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 - Three Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.791.000 AED | 0 AED | 558.200 AED |
| 2026-01 | 2.808.957 AED | 0 AED | 558.200 AED |
| 2026-02 | 2.827.030 AED | 0 AED | 669.840 AED |
| 2026-03 | 2.845.219 AED | 0 AED | 669.840 AED |
| 2026-04 | 2.863.525 AED | 0 AED | 669.840 AED |
| 2026-05 | 2.881.949 AED | 0 AED | 781.480 AED |
| 2026-06 | 2.900.492 AED | 0 AED | 781.480 AED |
| 2026-07 | 2.919.154 AED | 0 AED | 781.480 AED |
| 2026-08 | 2.937.936 AED | 0 AED | 893.120 AED |
| 2026-09 | 2.956.838 AED | 0 AED | 893.120 AED |
| 2026-10 | 2.975.863 AED | 0 AED | 893.120 AED |
| 2026-11 | 2.995.010 AED | 0 AED | 1.004.760 AED |
| 2026-12 | 3.014.280 AED | 0 AED | 1.004.760 AED |
| 2027-01 | 3.033.673 AED | 0 AED | 1.004.760 AED |
| 2027-02 | 3.053.192 AED | 0 AED | 1.116.400 AED |
| 2027-03 | 3.072.837 AED | 0 AED | 1.116.400 AED |
| 2027-04 | 3.092.607 AED | 0 AED | 1.116.400 AED |
| 2027-05 | 3.112.505 AED | 0 AED | 1.228.040 AED |
| 2027-06 | 3.132.531 AED | 0 AED | 1.228.040 AED |
| 2027-07 | 3.152.686 AED | 0 AED | 1.228.040 AED |
| 2027-08 | 3.172.970 AED | 0 AED | 1.283.860 AED |
| 2027-09 | 3.193.385 AED | 16.257 AED | 2.679.360 AED |
| 2027-10 | 3.213.932 AED | 16.257 AED | 2.679.360 AED |
| 2027-11 | 3.234.610 AED | 16.257 AED | 2.735.180 AED |
| 2027-12 | 3.255.422 AED | 16.257 AED | 2.735.180 AED |
| 2028-01 | 3.276.367 AED | 16.816 AED | 2.735.180 AED |
| 2028-02 | 3.297.448 AED | 16.863 AED | 2.791.000 AED |
| 2028-03 | 3.318.664 AED | 16.910 AED | 2.791.000 AED |
| 2028-04 | 3.340.016 AED | 16.958 AED | 2.791.000 AED |
| 2028-05 | 3.361.506 AED | 17.005 AED | 2.791.000 AED |
| 2028-06 | 3.383.134 AED | 17.053 AED | 2.791.000 AED |
| 2028-07 | 3.404.901 AED | 17.101 AED | 2.791.000 AED |
| 2028-08 | 3.426.808 AED | 17.149 AED | 2.791.000 AED |
| 2028-09 | 3.448.856 AED | 17.197 AED | 2.791.000 AED |
| 2028-10 | 3.471.046 AED | 17.245 AED | 2.791.000 AED |
| 2028-11 | 3.493.379 AED | 17.294 AED | 2.791.000 AED |
| 2028-12 | 3.515.856 AED | 17.342 AED | 2.791.000 AED |
| 2029-01 | 3.538.477 AED | 17.391 AED | 2.791.000 AED |
| 2029-02 | 3.561.243 AED | 17.439 AED | 2.791.000 AED |
| 2029-03 | 3.584.157 AED | 17.488 AED | 2.791.000 AED |
| 2029-04 | 3.607.217 AED | 17.537 AED | 2.791.000 AED |
| 2029-05 | 3.630.426 AED | 17.586 AED | 2.791.000 AED |
| 2029-06 | 3.653.784 AED | 17.635 AED | 2.791.000 AED |
| 2029-07 | 3.677.293 AED | 17.684 AED | 2.791.000 AED |
| 2029-08 | 3.700.953 AED | 17.734 AED | 2.791.000 AED |
| 2029-09 | 3.724.765 AED | 17.783 AED | 2.791.000 AED |
| 2029-10 | 3.748.730 AED | 17.833 AED | 2.791.000 AED |
| 2029-11 | 3.772.850 AED | 17.883 AED | 2.791.000 AED |
| 2029-12 | 3.797.124 AED | 17.933 AED | 2.791.000 AED |
| 2030-01 | 3.821.555 AED | 17.983 AED | 2.791.000 AED |
| 2030-02 | 3.846.143 AED | 18.033 AED | 2.791.000 AED |
