BookMyOffPlan - Buy Early. Watch It Rise.
Hillmont Residences by Ellington
All Off-Plan
Under ConstructionVerified

Hillmont Residences by Ellington

Jumeirah Village Circle, Dubai
Starting FromAED 1,250,000
HandoverQ4 2026
Rental Yield8.2%
Available Units25 units
Direct Developer Allocation

Receive Official Floor Plans, Unit Pricing & Milestone Schedule on WhatsApp

Investor Due Diligence & Executive Brief

Hillmont Residences by Ellington — Investment Snapshot

RERA Law 8 Escrow Protected
Master DeveloperEllington Properties
Location & EmirateJumeirah Village Circle, Dubai
Price Range (AED / USD)AED 1,250,000 (~$340,368 USD)
Handover TimelineQ4 2026 (Scheduled)
Expected Gross Yield8.2% Gross p.a.
10-Yr UAE Golden VisaEligible via Multi-Unit Portfolio
100% Freehold Foreign Ownership0% Personal Income & Capital Gains TaxOfficial Oqood Initial Title Certificate
View Payment Schedule
DLD Community Valuation Benchmark

Jumeirah Village Circle average rental yield is 8.2% with steady occupancy demand.

Area Capital Benchmark
Development Lifecycle

Construction Progress

42%Completed
PlanningPermits & Design
StructureFoundation & Core
3
FacadeInteriors & MEP
4
HandoverQ4 2026
Off-Plan Resale & Assignment DeskNOC Clearance

Own an under-construction unit in Hillmont Residences by Ellington?

Check your developer NOC threshold with Ellington Properties, get an instant secondary market valuation, and match with pre-approved cash buyers.

Valuate & Sell Unit
International Buyer Advisory Desk

Buying Hillmont Residences by Ellington from Overseas?

Verified legal remittance, 0% tax comparison, and dual-currency pricing for foreign nationals.

Estimated Price in INR
₹2.86 Cr
@ 1 AED ≈ 22.85 INR
10-Year UAE Golden Visa
Threshold: AED 2,000,000
Includes spouse & kids
Statutory Transfer Scheme
Reserve Bank of India (RBI) Liberalised Remittance Scheme (LRS)
Direct to DLD Escrow
India Master Desk0% Tax vs IndiaGolden Visa GuideBank Remittance Steps
Explore All 14 Global Investor Corridors:
🇮🇳India🇬🇧United Kingdom🇺🇸United States🇨🇦Canada🇸🇦Saudi Arabia🇩🇪Germany🇵🇰Pakistan🇷🇺Russia🇫🇷France🇨🇳China🇦🇺Australia🇿🇦South Africa🇸🇬Singapore🇶🇦Qatar
Introduction

About Hillmont Residences by Ellington

Hillmont Residences by Ellington represents boutique design-led residential living in JVC. Featuring bespoke European craftsmanship, resort pools, and Ellington's proven record of delivering superior capital appreciation.

Unit Types

Studio1BR2BR3BR
Lifestyle & Recreation

Amenities & Facilities

Boutique Hotel-Style Resort Pool & Sunken Lounges
Art-Infused Clubhouse & Co-Working Library Space
Custom European Cabinetry & Quartz Stone Countertops
Soundproof Triple Glazing & Acoustic Comfort Engineering
Yoga & Pilates Studio overlooking Landscaped Zen Courtyard
Ellington Industry-Leading Secondary Market Premium
Regulatory Trust

Developer & Escrow Verification

Ellington PropertiesVerified

Official Registered UAE Developer

95/100
Track Record
88%
On-Time
60+
Projects
RERA Registered
#RERA-78192-HILLMONT
Escrow Account
ESCROW-ENBD-66120
Projected ROI
15.8% p.a.
Visual Portfolios

Gallery & Masterplan

Hillmont Residences by Ellington — image 1
Click to expand
1 / 4
Architectural Layouts

Floor Plans

Select a unit type to view the floor plan and full specifications.

1BR Boutique Residence — Hillmont Residences by Ellington
Apartment1BR Boutique Residence
Starting PriceRERA & DLD Verified
AED 1,250,000
Build-up Area
790 sq.ft
Plot Area
—
Bedrooms
1 Bed
Bathrooms
2 Bath
Unit Features & Specifications3 Highlights
  • Ellington Signature Kitchen
  • Balcony
  • Hotel Finishing
All Available Unit Configurations & Layouts2 Plans
Property TypeLayout NameBedroomsBathroomsBuild-up AreaPlot AreaStarting From
Apartment1BR Boutique Residence1 Bed2 Bath790 sq.ft—AED 1,250,000
Apartment2BR Luxury Apartment2 Bed3 Bath1280 sq.ft—AED 1,950,000
Installment Milestones

Payment Plan

Use the price slider to see exactly how much is due at each milestone.

