for end-users seeking a high-quality living experience, 1 Residences in Wasl1 represents a well-rounded and attractive investment opportunity.
What’s Special
Property Facts & Features
Purchase Price: $377,452
Bedrooms: 1
Bathrooms: 2
Sqft: 889 ($428/sqft)
Property Details
Revenue: $33,215/yr
Cap Rate: 6,2%
Gross Yield: 8,8%
Cash-on-Cash: 6,2%
Returns
Revenue: $33,215/yr
Average Daily Rate: updating
Occupancy Rate: updating
Rental Estimate
Average 1 bedroom Values: $490,082
Average Revenue: $29,404/yr
Average Occupancy: updating
Number of 1 bedroom rentals: 63
Wasl 1 Market Data
Rental Estimate
High
$3,956
Average
$2,768
Low
$1,680
Rental Data for Wasl 1
63
Number of 1 bed. rentals:
34%
ROI Score:
$29,404/yr
Average Revenue:
Rental Listing by buildings
Average Revenue by buildings
Building
Listings
Revenue
1 Residences
City Walk
The Nook
24
21
18
$30,400/yr
$29,760/yr
$28,600/yr
$18,000/yr
$18,000/yr
Building
Building
Building
Building
96
96
96
96
$18,000/yr
$18,000/yr
Financial Overview
8,2%
Gross Yield:
6,2%
Cap Rate:
6,2%
Cash-on-Cash Return:
Total Investments
Financing
Revenue
Expenses
Upfront equity
Net Operating Income
Leveraged Net Cash Flow
$377,452
$0
$2,768/mo
$1,218/mo
$377,452
$23,402/yr • $1,950/mo
$28,359/yr • $2,363/mo
This is the amount of equity, or money, needed to initially acquire the property based on your financing choices and other expenses, including furnishing and initial expenses.
Also referred to as NOI, this is the amount of money you’ll be making per year from your investment, after fees and taxes. This number does not factor in mortgage payments.
Also referred to as Lev. NCF, this is the amount of money you’ll net yearly after paying mortgage payments. This dollar amount is all-inclusive, taking into account not only mortgage payments but also the taxes and fees that are factored into NOI as well.
Price History
Date
Event
Price
10/07/2023
28/12/2023
18/02/2024
02/22/2024
02/22/2024
02/22/2024
02/22/2024
Purchase
Price change
Price change
Price change
Price change
$377,452
$474,600
$503,695
$46,641/yr
$57,801/yr
$68,214/yr
$85,946/yr
02/22/2024
02/22/2024
02/22/2024
02/22/2024
02/22/2024
02/22/2024
02/22/2024
Price change
Price change
Price change
Price change
Price change
Price change
Price change
$19,207/yr
$20,936/yr
$33,252/yr
$46,641/yr
$57,801/yr
$68,214/yr
$85,946/yr
See Also Cases
Scroll right
Zada Tower by DAMAC
Total investment:
Annual revenue:
Cash-on-сash return:
$190,579
$32,970
12,1%
Rented
Ghalia by DAMAC
Total investment:
Annual revenue:
Cash-on-сash return:
$108,950
$16,342
10,5%
Rented
15 Northside Tower
Total investment:
Annual revenue:
Cash-on-сash return:
$191,536
$27,964
10,2%
Rented
The Waves Tower
Total investment:
Annual revenue:
Cash-on-сash return:
$234,150
$27,395
8,2%
Rented
Anwa Tower by Omniyat
Total investment:
Annual revenue:
Cash-on-сash return:
$264,070
$26,116
6,9%
Rented
Paramount Tower Hotel & Residences
Total investment:
Annual revenue:
Cash-on-сash return:
$429,695
$40,391
6,6%
Rented
Zada Tower by DAMAC
Total investment:
Annual revenue:
Cash-on-сash return:
$190,579
$32,970
12,1%
Rented
Ghalia by DAMAC
Total investment:
Annual revenue:
Cash-on-сash return:
$108,950
$16,342
10,5%
Rented
15 Northside Tower
Total investment:
Annual revenue:
Cash-on-сash return:
$191,536
$27,964
10,2%
Rented
The Waves Tower
Total investment:
Annual revenue:
Cash-on-сash return:
$234,150
$27,395
8,2%
Rented
Anwa Tower by Omniyat
Total investment:
Annual revenue:
Cash-on-сash return:
$264,070
$26,116
6,9%
Rented
Paramount Tower Hotel & Residences
Total investment:
Annual revenue:
Cash-on-сash return:
$429,695
$40,391
6,6%
Rented
Contact us
Thomas Jones
Investment adviser
All rights reserved.
ⓒ2024