Calculate investment numbers:
Other: Discounted Price
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 1.00 % after 4 month
Percent: 1.00 % after 5 month
Percent: 1.00 % after 6 month
Percent: 1.00 % after 7 month
Percent: 1.00 % after 8 month
Percent: 1.00 % after 9 month
Percent: 1.00 % after 10 month
Percent: 1.00 % after 11 month
Percent: 11.00 % after 12 month
Percent: 1.00 % after 13 month
Percent: 1.00 % after 14 month
Percent: 1.00 % after 15 month
Percent: 1.00 % after 16 month
Percent: 1.00 % after 17 month
Percent: 6.00 % after 18 month
Percent: 1.00 % after 19 month
Percent: 1.00 % after 20 month
Percent: 1.00 % after 21 month
Percent: 1.00 % after 22 month
Percent: 1.00 % after 23 month
Percent: 1.00 % after 24 month
Percent: 1.00 % after 25 month
Percent: 1.00 % after 26 month
Percent: 1.00 % after 27 month
Percent: 1.00 % after 28 month
Percent: 1.00 % after 29 month
Percent: 1.00 % after 30 month
Percent: 1.00 % after 31 month
Percent: 1.00 % after 32 month
Percent: 1.00 % after 33 month
Percent: 1.00 % after 34 month
Percent: 1.00 % after 35 month
Percent: 1.00 % after 36 month
Percent: 1.00 % after 37 month
Percent: 1.00 % after 38 month
Percent: 1.00 % after 39 month
Percent: 1.00 % after 40 month
Percent: 1.00 % after 41 month
Percent: 1.00 % after 42 month
Percent: 1.00 % after 43 month
Percent: 1.00 % after 44 month
Percent: 1.00 % after 45 month
Percent: 1.00 % after 46 month
Percent: 1.00 % after 47 month
Percent: 1.00 % after 48 month
Percent: 1.00 % after 49 month
Percent: 1.00 % after 50 month
Percent: 1.00 % after 51 month
Percent: 1.00 % after 52 month
Percent: 1.00 % after 53 month
Percent: 1.00 % after 54 month
Percent: 1.00 % after 55 month
Percent: 1.00 % after 56 month
Percent: 1.00 % after 57 month
Percent: 1.00 % after 58 month
Percent: 1.00 % after 59 month
Percent: 1.00 % after 60 month
Percent: 1.00 % after 61 month
Percent: 1.00 % after 62 month
Percent: 1.00 % after 63 month
Percent: 1.00 % after 64 month
Percent: 1.00 % after 65 month
Percent: 1.00 % after 1 month
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
The amount to be paid at the time of the handover.
Calculated discounts:
Other: Discounted Price
Purchase Details for Barari Lagoons - One Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.240.130 AED | 0 AED | 260.427 AED |
| 2026-01 | 1.248.109 AED | 0 AED | 272.828 AED |
| 2026-02 | 1.256.139 AED | 0 AED | 285.229 AED |
| 2026-03 | 1.264.221 AED | 0 AED | 297.631 AED |
| 2026-04 | 1.272.355 AED | 0 AED | 310.032 AED |
| 2026-05 | 1.280.541 AED | 0 AED | 322.433 AED |
| 2026-06 | 1.288.780 AED | 0 AED | 334.835 AED |
| 2026-07 | 1.297.072 AED | 0 AED | 347.236 AED |
