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 - 2,5 Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.199.000 AED | 0 AED | 439.800 AED |
| 2026-01 | 2.213.148 AED | 0 AED | 439.800 AED |
| 2026-02 | 2.227.387 AED | 0 AED | 527.760 AED |
| 2026-03 | 2.241.718 AED | 0 AED | 527.760 AED |
| 2026-04 | 2.256.142 AED | 0 AED | 527.760 AED |
| 2026-05 | 2.270.658 AED | 0 AED | 615.720 AED |
| 2026-06 | 2.285.267 AED | 0 AED | 615.720 AED |
| 2026-07 | 2.299.971 AED | 0 AED | 615.720 AED |
| 2026-08 | 2.314.769 AED | 0 AED | 703.680 AED |
| 2026-09 | 2.329.662 AED | 0 AED | 703.680 AED |
| 2026-10 | 2.344.651 AED | 0 AED | 703.680 AED |
| 2026-11 | 2.359.737 AED | 0 AED | 791.640 AED |
| 2026-12 | 2.374.920 AED | 0 AED | 791.640 AED |
| 2027-01 | 2.390.200 AED | 0 AED | 791.640 AED |
| 2027-02 | 2.405.578 AED | 0 AED | 879.600 AED |
| 2027-03 | 2.421.056 AED | 0 AED | 879.600 AED |
| 2027-04 | 2.436.633 AED | 0 AED | 879.600 AED |
| 2027-05 | 2.452.311 AED | 0 AED | 967.560 AED |
| 2027-06 | 2.468.089 AED | 0 AED | 967.560 AED |
| 2027-07 | 2.483.969 AED | 0 AED | 967.560 AED |
| 2027-08 | 2.499.950 AED | 0 AED | 1.011.540 AED |
| 2027-09 | 2.516.035 AED | 12.950 AED | 2.111.040 AED |
| 2027-10 | 2.532.223 AED | 12.950 AED | 2.111.040 AED |
| 2027-11 | 2.548.516 AED | 12.950 AED | 2.155.020 AED |
| 2027-12 | 2.564.913 AED | 12.950 AED | 2.155.020 AED |
| 2028-01 | 2.581.416 AED | 13.389 AED | 2.155.020 AED |
| 2028-02 | 2.598.025 AED | 13.427 AED | 2.199.000 AED |
| 2028-03 | 2.614.741 AED | 13.464 AED | 2.199.000 AED |
| 2028-04 | 2.631.564 AED | 13.501 AED | 2.199.000 AED |
| 2028-05 | 2.648.495 AED | 13.539 AED | 2.199.000 AED |
| 2028-06 | 2.665.536 AED | 13.576 AED | 2.199.000 AED |
| 2028-07 | 2.682.686 AED | 13.614 AED | 2.199.000 AED |
| 2028-08 | 2.699.947 AED | 13.652 AED | 2.199.000 AED |
| 2028-09 | 2.717.318 AED | 13.690 AED | 2.199.000 AED |
| 2028-10 | 2.734.801 AED | 13.728 AED | 2.199.000 AED |
| 2028-11 | 2.752.397 AED | 13.766 AED | 2.199.000 AED |
| 2028-12 | 2.770.106 AED | 13.804 AED | 2.199.000 AED |
| 2029-01 | 2.787.929 AED | 13.842 AED | 2.199.000 AED |
| 2029-02 | 2.805.867 AED | 13.881 AED | 2.199.000 AED |
| 2029-03 | 2.823.920 AED | 13.919 AED | 2.199.000 AED |
| 2029-04 | 2.842.089 AED | 13.958 AED | 2.199.000 AED |
| 2029-05 | 2.860.375 AED | 13.996 AED | 2.199.000 AED |
| 2029-06 | 2.878.779 AED | 14.035 AED | 2.199.000 AED |
| 2029-07 | 2.897.301 AED | 14.074 AED | 2.199.000 AED |
| 2029-08 | 2.915.942 AED | 14.113 AED | 2.199.000 AED |
| 2029-09 | 2.934.704 AED | 14.152 AED | 2.199.000 AED |
| 2029-10 | 2.953.586 AED | 14.191 AED | 2.199.000 AED |
| 2029-11 | 2.972.589 AED | 14.230 AED | 2.199.000 AED |
| 2029-12 | 2.991.715 AED | 14.269 AED | 2.199.000 AED |
| 2030-01 | 3.010.964 AED | 14.309 AED | 2.199.000 AED |
| 2030-02 | 3.030.336 AED | 14.348 AED | 2.199.000 AED |
