Calculate investment numbers:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 4.00 % after 3 month
Percent: 4.00 % after 6 month
Percent: 4.00 % after 9 month
Percent: 4.00 % after 12 month
Percent: 4.00 % after 15 month
Percent: 4.00 % after 18 month
Percent: 2.00 % after 21 month
Percent: 2.00 % after 24 month
Percent: 2.00 % after 27 month
The amount to be paid at the time of the handover.
Calculated discounts:
Purchase Details for Aqua Dimore - 50-50 - Studio
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 900.000 AED | 0 AED | 180.000 AED |
| 2026-01 | 905.790 AED | 0 AED | 180.000 AED |
| 2026-02 | 911.618 AED | 0 AED | 216.000 AED |
| 2026-03 | 917.483 AED | 0 AED | 216.000 AED |
| 2026-04 | 923.387 AED | 0 AED | 216.000 AED |
| 2026-05 | 929.328 AED | 0 AED | 252.000 AED |
| 2026-06 | 935.307 AED | 0 AED | 252.000 AED |
| 2026-07 | 941.325 AED | 0 AED | 252.000 AED |
| 2026-08 | 947.381 AED | 0 AED | 288.000 AED |
| 2026-09 | 953.477 AED | 0 AED | 288.000 AED |
| 2026-10 | 959.611 AED | 0 AED | 288.000 AED |
| 2026-11 | 965.786 AED | 0 AED | 324.000 AED |
| 2026-12 | 972.000 AED | 0 AED | 324.000 AED |
| 2027-01 | 978.253 AED | 0 AED | 324.000 AED |
| 2027-02 | 984.547 AED | 0 AED | 360.000 AED |
| 2027-03 | 990.882 AED | 0 AED | 360.000 AED |
| 2027-04 | 997.257 AED | 0 AED | 360.000 AED |
| 2027-05 | 1.003.674 AED | 0 AED | 396.000 AED |
| 2027-06 | 1.010.132 AED | 0 AED | 396.000 AED |
| 2027-07 | 1.016.631 AED | 0 AED | 396.000 AED |
| 2027-08 | 1.023.172 AED | 0 AED | 414.000 AED |
| 2027-09 | 1.029.755 AED | 5.452 AED | 864.000 AED |
| 2027-10 | 1.036.380 AED | 5.452 AED | 864.000 AED |
| 2027-11 | 1.043.048 AED | 5.452 AED | 882.000 AED |
| 2027-12 | 1.049.760 AED | 5.452 AED | 882.000 AED |
| 2028-01 | 1.056.514 AED | 5.632 AED | 882.000 AED |
| 2028-02 | 1.063.311 AED | 5.647 AED | 900.000 AED |
| 2028-03 | 1.070.153 AED | 5.663 AED | 900.000 AED |
| 2028-04 | 1.077.038 AED | 5.678 AED | 900.000 AED |
| 2028-05 | 1.083.968 AED | 5.693 AED | 900.000 AED |
| 2028-06 | 1.090.942 AED | 5.709 AED | 900.000 AED |
| 2028-07 | 1.097.961 AED | 5.724 AED | 900.000 AED |
| 2028-08 | 1.105.026 AED | 5.739 AED | 900.000 AED |
| 2028-09 | 1.112.135 AED | 5.755 AED | 900.000 AED |
| 2028-10 | 1.119.291 AED | 5.771 AED | 900.000 AED |
| 2028-11 | 1.126.492 AED | 5.786 AED | 900.000 AED |
| 2028-12 | 1.133.740 AED | 5.802 AED | 900.000 AED |
| 2029-01 | 1.141.035 AED | 5.817 AED | 900.000 AED |
| 2029-02 | 1.148.376 AED | 5.833 AED | 900.000 AED |
| 2029-03 | 1.155.765 AED | 5.849 AED | 900.000 AED |
| 2029-04 | 1.163.201 AED | 5.865 AED | 900.000 AED |
| 2029-05 | 1.170.685 AED | 5.880 AED | 900.000 AED |
| 2029-06 | 1.178.218 AED | 5.896 AED | 900.000 AED |
| 2029-07 | 1.185.798 AED | 5.912 AED | 900.000 AED |
| 2029-08 | 1.193.428 AED | 5.928 AED | 900.000 AED |