| 2030-03 | 3.870.889 AED | 18.083 AED | 2.791.000 AED |
| 2030-04 | 3.895.795 AED | 18.134 AED | 2.791.000 AED |
| 2030-05 | 3.920.860 AED | 18.184 AED | 2.791.000 AED |
| 2030-06 | 3.946.087 AED | 18.235 AED | 2.791.000 AED |
| 2030-07 | 3.971.476 AED | 18.285 AED | 2.791.000 AED |
| 2030-08 | 3.997.029 AED | 18.336 AED | 2.791.000 AED |
| 2030-09 | 4.022.746 AED | 18.387 AED | 2.791.000 AED |
| 2030-10 | 4.048.629 AED | 18.439 AED | 2.791.000 AED |
| 2030-11 | 4.074.678 AED | 18.490 AED | 2.791.000 AED |
| 2030-12 | 4.100.894 AED | 18.541 AED | 2.791.000 AED |
| 2031-01 | 4.127.279 AED | 18.593 AED | 2.791.000 AED |
| 2031-02 | 4.153.834 AED | 18.644 AED | 2.791.000 AED |
| 2031-03 | 4.180.560 AED | 18.696 AED | 2.791.000 AED |
| 2031-04 | 4.207.458 AED | 18.748 AED | 2.791.000 AED |
| 2031-05 | 4.234.529 AED | 18.800 AED | 2.791.000 AED |
| 2031-06 | 4.261.774 AED | 18.852 AED | 2.791.000 AED |
| 2031-07 | 4.289.195 AED | 18.905 AED | 2.791.000 AED |
| 2031-08 | 4.316.791 AED | 18.957 AED | 2.791.000 AED |
| 2031-09 | 4.344.566 AED | 19.009 AED | 2.791.000 AED |
| 2031-10 | 4.372.519 AED | 19.062 AED | 2.791.000 AED |
| 2031-11 | 4.400.652 AED | 19.115 AED | 2.791.000 AED |
| 2031-12 | 4.428.966 AED | 19.168 AED | 2.791.000 AED |
| 2032-01 | 4.457.462 AED | 19.221 AED | 2.791.000 AED |
| 2032-02 | 4.486.141 AED | 19.274 AED | 2.791.000 AED |
| 2032-03 | 4.515.005 AED | 19.328 AED | 2.791.000 AED |
| 2032-04 | 4.544.055 AED | 19.381 AED | 2.791.000 AED |
| 2032-05 | 4.573.292 AED | 19.435 AED | 2.791.000 AED |
| 2032-06 | 4.602.716 AED | 19.488 AED | 2.791.000 AED |
| 2032-07 | 4.632.330 AED | 19.542 AED | 2.791.000 AED |
| 2032-08 | 4.662.135 AED | 19.596 AED | 2.791.000 AED |
| 2032-09 | 4.692.131 AED | 19.650 AED | 2.791.000 AED |
| 2032-10 | 4.722.320 AED | 19.705 AED | 2.791.000 AED |
| 2032-11 | 4.752.704 AED | 19.759 AED | 2.791.000 AED |
| 2032-12 | 4.783.283 AED | 19.813 AED | 2.791.000 AED |
| 2033-01 | 4.814.059 AED | 19.868 AED | 2.791.000 AED |
| 2033-02 | 4.845.033 AED | 19.923 AED | 2.791.000 AED |
| 2033-03 | 4.876.206 AED | 19.978 AED | 2.791.000 AED |
| 2033-04 | 4.907.579 AED | 20.033 AED | 2.791.000 AED |
| 2033-05 | 4.939.155 AED | 20.088 AED | 2.791.000 AED |
| 2033-06 | 4.970.934 AED | 20.143 AED | 2.791.000 AED |
| 2033-07 | 5.002.917 AED | 20.199 AED | 2.791.000 AED |
| 2033-08 | 5.035.106 AED | 20.254 AED | 2.791.000 AED |
| 2033-09 | 5.067.502 AED | 20.310 AED | 2.791.000 AED |
| 2033-10 | 5.100.106 AED | 20.366 AED | 2.791.000 AED |
| 2033-11 | 5.132.920 AED | 20.422 AED | 2.791.000 AED |
| 2033-12 | 5.165.946 AED | 20.478 AED | 2.791.000 AED |
| 2034-01 | 5.199.184 AED | 20.535 AED | 2.791.000 AED |
| 2034-02 | 5.232.635 AED | 20.591 AED | 2.791.000 AED |
| 2034-03 | 5.266.302 AED | 20.648 AED | 2.791.000 AED |
| 2034-04 | 5.300.186 AED | 20.704 AED | 2.791.000 AED |
