logo-img

Samana Developers

IVY GARDENS II - Two Bedroom

18252

2025-04-16

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 - Two Bedroom

*Based on predicted numbers!

AED


USD

Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 1.773.900 AED 0 AED 372.519 AED
2026-01 1.785.313 AED 0 AED 390.258 AED
2026-02 1.796.800 AED 0 AED 407.997 AED
2026-03 1.808.360 AED 0 AED 425.736 AED
2026-04 1.819.995 AED 0 AED 443.475 AED
2026-05 1.831.705 AED 0 AED 461.214 AED
2026-06 1.843.490 AED 0 AED 478.953 AED
2026-07 1.855.352 AED 0 AED 496.692 AED
2026-08 1.867.289 AED 0 AED 514.431 AED
2026-09 1.879.303 AED 0 AED 532.170 AED
2026-10 1.891.395 AED 0 AED 549.909 AED
2026-11 1.903.564 AED 0 AED 745.038 AED
2026-12 1.915.812 AED 0 AED 762.777 AED
2027-01 1.928.138 AED 0 AED 780.516 AED
2027-02 1.940.544 AED 0 AED 798.255 AED
2027-03 1.953.029 AED 0 AED 815.994 AED
2027-04 1.965.595 AED 0 AED 833.733 AED
2027-05 1.978.242 AED 0 AED 940.167 AED
2027-06 1.990.970 AED 0 AED 957.906 AED
2027-07 2.003.780 AED 0 AED 975.645 AED
2027-08 2.016.672 AED 0 AED 993.384 AED
2027-09 2.029.647 AED 0 AED 1.011.123 AED
2027-10 2.042.706 AED 0 AED 1.028.862 AED
2027-11 2.055.849 AED 0 AED 1.046.601 AED
2027-12 2.069.076 AED 10.362 AED 1.064.340 AED
2028-01 2.082.389 AED 10.717 AED 1.082.079 AED
2028-02 2.095.787 AED 10.747 AED 1.099.818 AED
2028-03 2.109.271 AED 10.777 AED 1.117.557 AED
2028-04 2.122.843 AED 10.807 AED 1.135.296 AED
2028-05 2.136.501 AED 10.837 AED 1.153.035 AED
2028-06 2.150.247 AED 10.867 AED 1.170.774 AED
2028-07 2.164.082 AED 10.898 AED 1.188.513 AED
2028-08 2.178.006 AED 10.928 AED 1.206.252 AED
2028-09 2.192.019 AED 10.959 AED 1.223.991 AED
2028-10 2.206.123 AED 10.990 AED 1.241.730 AED
2028-11 2.220.317 AED 11.020 AED 1.259.469 AED
2028-12 2.234.603 AED 11.051 AED 1.277.208 AED
2029-01 2.248.980 AED 11.082 AED 1.294.947 AED
2029-02 2.263.450 AED 11.113 AED 1.312.686 AED
2029-03 2.278.013 AED 11.144 AED 1.330.425 AED
2029-04 2.292.670 AED 11.175 AED 1.348.164 AED
2029-05 2.307.421 AED 11.206 AED 1.365.903 AED
2029-06 2.322.267 AED 11.237 AED 1.383.642 AED
2029-07 2.337.209 AED 11.269 AED 1.401.381 AED
2029-08 2.352.246 AED 11.300 AED 1.419.120 AED
2029-09 2.367.381 AED 11.332 AED 1.436.859 AED
2029-10 2.382.613 AED 11.363 AED 1.454.598 AED
2029-11 2.397.942 AED 11.395 AED 1.472.337 AED
2029-12 2.413.371 AED 11.427 AED 1.490.076 AED
2030-01 2.428.899 AED 11.458 AED 1.507.815 AED
2030-02 2.444.526 AED 11.490 AED 1.525.554 AED
2030-03 2.460.254 AED 11.522 AED 1.543.293 AED
2030-04 2.476.084 AED 11.554 AED 1.561.032 AED
2030-05 2.492.015 AED 11.586 AED 1.578.771 AED
2030-06 2.508.049 AED 11.618 AED 1.596.510 AED
2030-07 2.524.185 AED 11.651 AED 1.614.249 AED
2030-08 2.540.426 AED 11.683 AED 1.631.988 AED
2030-09 2.556.771 AED 11.716 AED 1.649.727 AED
2030-10 2.573.222 AED 11.748 AED 1.667.466 AED
2030-11 2.589.778 AED 11.781 AED 1.685.205 AED
2030-12 2.606.441 AED 11.813 AED 1.702.944 AED
2031-01 2.623.210 AED 11.846 AED 1.720.683 AED
2031-02 2.640.088 AED 11.879 AED 1.738.422 AED
