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 IVY GARDENS II - Studio
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 725.585 AED | 0 AED | 152.372 AED |
| 2026-01 | 730.253 AED | 0 AED | 159.628 AED |
| 2026-02 | 734.951 AED | 0 AED | 166.884 AED |
| 2026-03 | 739.680 AED | 0 AED | 174.140 AED |
| 2026-04 | 744.439 AED | 0 AED | 181.396 AED |
| 2026-05 | 749.229 AED | 0 AED | 188.652 AED |
| 2026-06 | 754.050 AED | 0 AED | 195.907 AED |
| 2026-07 | 758.901 AED | 0 AED | 203.163 AED |
| 2026-08 | 763.784 AED | 0 AED | 210.419 AED |
| 2026-09 | 768.698 AED | 0 AED | 217.675 AED |
| 2026-10 | 773.644 AED | 0 AED | 224.931 AED |
| 2026-11 | 778.622 AED | 0 AED | 304.745 AED |
| 2026-12 | 783.631 AED | 0 AED | 312.001 AED |
| 2027-01 | 788.673 AED | 0 AED | 319.257 AED |
| 2027-02 | 793.748 AED | 0 AED | 326.513 AED |
| 2027-03 | 798.855 AED | 0 AED | 333.769 AED |
| 2027-04 | 803.994 AED | 0 AED | 341.024 AED |
| 2027-05 | 809.167 AED | 0 AED | 384.560 AED |
| 2027-06 | 814.374 AED | 0 AED | 391.815 AED |
| 2027-07 | 819.613 AED | 0 AED | 399.071 AED |
| 2027-08 | 824.887 AED | 0 AED | 406.327 AED |
| 2027-09 | 830.194 AED | 0 AED | 413.583 AED |
| 2027-10 | 835.536 AED | 0 AED | 420.839 AED |
| 2027-11 | 840.911 AED | 0 AED | 428.095 AED |
| 2027-12 | 846.322 AED | 4.322 AED | 435.350 AED |
| 2028-01 | 851.767 AED | 4.467 AED | 442.606 AED |
| 2028-02 | 857.247 AED | 4.479 AED | 449.862 AED |
| 2028-03 | 862.763 AED | 4.491 AED | 457.118 AED |
| 2028-04 | 868.314 AED | 4.504 AED | 464.374 AED |
| 2028-05 | 873.901 AED | 4.516 AED | 471.630 AED |
| 2028-06 | 879.523 AED | 4.529 AED | 478.886 AED |
| 2028-07 | 885.182 AED | 4.541 AED | 486.141 AED |
| 2028-08 | 890.878 AED | 4.554 AED | 493.397 AED |
| 2028-09 | 896.610 AED | 4.566 AED | 500.653 AED |
| 2028-10 | 902.378 AED | 4.579 AED | 507.909 AED |
| 2028-11 | 908.184 AED | 4.591 AED | 515.165 AED |
| 2028-12 | 914.028 AED | 4.604 AED | 522.421 AED |
| 2029-01 | 919.909 AED | 4.616 AED | 529.677 AED |
| 2029-02 | 925.827 AED | 4.629 AED | 536.932 AED |
| 2029-03 | 931.784 AED | 4.642 AED | 544.188 AED |
| 2029-04 | 937.779 AED | 4.654 AED | 551.444 AED |
| 2029-05 | 943.813 AED | 4.667 AED | 558.700 AED |
| 2029-06 | 949.885 AED | 4.680 AED | 565.956 AED |
| 2029-07 | 955.997 AED | 4.693 AED | 573.212 AED |
| 2029-08 | 962.148 AED | 4.706 AED | 580.467 AED |
| 2029-09 | 968.338 AED | 4.718 AED | 587.723 AED |
| 2029-10 | 974.569 AED | 4.731 AED | 594.979 AED |
| 2029-11 | 980.839 AED | 4.744 AED | 602.235 AED |
| 2029-12 | 987.150 AED | 4.757 AED | 609.491 AED |
| 2030-01 | 993.501 AED | 4.770 AED | 616.747 AED |
| 2030-02 | 999.893 AED | 4.783 AED | 624.003 AED |
| 2030-03 | 1.006.327 AED | 4.796 AED | 631.258 AED |