| 2029-09 | 1.201.106 AED | 5.944 AED | 900.000 AED |
| 2029-10 | 1.208.834 AED | 5.960 AED | 900.000 AED |
| 2029-11 | 1.216.612 AED | 5.976 AED | 900.000 AED |
| 2029-12 | 1.224.440 AED | 5.992 AED | 900.000 AED |
| 2030-01 | 1.232.318 AED | 6.008 AED | 900.000 AED |
| 2030-02 | 1.240.246 AED | 6.025 AED | 900.000 AED |
| 2030-03 | 1.248.226 AED | 6.041 AED | 900.000 AED |
| 2030-04 | 1.256.257 AED | 6.057 AED | 900.000 AED |
| 2030-05 | 1.264.340 AED | 6.073 AED | 900.000 AED |
| 2030-06 | 1.272.475 AED | 6.090 AED | 900.000 AED |
| 2030-07 | 1.280.662 AED | 6.106 AED | 900.000 AED |
| 2030-08 | 1.288.902 AED | 6.122 AED | 900.000 AED |
| 2030-09 | 1.297.195 AED | 6.139 AED | 900.000 AED |
| 2030-10 | 1.305.541 AED | 6.155 AED | 900.000 AED |
| 2030-11 | 1.313.941 AED | 6.172 AED | 900.000 AED |
| 2030-12 | 1.322.395 AED | 6.188 AED | 900.000 AED |
| 2031-01 | 1.330.903 AED | 6.205 AED | 900.000 AED |
| 2031-02 | 1.339.466 AED | 6.222 AED | 900.000 AED |
| 2031-03 | 1.348.084 AED | 6.238 AED | 900.000 AED |
| 2031-04 | 1.356.758 AED | 6.255 AED | 900.000 AED |
| 2031-05 | 1.365.487 AED | 6.272 AED | 900.000 AED |
| 2031-06 | 1.374.273 AED | 6.289 AED | 900.000 AED |
| 2031-07 | 1.383.115 AED | 6.306 AED | 900.000 AED |
| 2031-08 | 1.392.014 AED | 6.323 AED | 900.000 AED |
| 2031-09 | 1.400.970 AED | 6.339 AED | 900.000 AED |
| 2031-10 | 1.409.984 AED | 6.356 AED | 900.000 AED |
| 2031-11 | 1.419.056 AED | 6.373 AED | 900.000 AED |
| 2031-12 | 1.428.186 AED | 6.391 AED | 900.000 AED |
| 2032-01 | 1.437.375 AED | 6.408 AED | 900.000 AED |
| 2032-02 | 1.446.624 AED | 6.425 AED | 900.000 AED |
| 2032-03 | 1.455.931 AED | 6.442 AED | 900.000 AED |
| 2032-04 | 1.465.299 AED | 6.459 AED | 900.000 AED |
| 2032-05 | 1.474.726 AED | 6.477 AED | 900.000 AED |
| 2032-06 | 1.484.215 AED | 6.494 AED | 900.000 AED |
| 2032-07 | 1.493.764 AED | 6.511 AED | 900.000 AED |
| 2032-08 | 1.503.375 AED | 6.529 AED | 900.000 AED |
| 2032-09 | 1.513.048 AED | 6.546 AED | 900.000 AED |
| 2032-10 | 1.522.783 AED | 6.564 AED | 900.000 AED |
| 2032-11 | 1.532.581 AED | 6.581 AED | 900.000 AED |
| 2032-12 | 1.542.441 AED | 6.599 AED | 900.000 AED |
| 2033-01 | 1.552.365 AED | 6.616 AED | 900.000 AED |
| 2033-02 | 1.562.353 AED | 6.634 AED | 900.000 AED |
| 2033-03 | 1.572.406 AED | 6.652 AED | 900.000 AED |
| 2033-04 | 1.582.523 AED | 6.669 AED | 900.000 AED |
| 2033-05 | 1.592.705 AED | 6.687 AED | 900.000 AED |
| 2033-06 | 1.602.952 AED | 6.705 AED | 900.000 AED |
| 2033-07 | 1.613.266 AED | 6.723 AED | 900.000 AED |
| 2033-08 | 1.623.645 AED | 6.741 AED | 900.000 AED |
| 2033-09 | 1.634.092 AED | 6.759 AED | 900.000 AED |
| 2033-10 | 1.644.606 AED | 6.777 AED | 900.000 AED |
| 2033-11 | 1.655.187 AED | 6.795 AED | 900.000 AED |
| 2033-12 | 1.665.837 AED | 6.813 AED | 900.000 AED |
| 2034-01 | 1.676.555 AED | 6.831 AED | 900.000 AED |