| 2026-08 | 1.305.418 AED | 0 AED | 359.637 AED |
| 2026-09 | 1.313.817 AED | 0 AED | 372.038 AED |
| 2026-10 | 1.322.270 AED | 0 AED | 384.440 AED |
| 2026-11 | 1.330.778 AED | 0 AED | 520.854 AED |
| 2026-12 | 1.339.340 AED | 0 AED | 533.255 AED |
| 2027-01 | 1.347.957 AED | 0 AED | 545.657 AED |
| 2027-02 | 1.356.630 AED | 0 AED | 558.058 AED |
| 2027-03 | 1.365.359 AED | 0 AED | 570.459 AED |
| 2027-04 | 1.374.143 AED | 0 AED | 582.861 AED |
| 2027-05 | 1.382.985 AED | 0 AED | 657.268 AED |
| 2027-06 | 1.391.883 AED | 0 AED | 669.670 AED |
| 2027-07 | 1.400.838 AED | 0 AED | 682.071 AED |
| 2027-08 | 1.409.851 AED | 0 AED | 694.472 AED |
| 2027-09 | 1.418.922 AED | 0 AED | 706.874 AED |
| 2027-10 | 1.428.052 AED | 0 AED | 719.275 AED |
| 2027-11 | 1.437.240 AED | 0 AED | 731.676 AED |
| 2027-12 | 1.446.487 AED | 0 AED | 744.078 AED |
| 2028-01 | 1.455.794 AED | 0 AED | 756.479 AED |
| 2028-02 | 1.465.161 AED | 0 AED | 768.880 AED |
| 2028-03 | 1.474.587 AED | 7.330 AED | 781.281 AED |
| 2028-04 | 1.484.075 AED | 7.330 AED | 793.683 AED |
| 2028-05 | 1.493.624 AED | 7.330 AED | 806.084 AED |
| 2028-06 | 1.503.234 AED | 7.330 AED | 818.485 AED |
| 2028-07 | 1.512.905 AED | 7.330 AED | 830.887 AED |
| 2028-08 | 1.522.639 AED | 7.330 AED | 843.288 AED |
| 2028-09 | 1.532.436 AED | 7.330 AED | 855.689 AED |
| 2028-10 | 1.542.296 AED | 7.330 AED | 868.091 AED |
| 2028-11 | 1.552.219 AED | 7.330 AED | 880.492 AED |
| 2028-12 | 1.562.206 AED | 7.330 AED | 892.893 AED |
| 2029-01 | 1.572.257 AED | 7.578 AED | 905.294 AED |
| 2029-02 | 1.582.373 AED | 7.599 AED | 917.696 AED |
| 2029-03 | 1.592.554 AED | 7.620 AED | 930.097 AED |
| 2029-04 | 1.602.801 AED | 7.641 AED | 942.498 AED |
| 2029-05 | 1.613.113 AED | 7.662 AED | 954.900 AED |
| 2029-06 | 1.623.492 AED | 7.683 AED | 967.301 AED |
| 2029-07 | 1.633.938 AED | 7.704 AED | 979.702 AED |
| 2029-08 | 1.644.451 AED | 7.726 AED | 992.104 AED |
| 2029-09 | 1.655.031 AED | 7.747 AED | 1.004.505 AED |
| 2029-10 | 1.665.680 AED | 7.768 AED | 1.016.906 AED |
| 2029-11 | 1.676.397 AED | 7.790 AED | 1.029.307 AED |
| 2029-12 | 1.687.183 AED | 7.811 AED | 1.041.709 AED |
| 2030-01 | 1.698.038 AED | 7.833 AED | 1.054.110 AED |
| 2030-02 | 1.708.963 AED | 7.855 AED | 1.066.511 AED |
| 2030-03 | 1.719.959 AED | 7.876 AED | 1.078.913 AED |
| 2030-04 | 1.731.025 AED | 7.898 AED | 1.091.314 AED |
| 2030-05 | 1.742.163 AED | 7.920 AED | 1.103.715 AED |
| 2030-06 | 1.753.372 AED | 7.942 AED | 1.116.117 AED |
| 2030-07 | 1.764.653 AED | 7.964 AED | 1.128.518 AED |
| 2030-08 | 1.776.007 AED | 7.986 AED | 1.140.919 AED |
| 2030-09 | 1.787.434 AED | 8.008 AED | 1.153.320 AED |
| 2030-10 | 1.798.934 AED | 8.030 AED | 1.165.722 AED |
