Confidential · For Lender Review

Property Portfolio

Prepared for Rizwan — Mortgage Assessment · Dubai, United Arab Emirates

Last Updated: —


Portfolio of 6 properties · 26 units · AED 48.926M value · AED 1.843M/yr rental income · 92.3% occupancy · AED 0 outstanding debt.

6
Total Properties
26
Total Units
AED 48,925,846
Portfolio Value
Across 26 units
AED 1,843,000
Annual Rental Income
Gross · occupied units
3.8%
Avg. Gross Yield
Range: 3.4% – 6.6%
92.3%
Occupancy Rate
Units: 24 occupied, 2 vacant
AED 0
Outstanding Debt
No payment plans — all titles held outright
Cash Flow Snapshot
AED 1,843,000Gross Annual Rent (occupied)
AED 153,583Monthly Average Rent
AED 76,792Annual Rent per Unit (avg)
AED 68,235Median Rent per Unit
AED 0Debt Service Estimate (plan payments / yr)
Rental Yield by Property

Portfolio Summary

Property Holdings

6 holdings
RR Residence — 17-Unit Holding
Source: RR Residence unit flyers & Red Rose Properties company profile.
Occupied

RR Residence — 17-Unit Holding

RR Residence, Dubai South, Dubai

Type
1 & 2 Bedroom
Units
17
Price per Unit
AED 1,441,226
Total Price
AED 24,500,846
Expected Annual Rent
AED 1,160,000 /yr
Gross Yield
5%
Payment
Total Area
17,474.89 sqft

Noura Tower — 5-Unit Holding
Source: Noura Tower unit flyers (5 units).
Occupied

Noura Tower — 5-Unit Holding

Noura Tower, Al Habtoor City, Business Bay, Dubai

Type
1 & 2 Bedroom
Units
5
Price per Unit
AED 2,040,000
Total Price
AED 10,200,000
Expected Annual Rent
AED 635,000 /yr
Gross Yield
6%
Payment
Total Area
5,250.64 sqft

Imperial Avenue — 2BR
Source: Imperial Avenue marketing flyer (real photos).
Vacant

Imperial Avenue — 2BR

Imperial Avenue, Downtown Dubai

Type
2 Bedroom
Units
1
Price per Unit
AED 4,000,000
Total Price
AED 4,000,000
Expected Annual Rent
AED 220,000 /yr
Gross Yield
6%
Payment
Total Area
1,442.79 sqft

Tilal Al Furjan Villa — 4BR
Source: Tilal Al Furjan flyer & DLD title deed.
Vacant

Tilal Al Furjan Villa — 4BR

Tilal Al Furjan, Al Furjan, Dubai

Type
4 Bedroom Villa
Units
1
Price per Unit
AED 9,500,000
Total Price
AED 9,500,000
Expected Annual Rent
AED 400,000 /yr
Gross Yield
4%
Payment
Total Area
5,925.32 sqft

Artesia Tower B — Furnished Studio
Source: Artesia Tower B studio flyer.
Occupied

Artesia Tower B — Furnished Studio

DAMAC Hills (Akoya), Dubai

Type
Studio
Units
1
Price per Unit
AED 725,000
Total Price
AED 725,000
Expected Annual Rent
AED 48,000 /yr
Gross Yield
7%
Payment
Total Area
43.97 sqft

Al Merkadh Villa — Private Residence
Source: Al Merkadh villa interior design presentation.
Occupied

Al Merkadh Villa — Private Residence

Al Merkadh, Dubai

Type
6 Bedroom Villa
Units
1
Price per Unit
Not disclosed
Total Price
Not disclosed
Expected Annual Rent
—
Gross Yield
—
Payment
Total Area
—