| 2034-05 | 5.334.287 AED | 20.761 AED | 2.791.000 AED |
| 2034-06 | 5.368.608 AED | 20.818 AED | 2.791.000 AED |
| 2034-07 | 5.403.150 AED | 20.875 AED | 2.791.000 AED |
| 2034-08 | 5.437.914 AED | 20.933 AED | 2.791.000 AED |
| 2034-09 | 5.472.902 AED | 20.990 AED | 2.791.000 AED |
| 2034-10 | 5.508.115 AED | 21.048 AED | 2.791.000 AED |
| 2034-11 | 5.543.554 AED | 21.105 AED | 2.791.000 AED |
| 2034-12 | 5.579.221 AED | 21.163 AED | 2.791.000 AED |
| 2035-01 | 5.615.118 AED | 21.221 AED | 2.791.000 AED |
| 2035-02 | 5.651.246 AED | 21.279 AED | 2.791.000 AED |
| 2035-03 | 5.687.606 AED | 21.338 AED | 2.791.000 AED |
| 2035-04 | 5.724.201 AED | 21.396 AED | 2.791.000 AED |
| 2035-05 | 5.761.030 AED | 21.455 AED | 2.791.000 AED |
| 2035-06 | 5.798.097 AED | 21.513 AED | 2.791.000 AED |
| 2035-07 | 5.835.402 AED | 21.572 AED | 2.791.000 AED |
| 2035-08 | 5.872.947 AED | 21.631 AED | 2.791.000 AED |
| 2035-09 | 5.910.734 AED | 21.690 AED | 2.791.000 AED |
| 2035-10 | 5.948.764 AED | 21.749 AED | 2.791.000 AED |
| 2035-11 | 5.987.038 AED | 21.809 AED | 2.791.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.791.000 AED | 0 AED | 558.200 AED |
| 2026 | 3.014.280 AED | 0 AED | 1.004.760 AED |
| 2027 | 3.255.422 AED | 65.028 AED | 2.735.180 AED |
| 2028 | 3.515.856 AED | 204.933 AED | 2.791.000 AED |
| 2029 | 3.797.124 AED | 211.926 AED | 2.791.000 AED |
| 2030 | 4.100.894 AED | 219.130 AED | 2.791.000 AED |
| 2031 | 4.428.966 AED | 226.549 AED | 2.791.000 AED |
| 2032 | 4.783.283 AED | 234.192 AED | 2.791.000 AED |
| 2033 | 5.165.946 AED | 242.062 AED | 2.791.000 AED |
| 2034 | 5.579.221 AED | 250.171 AED | 2.791.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 753.570 USD | 0 USD | 150.714 USD |
| 2026-01 | 758.418 USD | 0 USD | 150.714 USD |
| 2026-02 | 763.298 USD | 0 USD | 180.856 USD |
| 2026-03 | 768.209 USD | 0 USD | 180.856 USD |
| 2026-04 | 773.151 USD | 0 USD | 180.856 USD |
| 2026-05 | 778.126 USD | 0 USD | 210.999 USD |
| 2026-06 | 783.132 USD | 0 USD | 210.999 USD |
| 2026-07 | 788.171 USD | 0 USD | 210.999 USD |
| 2026-08 | 793.242 USD | 0 USD | 241.142 USD |
| 2026-09 | 798.346 USD | 0 USD | 241.142 USD |
| 2026-10 | 803.483 USD | 0 USD | 241.142 USD |
| 2026-11 | 808.652 USD | 0 USD | 271.285 USD |
| 2026-12 | 813.855 USD | 0 USD | 271.285 USD |
| 2027-01 | 819.091 USD | 0 USD | 271.285 USD |
| 2027-02 | 824.361 USD | 0 USD | 301.427 USD |
| 2027-03 | 829.665 USD | 0 USD | 301.427 USD |
| 2027-04 | 835.003 USD | 0 USD | 301.427 USD |
| 2027-05 | 840.376 USD | 0 USD | 331.570 USD |
| 2027-06 | 845.783 USD | 0 USD | 331.570 USD |
| 2027-07 | 851.225 USD | 0 USD | 331.570 USD |
| 2027-08 | 856.701 USD | 0 USD | 346.642 USD |
| 2027-09 | 862.213 USD | 4.389 USD | 723.427 USD |
| 2027-10 | 867.761 USD | 4.389 USD | 723.427 USD |
| 2027-11 | 873.344 USD | 4.389 USD | 738.498 USD |