| 2030-11 | 1.810.508 AED | 8.052 AED | 1.178.123 AED |
| 2030-12 | 1.822.157 AED | 8.074 AED | 1.190.524 AED |
| 2031-01 | 1.833.881 AED | 8.096 AED | 1.202.926 AED |
| 2031-02 | 1.845.680 AED | 8.118 AED | 1.215.327 AED |
| 2031-03 | 1.857.556 AED | 8.141 AED | 1.227.728 AED |
| 2031-04 | 1.869.507 AED | 8.163 AED | 1.240.130 AED |
| 2031-05 | 1.881.536 AED | 8.186 AED | 1.240.130 AED |
| 2031-06 | 1.893.641 AED | 8.208 AED | 1.240.130 AED |
| 2031-07 | 1.905.825 AED | 8.231 AED | 1.240.130 AED |
| 2031-08 | 1.918.087 AED | 8.253 AED | 1.240.130 AED |
| 2031-09 | 1.930.428 AED | 8.276 AED | 1.240.130 AED |
| 2031-10 | 1.942.849 AED | 8.299 AED | 1.240.130 AED |
| 2031-11 | 1.955.349 AED | 8.321 AED | 1.240.130 AED |
| 2031-12 | 1.967.930 AED | 8.344 AED | 1.240.130 AED |
| 2032-01 | 1.980.592 AED | 8.367 AED | 1.240.130 AED |
| 2032-02 | 1.993.335 AED | 8.390 AED | 1.240.130 AED |
| 2032-03 | 2.006.160 AED | 8.413 AED | 1.240.130 AED |
| 2032-04 | 2.019.068 AED | 8.436 AED | 1.240.130 AED |
| 2032-05 | 2.032.058 AED | 8.459 AED | 1.240.130 AED |
| 2032-06 | 2.045.133 AED | 8.482 AED | 1.240.130 AED |
| 2032-07 | 2.058.291 AED | 8.506 AED | 1.240.130 AED |
| 2032-08 | 2.071.534 AED | 8.529 AED | 1.240.130 AED |
| 2032-09 | 2.084.863 AED | 8.552 AED | 1.240.130 AED |
| 2032-10 | 2.098.277 AED | 8.576 AED | 1.240.130 AED |
| 2032-11 | 2.111.777 AED | 8.599 AED | 1.240.130 AED |
| 2032-12 | 2.125.364 AED | 8.623 AED | 1.240.130 AED |
| 2033-01 | 2.139.039 AED | 8.646 AED | 1.240.130 AED |
| 2033-02 | 2.152.802 AED | 8.670 AED | 1.240.130 AED |
| 2033-03 | 2.166.653 AED | 8.694 AED | 1.240.130 AED |
| 2033-04 | 2.180.593 AED | 8.717 AED | 1.240.130 AED |
| 2033-05 | 2.194.623 AED | 8.741 AED | 1.240.130 AED |
| 2033-06 | 2.208.743 AED | 8.765 AED | 1.240.130 AED |
| 2033-07 | 2.222.955 AED | 8.789 AED | 1.240.130 AED |
| 2033-08 | 2.237.257 AED | 8.813 AED | 1.240.130 AED |
| 2033-09 | 2.251.652 AED | 8.837 AED | 1.240.130 AED |
| 2033-10 | 2.266.139 AED | 8.861 AED | 1.240.130 AED |
| 2033-11 | 2.280.719 AED | 8.885 AED | 1.240.130 AED |
| 2033-12 | 2.295.394 AED | 8.910 AED | 1.240.130 AED |
| 2034-01 | 2.310.162 AED | 8.934 AED | 1.240.130 AED |
| 2034-02 | 2.325.026 AED | 8.958 AED | 1.240.130 AED |
| 2034-03 | 2.339.985 AED | 8.983 AED | 1.240.130 AED |
| 2034-04 | 2.355.041 AED | 9.007 AED | 1.240.130 AED |
| 2034-05 | 2.370.193 AED | 9.032 AED | 1.240.130 AED |
| 2034-06 | 2.385.443 AED | 9.056 AED | 1.240.130 AED |
| 2034-07 | 2.400.791 AED | 9.081 AED | 1.240.130 AED |
| 2034-08 | 2.416.238 AED | 9.106 AED | 1.240.130 AED |
| 2034-09 | 2.431.784 AED | 9.130 AED | 1.240.130 AED |
