The Legends investment brief

Prime Location | Chiller Free | Affordable

Jumeirah Village Circle (JVC) · For sale
Listing reference104179-d1ezEbPermit number: 7116518191Public record updated: Not supplied

01 · Executive property snapshot

Asking priceAED 509,900
AreaJumeirah Village Circle (JVC)
Property typeApartment
BedroomsStudio
Internal size484 sq ft
Permit number7116518191
BuildingMasaar Residence
Bathrooms1
ReadinessReady

02 · Position within the current published area collection

Comparable published listings: 3
Asking priceAED 509,900

Published area median: AED 900,000

Below median · -43.3%
Price per sq ftAED 1,054

Published area median: AED 1,856

Below median · -43.2%
Internal size484 sq ft

Published area median: 484 sq ft

Near median · +0%

03 · Five-year illustrative scenario

Illustrative five-year profitAED 184,769

Five-year return on total cash: 34.2%

Assumed annual rentAED 35,000
Gross yield6.9%
Year-one net yield4.5%
Year-one net incomeAED 22,795
Illustrative value in year fiveAED 620,371

Scenario assumptions

Service charge
AED 18 / sq ft
Vacancy allowance
5%
Maintenance allowance
5%
Annual capital growth
4%
Annual rent growth
2%
Purchase costs
6%
Selling costs
2.5%

04 · Decision gates before commitment

01

Rental evidence

Validate achievable rent with relevant evidence, not asking prices alone.

02

Operating costs

Confirm service-charge statements, management, maintenance and finance costs.

03

Exit liquidity

Test who the likely future buyer is and the evidence behind the exit assumption.

The Legends publication verification

Permit reference, availability and approved media are present in the public listing record.

104179-d1ezEb

This brief uses current asking data and editable assumptions. It is not a valuation, transaction benchmark, investment advice, or a guarantee of rent, appreciation, liquidity or return. Every assumption requires verification before a decision.