| 2030-03 | 3.049.833 AED | 14.388 AED | 2.199.000 AED |
| 2030-04 | 3.069.456 AED | 14.428 AED | 2.199.000 AED |
| 2030-05 | 3.089.205 AED | 14.467 AED | 2.199.000 AED |
| 2030-06 | 3.109.081 AED | 14.507 AED | 2.199.000 AED |
| 2030-07 | 3.129.085 AED | 14.547 AED | 2.199.000 AED |
| 2030-08 | 3.149.218 AED | 14.587 AED | 2.199.000 AED |
| 2030-09 | 3.169.480 AED | 14.628 AED | 2.199.000 AED |
| 2030-10 | 3.189.872 AED | 14.668 AED | 2.199.000 AED |
| 2030-11 | 3.210.396 AED | 14.708 AED | 2.199.000 AED |
| 2030-12 | 3.231.052 AED | 14.749 AED | 2.199.000 AED |
| 2031-01 | 3.251.841 AED | 14.789 AED | 2.199.000 AED |
| 2031-02 | 3.272.763 AED | 14.830 AED | 2.199.000 AED |
| 2031-03 | 3.293.820 AED | 14.871 AED | 2.199.000 AED |
| 2031-04 | 3.315.013 AED | 14.912 AED | 2.199.000 AED |
| 2031-05 | 3.336.342 AED | 14.953 AED | 2.199.000 AED |
| 2031-06 | 3.357.808 AED | 14.994 AED | 2.199.000 AED |
| 2031-07 | 3.379.412 AED | 15.035 AED | 2.199.000 AED |
| 2031-08 | 3.401.155 AED | 15.076 AED | 2.199.000 AED |
| 2031-09 | 3.423.038 AED | 15.118 AED | 2.199.000 AED |
| 2031-10 | 3.445.062 AED | 15.159 AED | 2.199.000 AED |
| 2031-11 | 3.467.228 AED | 15.201 AED | 2.199.000 AED |
| 2031-12 | 3.489.536 AED | 15.243 AED | 2.199.000 AED |
| 2032-01 | 3.511.988 AED | 15.284 AED | 2.199.000 AED |
| 2032-02 | 3.534.584 AED | 15.326 AED | 2.199.000 AED |
| 2032-03 | 3.557.326 AED | 15.368 AED | 2.199.000 AED |
| 2032-04 | 3.580.214 AED | 15.411 AED | 2.199.000 AED |
| 2032-05 | 3.603.249 AED | 15.453 AED | 2.199.000 AED |
| 2032-06 | 3.626.432 AED | 15.495 AED | 2.199.000 AED |
| 2032-07 | 3.649.765 AED | 15.537 AED | 2.199.000 AED |
| 2032-08 | 3.673.248 AED | 15.580 AED | 2.199.000 AED |
| 2032-09 | 3.696.881 AED | 15.623 AED | 2.199.000 AED |
| 2032-10 | 3.720.667 AED | 15.665 AED | 2.199.000 AED |
| 2032-11 | 3.744.606 AED | 15.708 AED | 2.199.000 AED |
| 2032-12 | 3.768.699 AED | 15.751 AED | 2.199.000 AED |
| 2033-01 | 3.792.947 AED | 15.794 AED | 2.199.000 AED |
| 2033-02 | 3.817.351 AED | 15.837 AED | 2.199.000 AED |
| 2033-03 | 3.841.912 AED | 15.881 AED | 2.199.000 AED |
| 2033-04 | 3.866.631 AED | 15.924 AED | 2.199.000 AED |
| 2033-05 | 3.891.509 AED | 15.968 AED | 2.199.000 AED |
| 2033-06 | 3.916.547 AED | 16.011 AED | 2.199.000 AED |
| 2033-07 | 3.941.746 AED | 16.055 AED | 2.199.000 AED |
| 2033-08 | 3.967.107 AED | 16.099 AED | 2.199.000 AED |
| 2033-09 | 3.992.632 AED | 16.143 AED | 2.199.000 AED |
| 2033-10 | 4.018.321 AED | 16.187 AED | 2.199.000 AED |
| 2033-11 | 4.044.175 AED | 16.231 AED | 2.199.000 AED |
| 2033-12 | 4.070.195 AED | 16.275 AED | 2.199.000 AED |
| 2034-01 | 4.096.383 AED | 16.319 AED | 2.199.000 AED |
| 2034-02 | 4.122.739 AED | 16.364 AED | 2.199.000 AED |
| 2034-03 | 4.149.265 AED | 16.408 AED | 2.199.000 AED |