| 2034-10 | 2.447.430 AED | 9.155 AED | 1.240.130 AED |
| 2034-11 | 2.463.177 AED | 9.180 AED | 1.240.130 AED |
| 2034-12 | 2.479.025 AED | 9.205 AED | 1.240.130 AED |
| 2035-01 | 2.494.975 AED | 9.230 AED | 1.240.130 AED |
| 2035-02 | 2.511.028 AED | 9.255 AED | 1.240.130 AED |
| 2035-03 | 2.527.184 AED | 9.280 AED | 1.240.130 AED |
| 2035-04 | 2.543.444 AED | 9.305 AED | 1.240.130 AED |
| 2035-05 | 2.559.809 AED | 9.331 AED | 1.240.130 AED |
| 2035-06 | 2.576.278 AED | 9.356 AED | 1.240.130 AED |
| 2035-07 | 2.592.854 AED | 9.381 AED | 1.240.130 AED |
| 2035-08 | 2.609.537 AED | 9.407 AED | 1.240.130 AED |
| 2035-09 | 2.626.327 AED | 9.432 AED | 1.240.130 AED |
| 2035-10 | 2.643.225 AED | 9.458 AED | 1.240.130 AED |
| 2035-11 | 2.660.231 AED | 9.484 AED | 1.240.130 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.240.130 AED | 0 AED | 260.427 AED |
| 2026 | 1.339.340 AED | 0 AED | 533.255 AED |
| 2027 | 1.446.487 AED | 0 AED | 744.078 AED |
| 2028 | 1.562.206 AED | 73.300 AED | 892.893 AED |
| 2029 | 1.687.183 AED | 92.329 AED | 1.041.709 AED |
| 2030 | 1.822.157 AED | 95.438 AED | 1.190.524 AED |
| 2031 | 1.967.930 AED | 98.636 AED | 1.240.130 AED |
| 2032 | 2.125.364 AED | 101.932 AED | 1.240.130 AED |
| 2033 | 2.295.394 AED | 105.328 AED | 1.240.130 AED |
| 2034 | 2.479.025 AED | 108.827 AED | 1.240.130 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 334.835 USD | 0 USD | 70.315 USD |
| 2026-01 | 336.989 USD | 0 USD | 73.663 USD |
| 2026-02 | 339.157 USD | 0 USD | 77.011 USD |
| 2026-03 | 341.339 USD | 0 USD | 80.360 USD |
| 2026-04 | 343.535 USD | 0 USD | 83.708 USD |
| 2026-05 | 345.746 USD | 0 USD | 87.056 USD |
| 2026-06 | 347.970 USD | 0 USD | 90.405 USD |
| 2026-07 | 350.209 USD | 0 USD | 93.753 USD |
| 2026-08 | 352.462 USD | 0 USD | 97.101 USD |
| 2026-09 | 354.730 USD | 0 USD | 100.450 USD |
| 2026-10 | 357.012 USD | 0 USD | 103.798 USD |
| 2026-11 | 359.310 USD | 0 USD | 140.630 USD |
| 2026-12 | 361.621 USD | 0 USD | 143.978 USD |
| 2027-01 | 363.948 USD | 0 USD | 147.327 USD |
| 2027-02 | 366.290 USD | 0 USD | 150.675 USD |
| 2027-03 | 368.646 USD | 0 USD | 154.023 USD |
| 2027-04 | 371.018 USD | 0 USD | 157.372 USD |
| 2027-05 | 373.405 USD | 0 USD | 177.462 USD |
| 2027-06 | 375.808 USD | 0 USD | 180.810 USD |
| 2027-07 | 378.226 USD | 0 USD | 184.159 USD |
| 2027-08 | 380.659 USD | 0 USD | 187.507 USD |
| 2027-09 | 383.108 USD | 0 USD | 190.855 USD |
| 2027-10 | 385.574 USD | 0 USD | 194.204 USD |
| 2027-11 | 388.054 USD | 0 USD | 197.552 USD |
| 2027-12 | 390.551 USD | 0 USD | 200.901 USD |
| 2028-01 | 393.064 USD | 0 USD | 204.249 USD |
| 2028-02 | 395.593 USD | 0 USD | 207.597 USD |
| 2028-03 | 398.138 USD | 1.979 USD | 210.945 USD |