Down PaymentBooking
20%
AED 250,000
Immediate on Signing
ConstructionMilestones
50%
AED 625,000
Linked to Progress
On HandoverKeys
30%
AED 375,000
Q4 2026
Post-Handover
0%
0% (Standard)
N/A for this plan

Slide to simulate exact cashflow amounts for different unit sizes and price points

AED 1,250,000
From: AED 1,250,000To: AED 3,200,000
Milestone Timeline Schedule (100% Balanced)70/30 Construction-Linked
Down Payment (20%)
Construction (50%)
On Handover (30%)
1
On BookingDown Payment
Due: Immediate
20%
AED 250,000
20% cumulative paid
2
During ConstructionConstruction
Due: Construction Milestones
50%
AED 625,000
70% cumulative paid
On HandoverOn Handover
Due: Q4 2026
30%
AED 375,000
100% cumulative paid
Complete Payment Breakdown Schedule100% Escrow Protected
Milestone / StagePhase%AmountTiming
On BookingDown Payment20%AED 250,000Immediate
During ConstructionConstruction50%AED 625,000Construction Milestones
On HandoverOn Handover30%AED 375,000Q4 2026
Total Purchase Value (100% Balanced)100%AED 1,250,000100% Escrow Account

Payment schedule is illustrative based on selected price. A DLD Land Transfer Fee (4%) applies upon registration. 0% Agency Commission — direct developer allocation.

Fast WhatsApp Floor Plans & Price-SheetVerified

Receive the official PDF brochure, payment schedule, and direct developer pricing in 5 seconds.

Central Bank of UAE (CBUAE) Regulations: Maximum LTV caps applied automatically for UAE Nationals (85%), Residents (80%), and Non-Residents (60%).
2026 Verified Banking Rates

Get the right mortgage for you

300,000 AED200,000,000 AED
Min 20% Required
20%
250,000 AED1,000,000 AED
Max 80% LTV
1,000,00080%
250,000 AED1,000,000 AED
25
1 year25 years
%
2.5%9.0%

Estimate your monthly mortgage payment

monthly payment
5,141 AED
with interest rate of
3.75%

Get a free consultation.

Our Mortgage Advisors will be more than happy to help!

or instant response

Explore Deeper UAE Mortgage Analytics

Compare top UAE bank profit rates, inspect annual amortization, and test 50% DBR debt capacity.

25-Year Loan Amortization Schedule

Detailed annual breakdown of principal paid vs interest reduction

YearPrincipal Paid (AED)Interest Paid (AED)Remaining Balance (AED)
Year 124,612 AED37,080 AED975,388 AED
Year 225,551 AED36,141 AED949,837 AED
Year 326,526 AED35,166 AED923,311 AED
Year 427,538 AED34,154 AED895,773 AED
Year 528,589 AED33,103 AED867,184 AED
Year 629,679 AED32,013 AED837,505 AED
Year 730,812 AED30,880 AED806,693 AED
Year 831,987 AED29,705 AED774,706 AED
Year 933,207 AED28,485 AED741,499 AED
Year 1034,474 AED27,218 AED707,025 AED
Year 1135,790 AED25,902 AED671,235 AED
Year 1237,155 AED24,537 AED634,080 AED
Year 1338,572 AED23,120 AED595,508 AED
Year 1440,044 AED21,648 AED555,464 AED
Year 1541,572 AED20,120 AED513,892 AED
Year 1643,158 AED18,534 AED470,734 AED
Year 1744,804 AED16,888 AED425,930 AED
Year 1846,514 AED15,178 AED379,416 AED
Year 1948,288 AED13,404 AED331,128 AED
Year 2050,131 AED11,561 AED280,997 AED
Year 2152,043 AED9,649 AED228,954 AED
Year 2254,029 AED7,663 AED174,926 AED
Year 2356,090 AED5,602 AED118,836 AED
Year 2458,230 AED3,462 AED60,606 AED
Year 2560,451 AED1,241 AED155 AED
Community Mapping

Location & Highlights

Jumeirah Village Circle, Dubai, UAE
Loading Map...

Distances & Travel Times

Circle Mall JVC
800 m
2 min
Dubai Hills Mall
9 km
10 min
Downtown Dubai
19 km
18 min

BookMyOffPlan Investment Simulator™

Build dynamic scenarios, review 10-year forecasts, and analyze ROI sensitivities.