| 2034-02 | 1.687.342 AED | 6.849 AED | 900.000 AED |
| 2034-03 | 1.698.198 AED | 6.868 AED | 900.000 AED |
| 2034-04 | 1.709.124 AED | 6.886 AED | 900.000 AED |
| 2034-05 | 1.720.121 AED | 6.904 AED | 900.000 AED |
| 2034-06 | 1.731.188 AED | 6.923 AED | 900.000 AED |
| 2034-07 | 1.742.327 AED | 6.941 AED | 900.000 AED |
| 2034-08 | 1.753.537 AED | 6.960 AED | 900.000 AED |
| 2034-09 | 1.764.819 AED | 6.978 AED | 900.000 AED |
| 2034-10 | 1.776.174 AED | 6.997 AED | 900.000 AED |
| 2034-11 | 1.787.602 AED | 7.015 AED | 900.000 AED |
| 2034-12 | 1.799.104 AED | 7.034 AED | 900.000 AED |
| 2035-01 | 1.810.679 AED | 7.053 AED | 900.000 AED |
| 2035-02 | 1.822.329 AED | 7.071 AED | 900.000 AED |
| 2035-03 | 1.834.054 AED | 7.090 AED | 900.000 AED |
| 2035-04 | 1.845.854 AED | 7.109 AED | 900.000 AED |
| 2035-05 | 1.857.731 AED | 7.128 AED | 900.000 AED |
| 2035-06 | 1.869.683 AED | 7.147 AED | 900.000 AED |
| 2035-07 | 1.881.713 AED | 7.166 AED | 900.000 AED |
| 2035-08 | 1.893.820 AED | 7.185 AED | 900.000 AED |
| 2035-09 | 1.906.005 AED | 7.204 AED | 900.000 AED |
| 2035-10 | 1.918.268 AED | 7.223 AED | 900.000 AED |
| 2035-11 | 1.930.610 AED | 7.242 AED | 900.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 900.000 AED | 0 AED | 180.000 AED |
| 2026 | 972.000 AED | 0 AED | 324.000 AED |
| 2027 | 1.049.760 AED | 21.808 AED | 882.000 AED |
| 2028 | 1.133.740 AED | 68.599 AED | 900.000 AED |
| 2029 | 1.224.440 AED | 70.852 AED | 900.000 AED |
| 2030 | 1.322.395 AED | 73.176 AED | 900.000 AED |
| 2031 | 1.428.186 AED | 75.569 AED | 900.000 AED |
| 2032 | 1.542.441 AED | 78.035 AED | 900.000 AED |
| 2033 | 1.665.837 AED | 80.571 AED | 900.000 AED |
| 2034 | 1.799.104 AED | 83.186 AED | 900.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 243.000 USD | 0 USD | 48.600 USD |
| 2026-01 | 244.563 USD | 0 USD | 48.600 USD |
| 2026-02 | 246.136 USD | 0 USD | 58.320 USD |
| 2026-03 | 247.720 USD | 0 USD | 58.320 USD |
| 2026-04 | 249.314 USD | 0 USD | 58.320 USD |
| 2026-05 | 250.918 USD | 0 USD | 68.040 USD |
| 2026-06 | 252.532 USD | 0 USD | 68.040 USD |
| 2026-07 | 254.157 USD | 0 USD | 68.040 USD |
| 2026-08 | 255.792 USD | 0 USD | 77.760 USD |
| 2026-09 | 257.438 USD | 0 USD | 77.760 USD |
| 2026-10 | 259.094 USD | 0 USD | 77.760 USD |
| 2026-11 | 260.762 USD | 0 USD | 87.480 USD |
| 2026-12 | 262.440 USD | 0 USD | 87.480 USD |
| 2027-01 | 264.128 USD | 0 USD | 87.480 USD |
| 2027-02 | 265.827 USD | 0 USD | 97.200 USD |
| 2027-03 | 267.538 USD | 0 USD | 97.200 USD |
| 2027-04 | 269.259 USD | 0 USD | 97.200 USD |
| 2027-05 | 270.991 USD | 0 USD | 106.920 USD |
| 2027-06 | 272.735 USD | 0 USD | 106.920 USD |
| 2027-07 | 274.490 USD | 0 USD | 106.920 USD |
| 2027-08 | 276.256 USD | 0 USD | 111.780 USD |
| 2027-09 | 278.033 USD | 1.472 USD | 233.280 USD |