| 2028-04 | 400.700 USD | 1.979 USD | 214.294 USD |
| 2028-05 | 403.278 USD | 1.979 USD | 217.642 USD |
| 2028-06 | 405.873 USD | 1.979 USD | 220.990 USD |
| 2028-07 | 408.484 USD | 1.979 USD | 224.339 USD |
| 2028-08 | 411.112 USD | 1.979 USD | 227.687 USD |
| 2028-09 | 413.757 USD | 1.979 USD | 231.036 USD |
| 2028-10 | 416.419 USD | 1.979 USD | 234.384 USD |
| 2028-11 | 419.099 USD | 1.979 USD | 237.732 USD |
| 2028-12 | 421.795 USD | 1.979 USD | 241.081 USD |
| 2029-01 | 424.509 USD | 2.046 USD | 244.429 USD |
| 2029-02 | 427.240 USD | 2.051 USD | 247.777 USD |
| 2029-03 | 429.989 USD | 2.057 USD | 251.126 USD |
| 2029-04 | 432.756 USD | 2.063 USD | 254.474 USD |
| 2029-05 | 435.540 USD | 2.068 USD | 257.822 USD |
| 2029-06 | 438.342 USD | 2.074 USD | 261.171 USD |
| 2029-07 | 441.163 USD | 2.080 USD | 264.519 USD |
| 2029-08 | 444.001 USD | 2.086 USD | 267.868 USD |
| 2029-09 | 446.858 USD | 2.091 USD | 271.216 USD |
| 2029-10 | 449.733 USD | 2.097 USD | 274.564 USD |
| 2029-11 | 452.627 USD | 2.103 USD | 277.912 USD |
| 2029-12 | 455.539 USD | 2.108 USD | 281.261 USD |
| 2030-01 | 458.470 USD | 2.114 USD | 284.609 USD |
| 2030-02 | 461.420 USD | 2.120 USD | 287.957 USD |
| 2030-03 | 464.388 USD | 2.126 USD | 291.306 USD |
| 2030-04 | 467.376 USD | 2.132 USD | 294.654 USD |
| 2030-05 | 470.384 USD | 2.138 USD | 298.003 USD |
| 2030-06 | 473.410 USD | 2.144 USD | 301.351 USD |
| 2030-07 | 476.456 USD | 2.150 USD | 304.699 USD |
| 2030-08 | 479.521 USD | 2.156 USD | 308.048 USD |
| 2030-09 | 482.607 USD | 2.162 USD | 311.396 USD |
| 2030-10 | 485.712 USD | 2.168 USD | 314.744 USD |
| 2030-11 | 488.837 USD | 2.174 USD | 318.093 USD |
| 2030-12 | 491.982 USD | 2.179 USD | 321.441 USD |
| 2031-01 | 495.147 USD | 2.185 USD | 324.790 USD |
| 2031-02 | 498.333 USD | 2.191 USD | 328.138 USD |
| 2031-03 | 501.540 USD | 2.198 USD | 331.486 USD |
| 2031-04 | 504.766 USD | 2.204 USD | 334.835 USD |
| 2031-05 | 508.014 USD | 2.210 USD | 334.835 USD |
| 2031-06 | 511.283 USD | 2.216 USD | 334.835 USD |
| 2031-07 | 514.572 USD | 2.222 USD | 334.835 USD |
| 2031-08 | 517.883 USD | 2.228 USD | 334.835 USD |
| 2031-09 | 521.215 USD | 2.234 USD | 334.835 USD |
| 2031-10 | 524.569 USD | 2.240 USD | 334.835 USD |
| 2031-11 | 527.944 USD | 2.246 USD | 334.835 USD |
| 2031-12 | 531.341 USD | 2.252 USD | 334.835 USD |
| 2032-01 | 534.759 USD | 2.259 USD | 334.835 USD |
| 2032-02 | 538.200 USD | 2.265 USD | 334.835 USD |
| 2032-03 | 541.663 USD | 2.271 USD | 334.835 USD |
| 2032-04 | 545.148 USD | 2.277 USD | 334.835 USD |
| 2032-05 | 548.655 USD | 2.283 USD | 334.835 USD |
| 2032-06 | 552.185 USD | 2.290 USD | 334.835 USD |