2031-03 2.657.075 AED 11.912 AED 1.756.161 AED
2031-04 2.674.170 AED 11.945 AED 1.773.900 AED
2031-05 2.691.376 AED 11.978 AED 1.773.900 AED
2031-06 2.708.693 AED 12.011 AED 1.773.900 AED
2031-07 2.726.120 AED 12.044 AED 1.773.900 AED
2031-08 2.743.660 AED 12.078 AED 1.773.900 AED
2031-09 2.761.313 AED 12.111 AED 1.773.900 AED
2031-10 2.779.079 AED 12.144 AED 1.773.900 AED
2031-11 2.796.960 AED 12.178 AED 1.773.900 AED
2031-12 2.814.956 AED 12.212 AED 1.773.900 AED
2032-01 2.833.067 AED 12.245 AED 1.773.900 AED
2032-02 2.851.295 AED 12.279 AED 1.773.900 AED
2032-03 2.869.641 AED 12.313 AED 1.773.900 AED
2032-04 2.888.104 AED 12.347 AED 1.773.900 AED
2032-05 2.906.686 AED 12.381 AED 1.773.900 AED
2032-06 2.925.388 AED 12.415 AED 1.773.900 AED
2032-07 2.944.210 AED 12.449 AED 1.773.900 AED
2032-08 2.963.153 AED 12.484 AED 1.773.900 AED
2032-09 2.982.218 AED 12.518 AED 1.773.900 AED
2032-10 3.001.406 AED 12.553 AED 1.773.900 AED
2032-11 3.020.717 AED 12.587 AED 1.773.900 AED
2032-12 3.040.152 AED 12.622 AED 1.773.900 AED
2033-01 3.059.713 AED 12.657 AED 1.773.900 AED
2033-02 3.079.399 AED 12.691 AED 1.773.900 AED
2033-03 3.099.212 AED 12.726 AED 1.773.900 AED
2033-04 3.119.152 AED 12.761 AED 1.773.900 AED
2033-05 3.139.221 AED 12.796 AED 1.773.900 AED
2033-06 3.159.419 AED 12.832 AED 1.773.900 AED
2033-07 3.179.747 AED 12.867 AED 1.773.900 AED
2033-08 3.200.205 AED 12.902 AED 1.773.900 AED
2033-09 3.220.796 AED 12.938 AED 1.773.900 AED
2033-10 3.241.518 AED 12.973 AED 1.773.900 AED
2033-11 3.262.374 AED 13.009 AED 1.773.900 AED
2033-12 3.283.365 AED 13.044 AED 1.773.900 AED
2034-01 3.304.490 AED 13.080 AED 1.773.900 AED
2034-02 3.325.751 AED 13.116 AED 1.773.900 AED
2034-03 3.347.149 AED 13.152 AED 1.773.900 AED
2034-04 3.368.685 AED 13.188 AED 1.773.900 AED
2034-05 3.390.359 AED 13.224 AED 1.773.900 AED
2034-06 3.412.173 AED 13.260 AED 1.773.900 AED
2034-07 3.434.127 AED 13.297 AED 1.773.900 AED
2034-08 3.456.222 AED 13.333 AED 1.773.900 AED
2034-09 3.478.459 AED 13.370 AED 1.773.900 AED
2034-10 3.500.840 AED 13.406 AED 1.773.900 AED
2034-11 3.523.364 AED 13.443 AED 1.773.900 AED
2034-12 3.546.034 AED 13.480 AED 1.773.900 AED
2035-01 3.568.849 AED 13.517 AED 1.773.900 AED
2035-02 3.591.811 AED 13.554 AED 1.773.900 AED
2035-03 3.614.921 AED 13.591 AED 1.773.900 AED
2035-04 3.638.180 AED 13.628 AED 1.773.900 AED
2035-05 3.661.588 AED 13.665 AED 1.773.900 AED
2035-06 3.685.146 AED 13.702 AED 1.773.900 AED
2035-07 3.708.857 AED 13.740 AED 1.773.900 AED
2035-08 3.732.720 AED 13.777 AED 1.773.900 AED
2035-09 3.756.736 AED 13.815 AED 1.773.900 AED
2035-10 3.780.907 AED 13.852 AED 1.773.900 AED
2035-11 3.805.234 AED 13.890 AED 1.773.900 AED
Yearly ROI (Complete Years Only)
Year Property Value Cash Income Investment
2025 1.773.900 AED 0 AED 372.519 AED
2026 1.915.812 AED 0 AED 762.777 AED
2027 2.069.076 AED 10.362 AED 1.064.340 AED
2028 2.234.603 AED 130.598 AED 1.277.208 AED
2029 2.413.371 AED 135.043 AED 1.490.076 AED
2030 2.606.441 AED 139.620 AED 1.702.944 AED
2031 2.814.956 AED 144.338 AED 1.773.900 AED