| 2030-04 | 1.012.802 AED | 4.809 AED | 638.514 AED |
| 2030-05 | 1.019.318 AED | 4.823 AED | 645.770 AED |
| 2030-06 | 1.025.876 AED | 4.836 AED | 653.026 AED |
| 2030-07 | 1.032.477 AED | 4.849 AED | 660.282 AED |
| 2030-08 | 1.039.120 AED | 4.862 AED | 667.538 AED |
| 2030-09 | 1.045.806 AED | 4.875 AED | 674.794 AED |
| 2030-10 | 1.052.534 AED | 4.889 AED | 682.049 AED |
| 2030-11 | 1.059.306 AED | 4.902 AED | 689.305 AED |
| 2030-12 | 1.066.122 AED | 4.915 AED | 696.561 AED |
| 2031-01 | 1.072.981 AED | 4.929 AED | 703.817 AED |
| 2031-02 | 1.079.885 AED | 4.942 AED | 711.073 AED |
| 2031-03 | 1.086.833 AED | 4.956 AED | 718.329 AED |
| 2031-04 | 1.093.826 AED | 4.969 AED | 725.584 AED |
| 2031-05 | 1.100.863 AED | 4.983 AED | 725.584 AED |
| 2031-06 | 1.107.946 AED | 4.996 AED | 725.584 AED |
| 2031-07 | 1.115.075 AED | 5.010 AED | 725.584 AED |
| 2031-08 | 1.122.249 AED | 5.024 AED | 725.584 AED |
| 2031-09 | 1.129.470 AED | 5.037 AED | 725.584 AED |
| 2031-10 | 1.136.737 AED | 5.051 AED | 725.584 AED |
| 2031-11 | 1.144.051 AED | 5.065 AED | 725.584 AED |
| 2031-12 | 1.151.412 AED | 5.078 AED | 725.584 AED |
| 2032-01 | 1.158.820 AED | 5.092 AED | 725.584 AED |
| 2032-02 | 1.166.276 AED | 5.106 AED | 725.584 AED |
| 2032-03 | 1.173.780 AED | 5.120 AED | 725.584 AED |
| 2032-04 | 1.181.332 AED | 5.134 AED | 725.584 AED |
| 2032-05 | 1.188.933 AED | 5.148 AED | 725.584 AED |
| 2032-06 | 1.196.582 AED | 5.162 AED | 725.584 AED |
| 2032-07 | 1.204.281 AED | 5.176 AED | 725.584 AED |
| 2032-08 | 1.212.029 AED | 5.190 AED | 725.584 AED |
| 2032-09 | 1.219.828 AED | 5.204 AED | 725.584 AED |
| 2032-10 | 1.227.676 AED | 5.218 AED | 725.584 AED |
| 2032-11 | 1.235.575 AED | 5.232 AED | 725.584 AED |
| 2032-12 | 1.243.525 AED | 5.246 AED | 725.584 AED |
| 2033-01 | 1.251.526 AED | 5.260 AED | 725.584 AED |
| 2033-02 | 1.259.578 AED | 5.275 AED | 725.584 AED |
| 2033-03 | 1.267.682 AED | 5.289 AED | 725.584 AED |
| 2033-04 | 1.275.838 AED | 5.303 AED | 725.584 AED |
| 2033-05 | 1.284.047 AED | 5.318 AED | 725.584 AED |
| 2033-06 | 1.292.309 AED | 5.332 AED | 725.584 AED |
| 2033-07 | 1.300.624 AED | 5.346 AED | 725.584 AED |
| 2033-08 | 1.308.992 AED | 5.361 AED | 725.584 AED |
| 2033-09 | 1.317.414 AED | 5.375 AED | 725.584 AED |
| 2033-10 | 1.325.890 AED | 5.390 AED | 725.584 AED |
| 2033-11 | 1.334.421 AED | 5.404 AED | 725.584 AED |
| 2033-12 | 1.343.007 AED | 5.419 AED | 725.584 AED |
| 2034-01 | 1.351.648 AED | 5.434 AED | 725.584 AED |
| 2034-02 | 1.360.344 AED | 5.448 AED | 725.584 AED |
| 2034-03 | 1.369.097 AED | 5.463 AED | 725.584 AED |
| 2034-04 | 1.377.906 AED | 5.478 AED | 725.584 AED |
| 2034-05 | 1.386.771 AED | 5.493 AED | 725.584 AED |
| 2034-06 | 1.395.694 AED | 5.507 AED | 725.584 AED |