Preset Models:

01 / Calculation Parameters

Min: AED 1.3MMax: AED 3.2M
Estimated Gross Yield
8.2%
Estimated Net Yield
6.7%

02 / Return Projections

5-Year Return Forecast
+74% ROI
Holding Exit Value:AED 1.8M
Cumulative Net Rent:+AED 419K
Total Projected Profit:+AED 922K
ROI Sensitivity Heatmap (Yield vs Appreciation)
Yield\Appr
2%
4%
6%
8%
10%
5%
+28%
+39%
+51%
+64%
+79%
6%
+33%
+44%
+56%
+69%
+84%
7%
+38%
+49%
+61%
+74%
+89%
8%
+43%
+54%
+66%
+79%
+94%
9%
+48%
+59%
+71%
+84%
+99%

* Illustrative scenario. Actual returns are subject to tenancy agreements and market fluctuations.

Institutional Exit AnalysisDLD 4% Fee & NOC Calibrated

3-Scenario Exit IRR Simulator

Model pre-handover contract assignment flip vs. post-completion holding cashflow

Simulated Purchase PriceAED 1,250,000
AED 500KAED 15M
Conservative Annual Capital Appreciation+6.5% p.a.
+2% (Bearish)+14% (Prime Waterfront)
Annualized Net IRR
9.2%
Time-weighted internal return
MOIC (Cash Multiple)
1.15×
Return on actual invested cash
Net Pocket Profit (After Fees)
+AED 81,428
Net of DLD 4%, NOC & 2.1% agent
Pre-Handover Assignment Flip — Cost & Proceeds Ledgerhorizon: 2 years
Total Out-of-Pocket Cash Invested:AED 553,580
Gov & Registration Fees (DLD 4% + Oqood):AED 53,580
Target Exit Realized Valuation:AED 1,417,781
Conveyance & Exit Costs (NOC + 2.1% Brokerage):-AED 32,773
Net Investor Cash Proceeds at Liquidation:AED 635,008
Calculations include actual DLD Law No. 8 Escrow protections & 30% contract assignment rules.
Information center

Frequently Asked Questions

Why do investors choose Ellington in JVC?
Ellington properties command 15-20% higher rental premiums due to superior design, materials, and maintenance.
Proprietary Rating

BMO Intelligence Score™

82

"High investment potential. Strong yield capacity and attractive entry price."

Developer:90
Location:85
Yield:82
Appreciation:77
Methodology:Weighted Multi-Factor Indices
Data Freshness:Real-time DLD Registry Sync
Score Version:v2.0 (Stable)
Starting from
AED 1,250,000
Up to AED 3,200,000
RERA escrow protected
No agency fee — developer direct
8.2% projected yield
Uroosa
Senior Portfolio Consultant

Uroosa

Online (replies in 3m)

"I specialize in off-plan & luxury properties across Jumeirah Village Circle, Dubai. Ask me about escrow verification, floor unit availability, or rental yields."

Chat on WhatsApp
Marketing Kit

Official Brochure & Floor Plans

Get the complete project brochure, detailed floor plans, pricing details, and investment factsheets sent to you.

Quick Facts

FloorsG + 14
Total Units290
Available25 units
RERA No.#RERA-78192-HILLMONT
Completion42%
HandoverQ4 2026

Jump to Section

Neighbourhood Inventory

More Off-Plan Launches in Jumeirah Village Circle

Electra by Acube JVC
Acube DevelopmentAED 760,000

Electra by Acube JVC

Jumeirah Village Circle (JVC)

Handover Q2 2027Details
Norah Residence
Al Tareq Star Development AED 1,100,000

Norah Residence

Jumeirah village circle

Handover Q3 2027Details
Avenew Park Residence
Avenew DevelopmentAED 750,000

Avenew Park Residence

Jumeirah Village Circle (JVC)

Handover Q2 2027Details
Developer Portfolio

More Developments by Ellington Properties

One River Point by Ellington
Business BayAED 1,890,000

One River Point by Ellington

Ellington Properties

ROI ~18.5%Explore
Mercer House at Uptown Dubai
Jumeirah Lake Towers (JLT)AED 1,380,000

Mercer House at Uptown Dubai

Ellington Properties

ROI ~19.2%Explore
Mercer House by Ellington
Jumeirah Lake TowersAED 2,200,000

Mercer House by Ellington

Ellington Properties

ROI ~12.6%Explore

Official Project Resources & Investor Assistance

Access verified floor plan sets, construction escrow accounts, and unit allocations for Hillmont Residences by Ellington.

Download Official Brochure PDFEllington Properties Profile & HistoryJumeirah Village Circle Investment GuideUAE Golden Visa Eligibility
Starting FromAED 1,250,000
WhatsApp