| 2027-10 | 279.822 USD | 1.472 USD | 233.280 USD |
| 2027-11 | 281.622 USD | 1.472 USD | 238.140 USD |
| 2027-12 | 283.435 USD | 1.472 USD | 238.140 USD |
| 2028-01 | 285.258 USD | 1.520 USD | 238.140 USD |
| 2028-02 | 287.093 USD | 1.524 USD | 243.000 USD |
| 2028-03 | 288.941 USD | 1.529 USD | 243.000 USD |
| 2028-04 | 290.800 USD | 1.533 USD | 243.000 USD |
| 2028-05 | 292.671 USD | 1.537 USD | 243.000 USD |
| 2028-06 | 294.554 USD | 1.541 USD | 243.000 USD |
| 2028-07 | 296.449 USD | 1.545 USD | 243.000 USD |
| 2028-08 | 298.357 USD | 1.549 USD | 243.000 USD |
| 2028-09 | 300.276 USD | 1.553 USD | 243.000 USD |
| 2028-10 | 302.208 USD | 1.558 USD | 243.000 USD |
| 2028-11 | 304.152 USD | 1.562 USD | 243.000 USD |
| 2028-12 | 306.109 USD | 1.566 USD | 243.000 USD |
| 2029-01 | 308.079 USD | 1.570 USD | 243.000 USD |
| 2029-02 | 310.061 USD | 1.574 USD | 243.000 USD |
| 2029-03 | 312.056 USD | 1.579 USD | 243.000 USD |
| 2029-04 | 314.064 USD | 1.583 USD | 243.000 USD |
| 2029-05 | 316.084 USD | 1.587 USD | 243.000 USD |
| 2029-06 | 318.118 USD | 1.591 USD | 243.000 USD |
| 2029-07 | 320.165 USD | 1.596 USD | 243.000 USD |
| 2029-08 | 322.225 USD | 1.600 USD | 243.000 USD |
| 2029-09 | 324.298 USD | 1.604 USD | 243.000 USD |
| 2029-10 | 326.385 USD | 1.609 USD | 243.000 USD |
| 2029-11 | 328.485 USD | 1.613 USD | 243.000 USD |
| 2029-12 | 330.598 USD | 1.617 USD | 243.000 USD |
| 2030-01 | 332.725 USD | 1.622 USD | 243.000 USD |
| 2030-02 | 334.866 USD | 1.626 USD | 243.000 USD |
| 2030-03 | 337.021 USD | 1.631 USD | 243.000 USD |
| 2030-04 | 339.189 USD | 1.635 USD | 243.000 USD |
| 2030-05 | 341.371 USD | 1.639 USD | 243.000 USD |
| 2030-06 | 343.568 USD | 1.644 USD | 243.000 USD |
| 2030-07 | 345.778 USD | 1.648 USD | 243.000 USD |
| 2030-08 | 348.003 USD | 1.652 USD | 243.000 USD |
| 2030-09 | 350.242 USD | 1.657 USD | 243.000 USD |
| 2030-10 | 352.496 USD | 1.661 USD | 243.000 USD |
| 2030-11 | 354.764 USD | 1.666 USD | 243.000 USD |
| 2030-12 | 357.046 USD | 1.670 USD | 243.000 USD |
| 2031-01 | 359.343 USD | 1.675 USD | 243.000 USD |
| 2031-02 | 361.655 USD | 1.679 USD | 243.000 USD |
| 2031-03 | 363.982 USD | 1.684 USD | 243.000 USD |
| 2031-04 | 366.324 USD | 1.688 USD | 243.000 USD |
| 2031-05 | 368.681 USD | 1.693 USD | 243.000 USD |
| 2031-06 | 371.053 USD | 1.698 USD | 243.000 USD |
| 2031-07 | 373.441 USD | 1.702 USD | 243.000 USD |
| 2031-08 | 375.843 USD | 1.707 USD | 243.000 USD |
| 2031-09 | 378.261 USD | 1.711 USD | 243.000 USD |
| 2031-10 | 380.695 USD | 1.716 USD | 243.000 USD |
| 2031-11 | 383.145 USD | 1.720 USD | 243.000 USD |
| 2031-12 | 385.610 USD | 1.725 USD | 243.000 USD |
| 2032-01 | 388.091 USD | 1.730 USD | 243.000 USD |
| 2032-02 | 390.588 USD | 1.734 USD | 243.000 USD |
| 2032-03 | 393.101 USD | 1.739 USD | 243.000 USD |
| 2032-04 | 395.630 USD | 1.743 USD | 243.000 USD |