| 2034-07 | 1.404.673 AED | 5.522 AED | 725.584 AED |
| 2034-08 | 1.413.711 AED | 5.537 AED | 725.584 AED |
| 2034-09 | 1.422.807 AED | 5.552 AED | 725.584 AED |
| 2034-10 | 1.431.961 AED | 5.567 AED | 725.584 AED |
| 2034-11 | 1.441.175 AED | 5.582 AED | 725.584 AED |
| 2034-12 | 1.450.447 AED | 5.597 AED | 725.584 AED |
| 2035-01 | 1.459.779 AED | 5.612 AED | 725.584 AED |
| 2035-02 | 1.469.172 AED | 5.627 AED | 725.584 AED |
| 2035-03 | 1.478.624 AED | 5.642 AED | 725.584 AED |
| 2035-04 | 1.488.138 AED | 5.658 AED | 725.584 AED |
| 2035-05 | 1.497.713 AED | 5.673 AED | 725.584 AED |
| 2035-06 | 1.507.349 AED | 5.688 AED | 725.584 AED |
| 2035-07 | 1.517.047 AED | 5.703 AED | 725.584 AED |
| 2035-08 | 1.526.808 AED | 5.719 AED | 725.584 AED |
| 2035-09 | 1.536.632 AED | 5.734 AED | 725.584 AED |
| 2035-10 | 1.546.518 AED | 5.750 AED | 725.584 AED |
| 2035-11 | 1.556.469 AED | 5.765 AED | 725.584 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 725.585 AED | 0 AED | 152.372 AED |
| 2026 | 783.631 AED | 0 AED | 312.001 AED |
| 2027 | 846.322 AED | 4.322 AED | 435.350 AED |
| 2028 | 914.028 AED | 54.421 AED | 522.421 AED |
| 2029 | 987.150 AED | 56.237 AED | 609.491 AED |
| 2030 | 1.066.122 AED | 58.109 AED | 696.561 AED |
| 2031 | 1.151.412 AED | 60.040 AED | 725.584 AED |
| 2032 | 1.243.525 AED | 62.028 AED | 725.584 AED |
| 2033 | 1.343.007 AED | 64.072 AED | 725.584 AED |
| 2034 | 1.450.447 AED | 66.180 AED | 725.584 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 195.907 USD | 0 USD | 41.140 USD |
| 2026-01 | 197.168 USD | 0 USD | 43.099 USD |
| 2026-02 | 198.436 USD | 0 USD | 45.058 USD |
| 2026-03 | 199.713 USD | 0 USD | 47.017 USD |
| 2026-04 | 200.998 USD | 0 USD | 48.976 USD |
| 2026-05 | 202.291 USD | 0 USD | 50.936 USD |
| 2026-06 | 203.593 USD | 0 USD | 52.894 USD |
| 2026-07 | 204.903 USD | 0 USD | 54.854 USD |
| 2026-08 | 206.221 USD | 0 USD | 56.813 USD |
| 2026-09 | 207.548 USD | 0 USD | 58.772 USD |
| 2026-10 | 208.883 USD | 0 USD | 60.731 USD |
| 2026-11 | 210.227 USD | 0 USD | 82.281 USD |
| 2026-12 | 211.580 USD | 0 USD | 84.240 USD |
| 2027-01 | 212.941 USD | 0 USD | 86.199 USD |
| 2027-02 | 214.311 USD | 0 USD | 88.158 USD |
| 2027-03 | 215.690 USD | 0 USD | 90.117 USD |
| 2027-04 | 217.078 USD | 0 USD | 92.076 USD |
| 2027-05 | 218.475 USD | 0 USD | 103.831 USD |
| 2027-06 | 219.880 USD | 0 USD | 105.790 USD |
| 2027-07 | 221.295 USD | 0 USD | 107.749 USD |
| 2027-08 | 222.719 USD | 0 USD | 109.708 USD |
| 2027-09 | 224.152 USD | 0 USD | 111.667 USD |
| 2027-10 | 225.594 USD | 0 USD | 113.626 USD |
| 2027-11 | 227.045 USD | 0 USD | 115.585 USD |
| 2027-12 | 228.506 USD | 1.166 USD | 117.544 USD |
| 2028-01 | 229.977 USD | 1.206 USD | 119.503 USD |