| 2032-07 | 555.738 USD | 2.296 USD | 334.835 USD |
| 2032-08 | 559.314 USD | 2.302 USD | 334.835 USD |
| 2032-09 | 562.913 USD | 2.309 USD | 334.835 USD |
| 2032-10 | 566.534 USD | 2.315 USD | 334.835 USD |
| 2032-11 | 570.179 USD | 2.321 USD | 334.835 USD |
| 2032-12 | 573.848 USD | 2.328 USD | 334.835 USD |
| 2033-01 | 577.540 USD | 2.334 USD | 334.835 USD |
| 2033-02 | 581.256 USD | 2.340 USD | 334.835 USD |
| 2033-03 | 584.996 USD | 2.347 USD | 334.835 USD |
| 2033-04 | 588.760 USD | 2.353 USD | 334.835 USD |
| 2033-05 | 592.548 USD | 2.360 USD | 334.835 USD |
| 2033-06 | 596.360 USD | 2.366 USD | 334.835 USD |
| 2033-07 | 600.197 USD | 2.373 USD | 334.835 USD |
| 2033-08 | 604.059 USD | 2.379 USD | 334.835 USD |
| 2033-09 | 607.946 USD | 2.385 USD | 334.835 USD |
| 2033-10 | 611.857 USD | 2.392 USD | 334.835 USD |
| 2033-11 | 615.794 USD | 2.398 USD | 334.835 USD |
| 2033-12 | 619.756 USD | 2.405 USD | 334.835 USD |
| 2034-01 | 623.743 USD | 2.412 USD | 334.835 USD |
| 2034-02 | 627.757 USD | 2.418 USD | 334.835 USD |
| 2034-03 | 631.795 USD | 2.425 USD | 334.835 USD |
| 2034-04 | 635.861 USD | 2.431 USD | 334.835 USD |
| 2034-05 | 639.952 USD | 2.438 USD | 334.835 USD |
| 2034-06 | 644.069 USD | 2.445 USD | 334.835 USD |
| 2034-07 | 648.213 USD | 2.451 USD | 334.835 USD |
| 2034-08 | 652.384 USD | 2.458 USD | 334.835 USD |
| 2034-09 | 656.581 USD | 2.465 USD | 334.835 USD |
| 2034-10 | 660.806 USD | 2.471 USD | 334.835 USD |
| 2034-11 | 665.057 USD | 2.478 USD | 334.835 USD |
| 2034-12 | 669.336 USD | 2.485 USD | 334.835 USD |
| 2035-01 | 673.643 USD | 2.492 USD | 334.835 USD |
| 2035-02 | 677.977 USD | 2.498 USD | 334.835 USD |
| 2035-03 | 682.339 USD | 2.505 USD | 334.835 USD |
| 2035-04 | 686.729 USD | 2.512 USD | 334.835 USD |
| 2035-05 | 691.148 USD | 2.519 USD | 334.835 USD |
| 2035-06 | 695.595 USD | 2.526 USD | 334.835 USD |
| 2035-07 | 700.070 USD | 2.532 USD | 334.835 USD |
| 2035-08 | 704.574 USD | 2.539 USD | 334.835 USD |
| 2035-09 | 709.108 USD | 2.546 USD | 334.835 USD |
| 2035-10 | 713.670 USD | 2.553 USD | 334.835 USD |
| 2035-11 | 718.262 USD | 2.560 USD | 334.835 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 334.835 USD | 0 USD | 70.315 USD |
| 2026 | 361.621 USD | 0 USD | 143.978 USD |
| 2027 | 390.551 USD | 0 USD | 200.901 USD |
| 2028 | 421.795 USD | 19.790 USD | 241.081 USD |
| 2029 | 455.539 USD | 24.924 USD | 281.261 USD |
| 2030 | 491.982 USD | 25.763 USD | 321.441 USD |
| 2031 | 531.341 USD | 26.626 USD | 334.835 USD |
| 2032 | 573.848 USD | 27.516 USD | 334.835 USD |
| 2033 | 619.756 USD | 28.432 USD | 334.835 USD |
| 2034 | 669.336 USD | 29.377 USD | 334.835 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.