| 2027-12 | 878.963 USD | 4.389 USD | 738.498 USD |
| 2028-01 | 884.619 USD | 4.540 USD | 738.498 USD |
| 2028-02 | 890.310 USD | 4.553 USD | 753.570 USD |
| 2028-03 | 896.039 USD | 4.565 USD | 753.570 USD |
| 2028-04 | 901.804 USD | 4.578 USD | 753.570 USD |
| 2028-05 | 907.606 USD | 4.591 USD | 753.570 USD |
| 2028-06 | 913.446 USD | 4.604 USD | 753.570 USD |
| 2028-07 | 919.323 USD | 4.617 USD | 753.570 USD |
| 2028-08 | 925.238 USD | 4.630 USD | 753.570 USD |
| 2028-09 | 931.191 USD | 4.643 USD | 753.570 USD |
| 2028-10 | 937.182 USD | 4.656 USD | 753.570 USD |
| 2028-11 | 943.212 USD | 4.669 USD | 753.570 USD |
| 2028-12 | 949.281 USD | 4.682 USD | 753.570 USD |
| 2029-01 | 955.388 USD | 4.695 USD | 753.570 USD |
| 2029-02 | 961.535 USD | 4.708 USD | 753.570 USD |
| 2029-03 | 967.722 USD | 4.721 USD | 753.570 USD |
| 2029-04 | 973.948 USD | 4.734 USD | 753.570 USD |
| 2029-05 | 980.215 USD | 4.748 USD | 753.570 USD |
| 2029-06 | 986.521 USD | 4.761 USD | 753.570 USD |
| 2029-07 | 992.869 USD | 4.774 USD | 753.570 USD |
| 2029-08 | 999.257 USD | 4.788 USD | 753.570 USD |
| 2029-09 | 1.005.686 USD | 4.801 USD | 753.570 USD |
| 2029-10 | 1.012.157 USD | 4.814 USD | 753.570 USD |
| 2029-11 | 1.018.669 USD | 4.828 USD | 753.570 USD |
| 2029-12 | 1.025.223 USD | 4.841 USD | 753.570 USD |
| 2030-01 | 1.031.819 USD | 4.855 USD | 753.570 USD |
| 2030-02 | 1.038.458 USD | 4.868 USD | 753.570 USD |
| 2030-03 | 1.045.140 USD | 4.882 USD | 753.570 USD |
| 2030-04 | 1.051.864 USD | 4.896 USD | 753.570 USD |
| 2030-05 | 1.058.632 USD | 4.909 USD | 753.570 USD |
| 2030-06 | 1.065.443 USD | 4.923 USD | 753.570 USD |
| 2030-07 | 1.072.298 USD | 4.936 USD | 753.570 USD |
| 2030-08 | 1.079.197 USD | 4.950 USD | 753.570 USD |
| 2030-09 | 1.086.141 USD | 4.964 USD | 753.570 USD |
| 2030-10 | 1.093.129 USD | 4.978 USD | 753.570 USD |
| 2030-11 | 1.100.163 USD | 4.992 USD | 753.570 USD |
| 2030-12 | 1.107.241 USD | 5.006 USD | 753.570 USD |
| 2031-01 | 1.114.365 USD | 5.020 USD | 753.570 USD |
| 2031-02 | 1.121.535 USD | 5.033 USD | 753.570 USD |
| 2031-03 | 1.128.751 USD | 5.047 USD | 753.570 USD |
| 2031-04 | 1.136.013 USD | 5.061 USD | 753.570 USD |
| 2031-05 | 1.143.322 USD | 5.076 USD | 753.570 USD |
| 2031-06 | 1.150.678 USD | 5.090 USD | 753.570 USD |
| 2031-07 | 1.158.082 USD | 5.104 USD | 753.570 USD |
| 2031-08 | 1.165.533 USD | 5.118 USD | 753.570 USD |
| 2031-09 | 1.173.032 USD | 5.132 USD | 753.570 USD |
| 2031-10 | 1.180.580 USD | 5.146 USD | 753.570 USD |
| 2031-11 | 1.188.176 USD | 5.161 USD | 753.570 USD |
| 2031-12 | 1.195.820 USD | 5.175 USD | 753.570 USD |
| 2032-01 | 1.203.514 USD | 5.189 USD | 753.570 USD |
| 2032-02 | 1.211.258 USD | 5.203 USD | 753.570 USD |
| 2032-03 | 1.219.051 USD | 5.218 USD | 753.570 USD |
| 2032-04 | 1.226.894 USD | 5.232 USD | 753.570 USD |
| 2032-05 | 1.234.788 USD | 5.247 USD | 753.570 USD |