| 2028-02 | 231.456 USD | 1.209 USD | 121.462 USD |
| 2028-03 | 232.946 USD | 1.212 USD | 123.421 USD |
| 2028-04 | 234.444 USD | 1.216 USD | 125.380 USD |
| 2028-05 | 235.953 USD | 1.219 USD | 127.340 USD |
| 2028-06 | 237.471 USD | 1.222 USD | 129.299 USD |
| 2028-07 | 238.999 USD | 1.226 USD | 131.258 USD |
| 2028-08 | 240.537 USD | 1.229 USD | 133.217 USD |
| 2028-09 | 242.084 USD | 1.232 USD | 135.176 USD |
| 2028-10 | 243.642 USD | 1.236 USD | 137.135 USD |
| 2028-11 | 245.209 USD | 1.239 USD | 139.094 USD |
| 2028-12 | 246.787 USD | 1.243 USD | 141.053 USD |
| 2029-01 | 248.375 USD | 1.246 USD | 143.012 USD |
| 2029-02 | 249.973 USD | 1.249 USD | 144.971 USD |
| 2029-03 | 251.581 USD | 1.253 USD | 146.930 USD |
| 2029-04 | 253.200 USD | 1.256 USD | 148.889 USD |
| 2029-05 | 254.829 USD | 1.260 USD | 150.848 USD |
| 2029-06 | 256.468 USD | 1.263 USD | 152.808 USD |
| 2029-07 | 258.119 USD | 1.267 USD | 154.767 USD |
| 2029-08 | 259.779 USD | 1.270 USD | 156.726 USD |
| 2029-09 | 261.451 USD | 1.273 USD | 158.685 USD |
| 2029-10 | 263.133 USD | 1.277 USD | 160.644 USD |
| 2029-11 | 264.826 USD | 1.280 USD | 162.603 USD |
| 2029-12 | 266.530 USD | 1.284 USD | 164.562 USD |
| 2030-01 | 268.245 USD | 1.287 USD | 166.521 USD |
| 2030-02 | 269.971 USD | 1.291 USD | 168.480 USD |
| 2030-03 | 271.708 USD | 1.294 USD | 170.439 USD |
| 2030-04 | 273.456 USD | 1.298 USD | 172.398 USD |
| 2030-05 | 275.215 USD | 1.302 USD | 174.357 USD |
| 2030-06 | 276.986 USD | 1.305 USD | 176.317 USD |
| 2030-07 | 278.768 USD | 1.309 USD | 178.276 USD |
| 2030-08 | 280.562 USD | 1.312 USD | 180.235 USD |
| 2030-09 | 282.367 USD | 1.316 USD | 182.194 USD |
| 2030-10 | 284.184 USD | 1.320 USD | 184.153 USD |
| 2030-11 | 286.012 USD | 1.323 USD | 186.112 USD |
| 2030-12 | 287.852 USD | 1.327 USD | 188.071 USD |
| 2031-01 | 289.704 USD | 1.330 USD | 190.030 USD |
| 2031-02 | 291.568 USD | 1.334 USD | 191.989 USD |
| 2031-03 | 293.444 USD | 1.338 USD | 193.948 USD |
| 2031-04 | 295.333 USD | 1.341 USD | 195.907 USD |
| 2031-05 | 297.233 USD | 1.345 USD | 195.907 USD |
| 2031-06 | 299.145 USD | 1.348 USD | 195.907 USD |
| 2031-07 | 301.070 USD | 1.352 USD | 195.907 USD |
| 2031-08 | 303.007 USD | 1.356 USD | 195.907 USD |
| 2031-09 | 304.956 USD | 1.359 USD | 195.907 USD |
| 2031-10 | 306.918 USD | 1.363 USD | 195.907 USD |
| 2031-11 | 308.893 USD | 1.367 USD | 195.907 USD |
| 2031-12 | 310.881 USD | 1.371 USD | 195.907 USD |
| 2032-01 | 312.881 USD | 1.374 USD | 195.907 USD |
| 2032-02 | 314.894 USD | 1.378 USD | 195.907 USD |
| 2032-03 | 316.920 USD | 1.382 USD | 195.907 USD |
| 2032-04 | 318.959 USD | 1.386 USD | 195.907 USD |
| 2032-05 | 321.011 USD | 1.389 USD | 195.907 USD |
