Back to Properties
    Coming 2027
    Tilal Al Ghaf

    Elan Townhouses

    Elan Townhouses, Tilal Al Ghaf, Dubai

    Asking Price

    AED 2,755,000

    3

    Bedrooms

    4

    Bathrooms

    2,400

    Sq. Ft.

    Townhouse

    Floor

    About This Property

    Elan Townhouses at Tilal Al Ghaf offers contemporary 3-4 bedroom homes in Dubai's premier lagoon community. These smart homes feature modern design, private gardens, and easy access to the crystal lagoon.

    Features & Amenities

    Lagoon proximity
    Private garden
    Smart home ready
    Modern design
    Community facilities
    Parks & trails
    School access
    Retail nearby
    Currency
    Live rates from ECB

    Property Price

    AED 2,755,000

    Property Details

    Property TypeTownhouse
    DeveloperMajid Al Futtaim
    Year Built2027
    Parking2 Spaces
    StatusComing 2027

    Investment Analysis

    Investment Analysis

    Financial Overview

    5.5%

    Gross Rental Yield

    Per Annum

    4.9%

    Net Rental Yield

    After Fees

    71.4%

    5-Year ROI Projection

    Total Return

    8%

    Capital Appreciation

    Annual Average

    Currency
    Live rates from ECB

    1 AED = 1.0000 AED•Source: ECB

    Financial Details

    Property PriceAED 2,755,000
    Annual Rental IncomeAED 151,525
    Annual Service ChargesAED 16,530
    Net Annual IncomeAED 134,995
    5-Year Projected ValueAED 4,047,999
    5-Year Total ReturnsAED 1,967,974

    Investment Highlights

    • Prime location with exceptional rental demand from corporate executives and high-net-worth tenants.

    • Dubai's real estate market has shown consistent 8% annual appreciation over the past decade.

    • Tax-free rental income with no capital gains tax on property sales.

    • Golden Visa eligibility for property investments over AED 2 million.

    • Professional property management services available with guaranteed rental programs.

    • Guaranteed rental return programs available by individual agreement.

    Dubai Rental Yield by Price Tier

    Ultra-luxury properties typically yield less due to limited tenant pools, longer vacancy periods, and owner-occupier dominance.
    This Property
    Other Tiers

    Source: Dubai Land Department & RERA Q4 2025 data

    * Projections are based on historical data and market analysis. Actual returns may vary. Past performance is not indicative of future results.

    Financial Planning

    Mortgage Calculator

    Calculate your monthly payments and understand the total cost of ownership

    Adjust Your Terms

    Property PriceAED 2,755,000
    Down Payment
    25%

    AED 688,750

    15%50%
    Interest Rate
    4.5%
    2%8%
    Loan Term
    25 Years
    5 years25 years
    Currency
    Live rates from ECB

    1 AED = 1.0000 AED•Source: European Central Bank

    Total Cost of Ownership

    AED 4,643,282

    Upfront CostsAED 887,878
    Total Mortgage PaymentsAED 3,445,467
    Insurance (25 years)AED 309,938

    Complete cost over 25-year term including all fees, interest, and insurance

    Monthly Payment

    AED 11,485

    Over 25 years at 4.5% interest

    Loan Summary

    Loan AmountAED 2,066,250
    Total InterestAED 1,379,217
    Total RepaymentAED 3,445,467

    Upfront Costs

    Down Payment (25%)AED 688,750
    DLD Registration (4%)AED 110,200
    Agency Fee (2%)AED 55,100
    Mortgage Registration (0.25%)AED 5,166
    Bank Processing (1%)AED 20,663
    Valuation FeeAED 3,000
    Trustee/Oqood FeeAED 4,000
    NOC FeeAED 1,000
    Total Upfront RequiredAED 887,878

    Annual Insurance Costs

    Life Insurance (0.5% of loan)AED 10,331
    Property Insurance (0.075%)AED 2,066
    Total Annual InsuranceAED 12,398

    * Insurance is mandatory for mortgage approval and must be renewed annually

    * Calculations are estimates based on standard UAE mortgage terms. Actual rates and fees may vary by bank and borrower profile.