| 2034-04 | 4.175.961 AED | 16.453 AED | 2.199.000 AED |
| 2034-05 | 4.202.830 AED | 16.498 AED | 2.199.000 AED |
| 2034-06 | 4.229.871 AED | 16.543 AED | 2.199.000 AED |
| 2034-07 | 4.257.086 AED | 16.588 AED | 2.199.000 AED |
| 2034-08 | 4.284.476 AED | 16.633 AED | 2.199.000 AED |
| 2034-09 | 4.312.043 AED | 16.678 AED | 2.199.000 AED |
| 2034-10 | 4.339.786 AED | 16.724 AED | 2.199.000 AED |
| 2034-11 | 4.367.709 AED | 16.769 AED | 2.199.000 AED |
| 2034-12 | 4.395.811 AED | 16.815 AED | 2.199.000 AED |
| 2035-01 | 4.424.093 AED | 16.860 AED | 2.199.000 AED |
| 2035-02 | 4.452.558 AED | 16.906 AED | 2.199.000 AED |
| 2035-03 | 4.481.206 AED | 16.952 AED | 2.199.000 AED |
| 2035-04 | 4.510.038 AED | 16.998 AED | 2.199.000 AED |
| 2035-05 | 4.539.056 AED | 17.044 AED | 2.199.000 AED |
| 2035-06 | 4.568.260 AED | 17.090 AED | 2.199.000 AED |
| 2035-07 | 4.597.653 AED | 17.137 AED | 2.199.000 AED |
| 2035-08 | 4.627.234 AED | 17.183 AED | 2.199.000 AED |
| 2035-09 | 4.657.006 AED | 17.230 AED | 2.199.000 AED |
| 2035-10 | 4.686.969 AED | 17.277 AED | 2.199.000 AED |
| 2035-11 | 4.717.125 AED | 17.323 AED | 2.199.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.199.000 AED | 0 AED | 439.800 AED |
| 2026 | 2.374.920 AED | 0 AED | 791.640 AED |
| 2027 | 2.564.913 AED | 51.800 AED | 2.155.020 AED |
| 2028 | 2.770.106 AED | 163.150 AED | 2.199.000 AED |
| 2029 | 2.991.715 AED | 168.660 AED | 2.199.000 AED |
| 2030 | 3.231.052 AED | 174.334 AED | 2.199.000 AED |
| 2031 | 3.489.536 AED | 180.181 AED | 2.199.000 AED |
| 2032 | 3.768.699 AED | 186.201 AED | 2.199.000 AED |
| 2033 | 4.070.195 AED | 192.405 AED | 2.199.000 AED |
| 2034 | 4.395.811 AED | 198.792 AED | 2.199.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 593.730 USD | 0 USD | 118.746 USD |
| 2026-01 | 597.549 USD | 0 USD | 118.746 USD |
| 2026-02 | 601.394 USD | 0 USD | 142.495 USD |
| 2026-03 | 605.263 USD | 0 USD | 142.495 USD |
| 2026-04 | 609.158 USD | 0 USD | 142.495 USD |
| 2026-05 | 613.077 USD | 0 USD | 166.244 USD |
| 2026-06 | 617.022 USD | 0 USD | 166.244 USD |
| 2026-07 | 620.992 USD | 0 USD | 166.244 USD |
| 2026-08 | 624.987 USD | 0 USD | 189.993 USD |
| 2026-09 | 629.008 USD | 0 USD | 189.993 USD |
| 2026-10 | 633.055 USD | 0 USD | 189.993 USD |
| 2026-11 | 637.128 USD | 0 USD | 213.742 USD |
| 2026-12 | 641.228 USD | 0 USD | 213.742 USD |
| 2027-01 | 645.354 USD | 0 USD | 213.742 USD |
| 2027-02 | 649.506 USD | 0 USD | 237.492 USD |
| 2027-03 | 653.685 USD | 0 USD | 237.492 USD |
| 2027-04 | 657.890 USD | 0 USD | 237.492 USD |
| 2027-05 | 662.123 USD | 0 USD | 261.241 USD |
| 2027-06 | 666.384 USD | 0 USD | 261.241 USD |
| 2027-07 | 670.671 USD | 0 USD | 261.241 USD |
| 2027-08 | 674.986 USD | 0 USD | 273.115 USD |
| 2027-09 | 679.329 USD | 3.496 USD | 569.980 USD |
| 2027-10 | 683.700 USD | 3.496 USD | 569.980 USD |