| 2032-06 | 323.077 USD | 1.393 USD | 195.907 USD |
| 2032-07 | 325.155 USD | 1.397 USD | 195.907 USD |
| 2032-08 | 327.247 USD | 1.401 USD | 195.907 USD |
| 2032-09 | 329.353 USD | 1.405 USD | 195.907 USD |
| 2032-10 | 331.472 USD | 1.408 USD | 195.907 USD |
| 2032-11 | 333.605 USD | 1.412 USD | 195.907 USD |
| 2032-12 | 335.751 USD | 1.416 USD | 195.907 USD |
| 2033-01 | 337.912 USD | 1.420 USD | 195.907 USD |
| 2033-02 | 340.086 USD | 1.424 USD | 195.907 USD |
| 2033-03 | 342.274 USD | 1.428 USD | 195.907 USD |
| 2033-04 | 344.476 USD | 1.431 USD | 195.907 USD |
| 2033-05 | 346.692 USD | 1.435 USD | 195.907 USD |
| 2033-06 | 348.923 USD | 1.439 USD | 195.907 USD |
| 2033-07 | 351.168 USD | 1.443 USD | 195.907 USD |
| 2033-08 | 353.427 USD | 1.447 USD | 195.907 USD |
| 2033-09 | 355.701 USD | 1.451 USD | 195.907 USD |
| 2033-10 | 357.990 USD | 1.455 USD | 195.907 USD |
| 2033-11 | 360.293 USD | 1.459 USD | 195.907 USD |
| 2033-12 | 362.611 USD | 1.463 USD | 195.907 USD |
| 2034-01 | 364.944 USD | 1.467 USD | 195.907 USD |
| 2034-02 | 367.292 USD | 1.470 USD | 195.907 USD |
| 2034-03 | 369.656 USD | 1.475 USD | 195.907 USD |
| 2034-04 | 372.034 USD | 1.479 USD | 195.907 USD |
| 2034-05 | 374.428 USD | 1.483 USD | 195.907 USD |
| 2034-06 | 376.837 USD | 1.486 USD | 195.907 USD |
| 2034-07 | 379.261 USD | 1.490 USD | 195.907 USD |
| 2034-08 | 381.701 USD | 1.494 USD | 195.907 USD |
| 2034-09 | 384.157 USD | 1.499 USD | 195.907 USD |
| 2034-10 | 386.629 USD | 1.503 USD | 195.907 USD |
| 2034-11 | 389.117 USD | 1.507 USD | 195.907 USD |
| 2034-12 | 391.620 USD | 1.511 USD | 195.907 USD |
| 2035-01 | 394.140 USD | 1.515 USD | 195.907 USD |
| 2035-02 | 396.676 USD | 1.519 USD | 195.907 USD |
| 2035-03 | 399.228 USD | 1.523 USD | 195.907 USD |
| 2035-04 | 401.797 USD | 1.527 USD | 195.907 USD |
| 2035-05 | 404.382 USD | 1.531 USD | 195.907 USD |
| 2035-06 | 406.984 USD | 1.535 USD | 195.907 USD |
| 2035-07 | 409.602 USD | 1.539 USD | 195.907 USD |
| 2035-08 | 412.238 USD | 1.544 USD | 195.907 USD |
| 2035-09 | 414.890 USD | 1.548 USD | 195.907 USD |
| 2035-10 | 417.559 USD | 1.552 USD | 195.907 USD |
| 2035-11 | 420.246 USD | 1.556 USD | 195.907 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 195.907 USD | 0 USD | 41.140 USD |
| 2026 | 211.580 USD | 0 USD | 84.240 USD |
| 2027 | 228.506 USD | 1.166 USD | 117.544 USD |
| 2028 | 246.787 USD | 14.689 USD | 141.053 USD |
| 2029 | 266.530 USD | 15.178 USD | 164.562 USD |
| 2030 | 287.852 USD | 15.684 USD | 188.071 USD |
| 2031 | 310.881 USD | 16.204 USD | 195.907 USD |
| 2032 | 335.751 USD | 16.741 USD | 195.907 USD |
| 2033 | 362.611 USD | 17.295 USD | 195.907 USD |
| 2034 | 391.620 USD | 17.864 USD | 195.907 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.