| 2032-06 | 1.242.733 USD | 5.261 USD | 753.570 USD |
| 2032-07 | 1.250.729 USD | 5.276 USD | 753.570 USD |
| 2032-08 | 1.258.776 USD | 5.290 USD | 753.570 USD |
| 2032-09 | 1.266.875 USD | 5.305 USD | 753.570 USD |
| 2032-10 | 1.275.026 USD | 5.320 USD | 753.570 USD |
| 2032-11 | 1.283.230 USD | 5.334 USD | 753.570 USD |
| 2032-12 | 1.291.486 USD | 5.349 USD | 753.570 USD |
| 2033-01 | 1.299.795 USD | 5.364 USD | 753.570 USD |
| 2033-02 | 1.308.158 USD | 5.379 USD | 753.570 USD |
| 2033-03 | 1.316.575 USD | 5.394 USD | 753.570 USD |
| 2033-04 | 1.325.046 USD | 5.408 USD | 753.570 USD |
| 2033-05 | 1.333.571 USD | 5.423 USD | 753.570 USD |
| 2033-06 | 1.342.152 USD | 5.438 USD | 753.570 USD |
| 2033-07 | 1.350.787 USD | 5.453 USD | 753.570 USD |
| 2033-08 | 1.359.478 USD | 5.468 USD | 753.570 USD |
| 2033-09 | 1.368.225 USD | 5.483 USD | 753.570 USD |
| 2033-10 | 1.377.028 USD | 5.498 USD | 753.570 USD |
| 2033-11 | 1.385.888 USD | 5.513 USD | 753.570 USD |
| 2033-12 | 1.394.805 USD | 5.529 USD | 753.570 USD |
| 2034-01 | 1.403.779 USD | 5.544 USD | 753.570 USD |
| 2034-02 | 1.412.811 USD | 5.559 USD | 753.570 USD |
| 2034-03 | 1.421.901 USD | 5.574 USD | 753.570 USD |
| 2034-04 | 1.431.050 USD | 5.590 USD | 753.570 USD |
| 2034-05 | 1.440.257 USD | 5.605 USD | 753.570 USD |
| 2034-06 | 1.449.524 USD | 5.620 USD | 753.570 USD |
| 2034-07 | 1.458.850 USD | 5.636 USD | 753.570 USD |
| 2034-08 | 1.468.236 USD | 5.651 USD | 753.570 USD |
| 2034-09 | 1.477.683 USD | 5.667 USD | 753.570 USD |
| 2034-10 | 1.487.191 USD | 5.682 USD | 753.570 USD |
| 2034-11 | 1.496.759 USD | 5.698 USD | 753.570 USD |
| 2034-12 | 1.506.389 USD | 5.714 USD | 753.570 USD |
| 2035-01 | 1.516.081 USD | 5.729 USD | 753.570 USD |
| 2035-02 | 1.525.836 USD | 5.745 USD | 753.570 USD |
| 2035-03 | 1.535.653 USD | 5.761 USD | 753.570 USD |
| 2035-04 | 1.545.534 USD | 5.776 USD | 753.570 USD |
| 2035-05 | 1.555.478 USD | 5.792 USD | 753.570 USD |
| 2035-06 | 1.565.486 USD | 5.808 USD | 753.570 USD |
| 2035-07 | 1.575.558 USD | 5.824 USD | 753.570 USD |
| 2035-08 | 1.585.695 USD | 5.840 USD | 753.570 USD |
| 2035-09 | 1.595.898 USD | 5.856 USD | 753.570 USD |
| 2035-10 | 1.606.166 USD | 5.872 USD | 753.570 USD |
| 2035-11 | 1.616.500 USD | 5.888 USD | 753.570 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 753.570 USD | 0 USD | 150.714 USD |
| 2026 | 813.855 USD | 0 USD | 271.285 USD |
| 2027 | 878.963 USD | 17.556 USD | 738.498 USD |
| 2028 | 949.281 USD | 55.328 USD | 753.570 USD |
| 2029 | 1.025.223 USD | 57.213 USD | 753.570 USD |
| 2030 | 1.107.241 USD | 59.159 USD | 753.570 USD |
| 2031 | 1.195.820 USD | 61.163 USD | 753.570 USD |
| 2032 | 1.291.486 USD | 63.224 USD | 753.570 USD |
| 2033 | 1.394.805 USD | 65.350 USD | 753.570 USD |
| 2034 | 1.506.389 USD | 67.540 USD | 753.570 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.