Rayhan 1 at Waada — project image
Off-Plan

Rayhan 1 at Waada

From AED 3.00M·Handover Oct 2028·10% down payment Payment
Scroll
AED 3.00M
Starting Price
Oct 2028
Handover
10% down payment
Payment Plan
3 BR · 4 BR
Type

Project Overview

Rayhan 1 at Waada is one of the phases of the large-scale Waada project, from the developer BT Properties, located in the prestigious Dubai South area, Dubai. The complex consists of spacious townhouses with three and four bedrooms. Each unit has spacious, sunny living rooms, stylish kitchens and cozy bedrooms with luxurious bathrooms that create an atmosphere of exceptional comfort and respectability, as well as a staff room. There is a parking space for 2 cars on the street side. The elegant finishes of the townhouses are in harmony with the natural surroundings. Geometric lines and sophisticated design create an atmosphere of calm and tranquility. The interiors are distinguished by impeccable style and the use of high-quality materials. Residents of the townhouses will be able to use various amenities, including community centers, a mosque, shops and a kindergarten. Proximity to important infrastructure facilities is an undoubted advantage of Rayhan 1 at Waada. In particular, Al Maktoum International Airport is only 9 kilometers away, Expo City Dubai is 21 kilometers away, and Ibn Battuta Mall is 38 kilometers away. Residents of the complex will also be able to easily reach such popular places as Global Village and Dubai Marina.

Project Specifications
DeveloperBT Properties
LocationDubai South
Unit Types3 BR, 4 BR, Townhouse
AreaDubai South
Ownershipfreehold
Rental analysisSee scenario below

Illustrative Rental Scenario

Hypothetical completed-property scenario, not a forecast, valuation or financing offer: 6.5% gross rental yield, 6% acquisition-cost allowance, 60/40 debt/equity, 5.5% interest-only debt cost, 4% vacancy, 5% management, 1.2% service charge proxy and 0.4% maintenance. Service charge and maintenance are percentages of the purchase price; vacancy and management are percentages of gross rent. Rental income assumes the property is completed and let. Construction delays, price changes, sale proceeds and loan principal repayment are excluded. Confirm project-specific rents, costs and financing before relying on a scenario. For a live bespoke model, use our financial analysis calculator.

Scenario Cap Rate
4.3%
NOI AED 129,364 / year
Cash-on-Cash
2.2%
Levered cashflow AED 30,430
Simple Equity Payback
45.3 yrs
Equity incl. assumed costs AED 1.38M / annual levered cash flow. Excludes time before letting.

Pricing and Area Research

Starting prices are project indications, not confirmed unit offers. Ask for current availability, a unit-specific price and size, service charges and dated comparable transactions before deciding.

Request a verified price comparison

Research Dubai South · Compare Dubai area guides · Research developers

Gallery

Rayhan 1 at Waada — View 2
Rayhan 1 at Waada — View 3
Rayhan 1 at Waada — View 4
Rayhan 1 at Waada — View 5
Rayhan 1 at Waada — View 6
Rayhan 1 at Waada — View 7
Rayhan 1 at Waada — View 8
Rayhan 1 at Waada — View 9
Rayhan 1 at Waada — View 10
Rayhan 1 at Waada — View 11
Rayhan 1 at Waada — View 12
Rayhan 1 at Waada — View 13
Rayhan 1 at Waada — View 14
Rayhan 1 at Waada — View 15
Rayhan 1 at Waada — View 16
Rayhan 1 at Waada — View 17

Astraterra Properties

Official Documents

Download official marketing materials from BT Properties.

Unlock Documents

Enter your details to access brochures, floor plans & payment schedules

Country / dialling code *

Payment Structure

10% down payment

Published payment summary

Request the current developer schedule for booking, construction, handover and any post-handover instalments. Terms and availability must be confirmed.

Need a detailed payment schedule?

Our advisors provide full milestone breakdowns at no cost.

WhatsApp Us

Amenities & Lifestyle

Covered Parking
Jogging tracks
Kids Play Area
Landscaped garden
Landscaped park
Leisure areas
Parking
Recreational areas
Retail outlets
Shared Pool
Social zone
Sports ground
Walking paths

Location

Rayhan 1 at Waada location map
Project location

Nearby Destinations

Dubai South

Developer and Project Facts

01

Rayhan 1 at Waada by BT Properties

02

Located in Dubai South

03

Starting from AED 2,998,000

04

Unit mix includes 3 BR, 4 BR, Townhouse

05

Expected handover: Oct 2028

06

Official brochure and PDF marketing materials available

07

Official render/gallery images available

Get Qualified for Rayhan 1 at Waada

Ask for current availability, pricing and payment terms

Share your capital range, preferred area or unit type, reservation timeline, and whether you want branded-residence or trophy-level stock. We use that to filter inventory before sending options.

RERA Registered
Qualified Buyer Flow
Property Enquiries

Astraterra Properties · RERA BRN: 54738 · info@astraterra.ae

Explore Similar Projects

Other projects in this area, ordered by proximity to the starting price. Availability must be confirmed.

Enquire about Rayhan 1 at Waada

Country / dialling code *Prefer WhatsApp? Chat with us