2032 3.040.152 AED 149.193 AED 1.773.900 AED
2033 3.283.365 AED 154.196 AED 1.773.900 AED
2034 3.546.034 AED 159.349 AED 1.773.900 AED
Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 478.953 USD 0 USD 100.580 USD
2026-01 482.034 USD 0 USD 105.369 USD
2026-02 485.136 USD 0 USD 110.159 USD
2026-03 488.257 USD 0 USD 114.948 USD
2026-04 491.398 USD 0 USD 119.738 USD
2026-05 494.560 USD 0 USD 124.527 USD
2026-06 497.742 USD 0 USD 129.317 USD
2026-07 500.945 USD 0 USD 134.106 USD
2026-08 504.168 USD 0 USD 138.896 USD
2026-09 507.411 USD 0 USD 143.685 USD
2026-10 510.676 USD 0 USD 148.475 USD
2026-11 513.962 USD 0 USD 201.160 USD
2026-12 517.269 USD 0 USD 205.949 USD
2027-01 520.597 USD 0 USD 210.739 USD
2027-02 523.946 USD 0 USD 215.528 USD
2027-03 527.317 USD 0 USD 220.318 USD
2027-04 530.710 USD 0 USD 225.107 USD
2027-05 534.125 USD 0 USD 253.845 USD
2027-06 537.561 USD 0 USD 258.634 USD
2027-07 541.020 USD 0 USD 263.424 USD
2027-08 544.501 USD 0 USD 268.213 USD
2027-09 548.004 USD 0 USD 273.003 USD
2027-10 551.530 USD 0 USD 277.792 USD
2027-11 555.079 USD 0 USD 282.582 USD
2027-12 558.650 USD 2.797 USD 287.371 USD
2028-01 562.245 USD 2.893 USD 292.161 USD
2028-02 565.862 USD 2.901 USD 296.950 USD
2028-03 569.503 USD 2.909 USD 301.740 USD
2028-04 573.167 USD 2.917 USD 306.529 USD
2028-05 576.855 USD 2.925 USD 311.319 USD
2028-06 580.566 USD 2.934 USD 316.108 USD
2028-07 584.302 USD 2.942 USD 320.898 USD
2028-08 588.061 USD 2.950 USD 325.688 USD
2028-09 591.845 USD 2.958 USD 330.477 USD
2028-10 595.653 USD 2.967 USD 335.267 USD
2028-11 599.485 USD 2.975 USD 340.056 USD
2028-12 603.342 USD 2.983 USD 344.846 USD
2029-01 607.224 USD 2.992 USD 349.635 USD
2029-02 611.131 USD 3.000 USD 354.425 USD
2029-03 615.063 USD 3.008 USD 359.214 USD
2029-04 619.020 USD 3.017 USD 364.004 USD
2029-05 623.003 USD 3.025 USD 368.793 USD
2029-06 627.012 USD 3.033 USD 373.583 USD
2029-07 631.046 USD 3.042 USD 378.372 USD
2029-08 635.106 USD 3.051 USD 383.162 USD
2029-09 639.192 USD 3.059 USD 387.951 USD
2029-10 643.305 USD 3.068 USD 392.741 USD
2029-11 647.444 USD 3.076 USD 397.530 USD
2029-12 651.610 USD 3.085 USD 402.320 USD
2030-01 655.802 USD 3.093 USD 407.110 USD
2030-02 660.022 USD 3.102 USD 411.899 USD
2030-03 664.268 USD 3.110 USD 416.689 USD
2030-04 668.542 USD 3.119 USD 421.478 USD
2030-05 672.844 USD 3.128 USD 426.268 USD
2030-06 677.173 USD 3.136 USD 431.057 USD
2030-07 681.529 USD 3.145 USD 435.847 USD
2030-08 685.915 USD 3.154 USD 440.636 USD
2030-09 690.328 USD 3.163 USD 445.426 USD
2030-10 694.769 USD 3.171 USD 450.215 USD
2030-11 699.240 USD 3.180 USD 455.005 USD
2030-12 703.739 USD 3.189 USD 459.794 USD
2031-01 708.266 USD 3.198 USD 464.584 USD
2031-02 712.823 USD 3.207 USD 469.373 USD
2031-03 717.410 USD 3.216 USD 474.163 USD
2031-04 722.025 USD 3.225 USD 478.953 USD
2031-05 726.671 USD 3.234 USD 478.953 USD
2031-06 731.347 USD 3.242 USD 478.953 USD
2031-07 736.052 USD 3.251 USD 478.953 USD
2031-08 740.788 USD 3.261 USD 478.953 USD
2031-09 745.554 USD 3.269 USD 478.953 USD
2031-10 750.351 USD 3.278 USD 478.953 USD