| 2027-11 | 688.099 USD | 3.496 USD | 581.855 USD |
| 2027-12 | 692.526 USD | 3.496 USD | 581.855 USD |
| 2028-01 | 696.982 USD | 3.615 USD | 581.855 USD |
| 2028-02 | 701.466 USD | 3.625 USD | 593.730 USD |
| 2028-03 | 705.980 USD | 3.635 USD | 593.730 USD |
| 2028-04 | 710.522 USD | 3.645 USD | 593.730 USD |
| 2028-05 | 715.093 USD | 3.655 USD | 593.730 USD |
| 2028-06 | 719.694 USD | 3.665 USD | 593.730 USD |
| 2028-07 | 724.325 USD | 3.675 USD | 593.730 USD |
| 2028-08 | 728.985 USD | 3.686 USD | 593.730 USD |
| 2028-09 | 733.675 USD | 3.696 USD | 593.730 USD |
| 2028-10 | 738.396 USD | 3.706 USD | 593.730 USD |
| 2028-11 | 743.147 USD | 3.716 USD | 593.730 USD |
| 2028-12 | 747.928 USD | 3.727 USD | 593.730 USD |
| 2029-01 | 752.740 USD | 3.737 USD | 593.730 USD |
| 2029-02 | 757.584 USD | 3.747 USD | 593.730 USD |
| 2029-03 | 762.458 USD | 3.758 USD | 593.730 USD |
| 2029-04 | 767.364 USD | 3.768 USD | 593.730 USD |
| 2029-05 | 772.301 USD | 3.778 USD | 593.730 USD |
| 2029-06 | 777.270 USD | 3.789 USD | 593.730 USD |
| 2029-07 | 782.271 USD | 3.799 USD | 593.730 USD |
| 2029-08 | 787.304 USD | 3.810 USD | 593.730 USD |
| 2029-09 | 792.370 USD | 3.821 USD | 593.730 USD |
| 2029-10 | 797.468 USD | 3.831 USD | 593.730 USD |
| 2029-11 | 802.599 USD | 3.842 USD | 593.730 USD |
| 2029-12 | 807.763 USD | 3.852 USD | 593.730 USD |
| 2030-01 | 812.960 USD | 3.863 USD | 593.730 USD |
| 2030-02 | 818.190 USD | 3.873 USD | 593.730 USD |
| 2030-03 | 823.454 USD | 3.884 USD | 593.730 USD |
| 2030-04 | 828.753 USD | 3.895 USD | 593.730 USD |
| 2030-05 | 834.085 USD | 3.906 USD | 593.730 USD |
| 2030-06 | 839.451 USD | 3.916 USD | 593.730 USD |
| 2030-07 | 844.852 USD | 3.927 USD | 593.730 USD |
| 2030-08 | 850.288 USD | 3.938 USD | 593.730 USD |
| 2030-09 | 855.759 USD | 3.949 USD | 593.730 USD |
| 2030-10 | 861.265 USD | 3.960 USD | 593.730 USD |
| 2030-11 | 866.806 USD | 3.971 USD | 593.730 USD |
| 2030-12 | 872.384 USD | 3.982 USD | 593.730 USD |
| 2031-01 | 877.997 USD | 3.993 USD | 593.730 USD |
| 2031-02 | 883.646 USD | 4.004 USD | 593.730 USD |
| 2031-03 | 889.331 USD | 4.015 USD | 593.730 USD |
| 2031-04 | 895.053 USD | 4.026 USD | 593.730 USD |
| 2031-05 | 900.812 USD | 4.037 USD | 593.730 USD |
| 2031-06 | 906.608 USD | 4.048 USD | 593.730 USD |
| 2031-07 | 912.441 USD | 4.059 USD | 593.730 USD |
| 2031-08 | 918.311 USD | 4.070 USD | 593.730 USD |
| 2031-09 | 924.220 USD | 4.081 USD | 593.730 USD |
| 2031-10 | 930.166 USD | 4.092 USD | 593.730 USD |
| 2031-11 | 936.151 USD | 4.104 USD | 593.730 USD |
| 2031-12 | 942.174 USD | 4.115 USD | 593.730 USD |
| 2032-01 | 948.236 USD | 4.126 USD | 593.730 USD |
| 2032-02 | 954.337 USD | 4.138 USD | 593.730 USD |
| 2032-03 | 960.478 USD | 4.149 USD | 593.730 USD |
| 2032-04 | 966.657 USD | 4.160 USD | 593.730 USD |
| 2032-05 | 972.877 USD | 4.172 USD | 593.730 USD |
