Skip to content
OffplanDistress
Back to deals
W Residences - Tower 1, Dubai Harbour

Arada

W Residences - Tower 1

Dubai Harbour2 Bedrooms1,795 sqftFloor 15-20

Motivated

0 people watchingRef OD-1035

View
Full Dubai Ain, Sea
Handover
Q4 2028
Original price
AED 7,800,000
Launch price today
Being assessed

About this unit

Features: Balcony.

Payment plan

Paid to developer

AED 2,748,200

Remaining

AED 5,051,800

35% paid · Next instalment AED 388,600 on 30 Jan 2027

MilestoneAmount
02-SEP-20262 Sept 2026AED 388,600
30-JAN-202730 Jan 2027AED 388,600
30-MAY-202730 May 2027AED 388,600
27-SEP-202727 Sept 2027AED 388,600
27-OCT-202727 Oct 2027AED 388,600
On Handover—AED 3,108,800

Your cash timeline

When each payment falls due if a deal is agreed today. The DLD and developer NOC fees are estimates (≈); the instalments are as listed in the payment plan.

  1. Transfer day

    Usually between 11 Nov 2026 and 2 Dec 2026, 2–5 weeks after the MOU

    ≈ AED 2,246,470

    Equity to the seller
    AED 1,818,200
    Fees: ours, DLD and developer NOC (estimated)
    ≈ AED 428,270

  2. Instalments dated before today

    Paid since, or overdue and then paid on transfer day. We check the developer's statement of account before the MOU.

    AED 388,600

  3. Before handover

    4 instalments · over the next 26 months

    AED 1,554,400

  4. At handover

    Q4 2028

    AED 3,108,800

    Can be financed with a handover mortgage

Total over the deal (estimated)

≈ AED 7,298,270

True cost to you

Asking price (seller equity)
AED 1,818,200
Overdue instalments + late fees: not yet checked with the developer
—
Remaining balance to developer
AED 5,051,800
OffplanDistress fee (2%)
AED 137,400
VAT on fee (5%)
AED 6,870
DLD transfer fee (4%)
AED 274,800
DLD registration & trustee fees (est.)
AED 4,200
Developer NOC / admin (est.)
AED 5,000
Total all-in
AED 7,298,270
Cash needed on transfer day (estimated)
≈ AED 2,246,470

DLD and developer fees are estimates and are confirmed when the NOC is issued.

Developers ask for overdue instalments and late fees to be cleared before they issue the NOC, so they are paid on transfer day. Who bears them is agreed in the MOU; we confirm the figure with the developer's statement of account first.