2031-11 755.179 USD 3.288 USD 478.953 USD
2031-12 760.038 USD 3.297 USD 478.953 USD
2032-01 764.928 USD 3.306 USD 478.953 USD
2032-02 769.849 USD 3.315 USD 478.953 USD
2032-03 774.803 USD 3.324 USD 478.953 USD
2032-04 779.788 USD 3.333 USD 478.953 USD
2032-05 784.805 USD 3.342 USD 478.953 USD
2032-06 789.854 USD 3.352 USD 478.953 USD
2032-07 794.936 USD 3.361 USD 478.953 USD
2032-08 800.051 USD 3.370 USD 478.953 USD
2032-09 805.198 USD 3.379 USD 478.953 USD
2032-10 810.379 USD 3.389 USD 478.953 USD
2032-11 815.593 USD 3.398 USD 478.953 USD
2032-12 820.841 USD 3.407 USD 478.953 USD
2033-01 826.122 USD 3.417 USD 478.953 USD
2033-02 831.437 USD 3.426 USD 478.953 USD
2033-03 836.787 USD 3.436 USD 478.953 USD
2033-04 842.171 USD 3.445 USD 478.953 USD
2033-05 847.589 USD 3.454 USD 478.953 USD
2033-06 853.043 USD 3.464 USD 478.953 USD
2033-07 858.531 USD 3.474 USD 478.953 USD
2033-08 864.055 USD 3.483 USD 478.953 USD
2033-09 869.614 USD 3.493 USD 478.953 USD
2033-10 875.209 USD 3.502 USD 478.953 USD
2033-11 880.840 USD 3.512 USD 478.953 USD
2033-12 886.508 USD 3.521 USD 478.953 USD
2034-01 892.212 USD 3.531 USD 478.953 USD
2034-02 897.952 USD 3.541 USD 478.953 USD
2034-03 903.730 USD 3.551 USD 478.953 USD
2034-04 909.544 USD 3.560 USD 478.953 USD
2034-05 915.396 USD 3.570 USD 478.953 USD
2034-06 921.286 USD 3.580 USD 478.953 USD
2034-07 927.214 USD 3.590 USD 478.953 USD
2034-08 933.179 USD 3.599 USD 478.953 USD
2034-09 939.183 USD 3.609 USD 478.953 USD
2034-10 945.226 USD 3.619 USD 478.953 USD
2034-11 951.308 USD 3.629 USD 478.953 USD
2034-12 957.429 USD 3.639 USD 478.953 USD
2035-01 963.589 USD 3.649 USD 478.953 USD
2035-02 969.788 USD 3.659 USD 478.953 USD
2035-03 976.028 USD 3.669 USD 478.953 USD
2035-04 982.308 USD 3.679 USD 478.953 USD
2035-05 988.628 USD 3.689 USD 478.953 USD
2035-06 994.989 USD 3.699 USD 478.953 USD
2035-07 1.001.391 USD 3.709 USD 478.953 USD
2035-08 1.007.834 USD 3.719 USD 478.953 USD
2035-09 1.014.318 USD 3.730 USD 478.953 USD
2035-10 1.020.844 USD 3.740 USD 478.953 USD
2035-11 1.027.413 USD 3.750 USD 478.953 USD
Yearly ROI (Complete Years Only)
Year Property Value Cash Income Investment
2025 478.953 USD 0 USD 100.580 USD
2026 517.269 USD 0 USD 205.949 USD
2027 558.650 USD 2.797 USD 287.371 USD
2028 603.342 USD 35.254 USD 344.846 USD
2029 651.610 USD 36.456 USD 402.320 USD
2030 703.739 USD 37.690 USD 459.794 USD
2031 760.038 USD 38.966 USD 478.953 USD
2032 820.841 USD 40.276 USD 478.953 USD
2033 886.508 USD 41.627 USD 478.953 USD
2034 957.429 USD 43.018 USD 478.953 USD
logo-img

Prioritize what really counts - invest in real estate driven by data!

Crafted for investors, inspired by the latest insights from top developers.

Contact Form

Direct contact to us

Dubai Property Calculator

info@dubaipropertycalculator.com

+971 58 564 9197 (Phone/WhatsApp)

Ready to turn your real estate goals into reality? Let’s talk!

No question is too small - the right answers can lead to big opportunities.

Contact us now and take the first step toward a smarter, more rewarding investment.