| 2032-06 | 979.136 USD | 4.183 USD | 593.730 USD |
| 2032-07 | 985.436 USD | 4.194 USD | 593.730 USD |
| 2032-08 | 991.776 USD | 4.206 USD | 593.730 USD |
| 2032-09 | 998.157 USD | 4.218 USD | 593.730 USD |
| 2032-10 | 1.004.580 USD | 4.229 USD | 593.730 USD |
| 2032-11 | 1.011.043 USD | 4.241 USD | 593.730 USD |
| 2032-12 | 1.017.548 USD | 4.252 USD | 593.730 USD |
| 2033-01 | 1.024.095 USD | 4.264 USD | 593.730 USD |
| 2033-02 | 1.030.684 USD | 4.275 USD | 593.730 USD |
| 2033-03 | 1.037.316 USD | 4.287 USD | 593.730 USD |
| 2033-04 | 1.043.990 USD | 4.299 USD | 593.730 USD |
| 2033-05 | 1.050.707 USD | 4.311 USD | 593.730 USD |
| 2033-06 | 1.057.467 USD | 4.322 USD | 593.730 USD |
| 2033-07 | 1.064.271 USD | 4.334 USD | 593.730 USD |
| 2033-08 | 1.071.118 USD | 4.346 USD | 593.730 USD |
| 2033-09 | 1.078.010 USD | 4.358 USD | 593.730 USD |
| 2033-10 | 1.084.946 USD | 4.370 USD | 593.730 USD |
| 2033-11 | 1.091.927 USD | 4.382 USD | 593.730 USD |
| 2033-12 | 1.098.952 USD | 4.394 USD | 593.730 USD |
| 2034-01 | 1.106.023 USD | 4.406 USD | 593.730 USD |
| 2034-02 | 1.113.139 USD | 4.418 USD | 593.730 USD |
| 2034-03 | 1.120.301 USD | 4.430 USD | 593.730 USD |
| 2034-04 | 1.127.509 USD | 4.442 USD | 593.730 USD |
| 2034-05 | 1.134.764 USD | 4.454 USD | 593.730 USD |
| 2034-06 | 1.142.065 USD | 4.466 USD | 593.730 USD |
| 2034-07 | 1.149.413 USD | 4.478 USD | 593.730 USD |
| 2034-08 | 1.156.808 USD | 4.490 USD | 593.730 USD |
| 2034-09 | 1.164.251 USD | 4.503 USD | 593.730 USD |
| 2034-10 | 1.171.742 USD | 4.515 USD | 593.730 USD |
| 2034-11 | 1.179.281 USD | 4.527 USD | 593.730 USD |
| 2034-12 | 1.186.868 USD | 4.540 USD | 593.730 USD |
| 2035-01 | 1.194.505 USD | 4.552 USD | 593.730 USD |
| 2035-02 | 1.202.190 USD | 4.564 USD | 593.730 USD |
| 2035-03 | 1.209.925 USD | 4.577 USD | 593.730 USD |
| 2035-04 | 1.217.710 USD | 4.589 USD | 593.730 USD |
| 2035-05 | 1.225.545 USD | 4.601 USD | 593.730 USD |
| 2035-06 | 1.233.430 USD | 4.614 USD | 593.730 USD |
| 2035-07 | 1.241.366 USD | 4.626 USD | 593.730 USD |
| 2035-08 | 1.249.353 USD | 4.639 USD | 593.730 USD |
| 2035-09 | 1.257.391 USD | 4.652 USD | 593.730 USD |
| 2035-10 | 1.265.481 USD | 4.664 USD | 593.730 USD |
| 2035-11 | 1.273.623 USD | 4.677 USD | 593.730 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 593.730 USD | 0 USD | 118.746 USD |
| 2026 | 641.228 USD | 0 USD | 213.742 USD |
| 2027 | 692.526 USD | 13.984 USD | 581.855 USD |
| 2028 | 747.928 USD | 44.046 USD | 593.730 USD |
| 2029 | 807.763 USD | 45.532 USD | 593.730 USD |
| 2030 | 872.384 USD | 47.064 USD | 593.730 USD |
| 2031 | 942.174 USD | 48.644 USD | 593.730 USD |
| 2032 | 1.017.548 USD | 50.268 USD | 593.730 USD |
| 2033 | 1.098.952 USD | 51.942 USD | 593.730 USD |
| 2034 | 1.186.868 USD | 53.669 USD | 593.730 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.