Off-Plan Developer Payment Plan 5-7% ROI

Riyadh Luxury Villas

Exclusive gated community villas in north Riyadh. Part of Vision 2030 urban development. Premium finishes and private gardens.

Starting Price

SAR 2.5M

From SAR 2,500,000

Payment Plan

Developer Payment Plan

Milestone Payments

Handover

TBC

Long Term Payment

ROI Potential

5-7%

Expected Annual

* Market averages shown for guidance only — live unit prices vary by view, floor, size, and availability. Contact us for unit-specific pricing and the latest developer incentives.

Request Unit Availability & Price List

Get the latest availability, floor plans, and pricing within 24 hours.

Full Name *

Email *

Phone *

Budget (Optional)

Message (Optional)

By submitting, you agree to our Privacy Policy. We'll contact you within 24 hours.

Investment Dashboard

The Numbers Behind This Deal.

A transparent breakdown of projected returns, risk profile, and exit strategy. All figures based on current market data and historical averages.

📊

Investment Summary

Entry Investment From SAR 2,500,000

Projected Annual Yield 5-7%

Estimated Monthly Income SAR 12,500

Annual Cash Flow SAR 150,000

Payback Period 16.7 years

Status Off-Plan

Payment Plan Developer Payment Plan

📈

ROI Breakdown

72%

Projected 5-Year Total Return

Rental

Capital

5-Yr Rental Income SAR 750,000
5-Yr Capital Growth (42%) SAR 1,050,000
Total Projected Gain SAR 1,800,000

💰

Rental Yield Detail

Gross Monthly Rent SAR 15,625

− Service Charges SAR 3,125

− Property Management (7%) SAR 1,094

− Vacancy Buffer (5%) SAR 781

Net Monthly Income SAR 12,500

✓ Furnished short-let or long-term lease — your choice

🛡️

Risk Profile

Low Moderate Higher

Low Risk

AAA legal framework, established market, predictable yields.

Escrow-protected payments (RERA)
Title deed registered with DLD
0% capital gains tax · 0% income tax

🎯

Exit Strategy

Hold for compounding rental income plus long-term capital appreciation. Optimal for investors targeting passive monthly cash flow.

Hold horizon5–10 yrs

Total projected return72%

Cumulative income (5yr)SAR 750,000

Sell the unit before completion at a developer-stage premium. Common in off-plan UAE assets with 18–36 month construction windows.

Typical premium20–40%

Hold period18–36 months

Capital deployed20–40%

Release equity through refinance after 12–24 months of operation, then redeploy into the next acquisition. Suitable for portfolio scaling.

Equity release~70% LTV

Trigger window12–24 months

Redeployment useNext acquisition

📍

Location Insights

Riyadh, KSA · Kingdom of Saudi Arabia

Tenant Demand

Very High

Capital Growth (10yr)

+62%

Avg. Vacancy

< 3 weeks

Rental Trend

↗ Rising

Limited allocations

Ready to secure this opportunity?

Speak with a senior advisor for unit availability, full financial projections, and personalised payment structuring. No obligation.

Start Investment WhatsApp Advisor

All projections are indicative, based on current market data and historical averages. Capital is at risk; past performance does not guarantee future returns. Not regulated investment advice. Consult an independent advisor before committing capital.

Gallery

Design & lifestyle

Project Overview

Exclusive gated community villas in north Riyadh. Part of Vision 2030 urban development. Premium finishes and private gardens.

📍 Location

Riyadh, KSA

🏗️ Developer

Saudi Land Development

📊 Status

Off-Plan

Available Unit Types

Spacious residences designed for modern living

Payment Plan

Flexible structure · Low entry · Long terms

—

Payment Plan Details:
Developer Payment Plan

World-Class Amenities

Premium facilities included

Prime Waterfront Location

Riyadh, KSA - Connected to the city

Connectivity & Nearby

Why Invest

Capital appreciation · Yield · Demand

Request Unit Availability & Price List

Ready to Secure Your Waterfront Residence?

View All Projects

What You Get with Roya International:
✓ Unit-by-unit availability with updated price sheet
✓ Floor plan shortlist based on your investment goals
✓ Rental strategy & ROI scenario analysis (conservative projections)
✓ Transaction guidance from booking to handover
✓ After-sales support for property management & tenant placement
✓ Market insights and portfolio optimization advice

Riyadh Luxury Villas

Request Unit Availability & Price List

The Numbers Behind This Deal.

Ready to secure this opportunity?

Gallery

Project Overview

Available Unit Types

Payment Plan

World-Class Amenities

Prime Waterfront Location

Connectivity & Nearby

Why Invest

Ready to Secure Your Waterfront Residence?

📄 Request Detailed Brochure