| 2032-05 | 398.176 USD | 1.748 USD | 243.000 USD |
| 2032-06 | 400.738 USD | 1.753 USD | 243.000 USD |
| 2032-07 | 403.316 USD | 1.757 USD | 243.000 USD |
| 2032-08 | 405.911 USD | 1.762 USD | 243.000 USD |
| 2032-09 | 408.522 USD | 1.767 USD | 243.000 USD |
| 2032-10 | 411.151 USD | 1.772 USD | 243.000 USD |
| 2032-11 | 413.796 USD | 1.776 USD | 243.000 USD |
| 2032-12 | 416.459 USD | 1.781 USD | 243.000 USD |
| 2033-01 | 419.138 USD | 1.786 USD | 243.000 USD |
| 2033-02 | 421.835 USD | 1.791 USD | 243.000 USD |
| 2033-03 | 424.549 USD | 1.796 USD | 243.000 USD |
| 2033-04 | 427.281 USD | 1.800 USD | 243.000 USD |
| 2033-05 | 430.030 USD | 1.805 USD | 243.000 USD |
| 2033-06 | 432.797 USD | 1.810 USD | 243.000 USD |
| 2033-07 | 435.581 USD | 1.815 USD | 243.000 USD |
| 2033-08 | 438.384 USD | 1.820 USD | 243.000 USD |
| 2033-09 | 441.204 USD | 1.824 USD | 243.000 USD |
| 2033-10 | 444.043 USD | 1.829 USD | 243.000 USD |
| 2033-11 | 446.900 USD | 1.834 USD | 243.000 USD |
| 2033-12 | 449.775 USD | 1.839 USD | 243.000 USD |
| 2034-01 | 452.669 USD | 1.844 USD | 243.000 USD |
| 2034-02 | 455.582 USD | 1.849 USD | 243.000 USD |
| 2034-03 | 458.513 USD | 1.854 USD | 243.000 USD |
| 2034-04 | 461.463 USD | 1.859 USD | 243.000 USD |
| 2034-05 | 464.432 USD | 1.864 USD | 243.000 USD |
| 2034-06 | 467.420 USD | 1.869 USD | 243.000 USD |
| 2034-07 | 470.428 USD | 1.874 USD | 243.000 USD |
| 2034-08 | 473.454 USD | 1.879 USD | 243.000 USD |
| 2034-09 | 476.501 USD | 1.884 USD | 243.000 USD |
| 2034-10 | 479.566 USD | 1.889 USD | 243.000 USD |
| 2034-11 | 482.652 USD | 1.894 USD | 243.000 USD |
| 2034-12 | 485.758 USD | 1.899 USD | 243.000 USD |
| 2035-01 | 488.883 USD | 1.904 USD | 243.000 USD |
| 2035-02 | 492.028 USD | 1.909 USD | 243.000 USD |
| 2035-03 | 495.194 USD | 1.914 USD | 243.000 USD |
| 2035-04 | 498.380 USD | 1.919 USD | 243.000 USD |
| 2035-05 | 501.587 USD | 1.924 USD | 243.000 USD |
| 2035-06 | 504.814 USD | 1.929 USD | 243.000 USD |
| 2035-07 | 508.062 USD | 1.934 USD | 243.000 USD |
| 2035-08 | 511.331 USD | 1.939 USD | 243.000 USD |
| 2035-09 | 514.621 USD | 1.945 USD | 243.000 USD |
| 2035-10 | 517.932 USD | 1.950 USD | 243.000 USD |
| 2035-11 | 521.264 USD | 1.955 USD | 243.000 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 243.000 USD | 0 USD | 48.600 USD |
| 2026 | 262.440 USD | 0 USD | 87.480 USD |
| 2027 | 283.435 USD | 5.888 USD | 238.140 USD |
| 2028 | 306.109 USD | 18.517 USD | 243.000 USD |
| 2029 | 330.598 USD | 19.123 USD | 243.000 USD |
| 2030 | 357.046 USD | 19.751 USD | 243.000 USD |
| 2031 | 385.610 USD | 20.398 USD | 243.000 USD |
| 2032 | 416.459 USD | 21.062 USD | 243.000 USD |
| 2033 | 449.775 USD | 21.749 USD | 243.000 USD |
| 2034 | 485.758 USD | 22.458 USD | 243.000 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.