Calculate investment numbers:
Other: 10 year pp, 0 Service charge
Payment Plan:
The amount to be paid at the time of the contract.
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 1 month
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
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: 1.00 % 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: 1.00 % 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
The amount to be paid at the time of the handover.
Calculated discounts:
Other: 10 year pp, 0 Service charge
Purchase Details for Moonsa 2 - Studio
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 513.344 AED | 3.381 AED | 210.471 AED |
| 2026-01 | 516.646 AED | 3.483 AED | 215.604 AED |
| 2026-02 | 519.970 AED | 3.492 AED | 220.737 AED |
| 2026-03 | 523.316 AED | 3.501 AED | 225.871 AED |
| 2026-04 | 526.683 AED | 3.509 AED | 231.004 AED |
| 2026-05 | 530.072 AED | 3.518 AED | 236.138 AED |
| 2026-06 | 533.482 AED | 3.527 AED | 241.271 AED |
| 2026-07 | 536.915 AED | 3.536 AED | 246.405 AED |
| 2026-08 | 540.369 AED | 3.545 AED | 251.538 AED |
| 2026-09 | 543.846 AED | 3.553 AED | 256.672 AED |
| 2026-10 | 547.345 AED | 3.562 AED | 261.805 AED |
| 2026-11 | 550.867 AED | 3.571 AED | 266.938 AED |
| 2026-12 | 554.411 AED | 3.580 AED | 272.072 AED |
| 2027-01 | 557.978 AED | 3.589 AED | 277.205 AED |
| 2027-02 | 561.568 AED | 3.598 AED | 282.339 AED |
| 2027-03 | 565.181 AED | 3.607 AED | 287.472 AED |
| 2027-04 | 568.818 AED | 3.616 AED | 292.606 AED |
| 2027-05 | 572.478 AED | 3.625 AED | 297.739 AED |
| 2027-06 | 576.161 AED | 3.634 AED | 302.872 AED |
| 2027-07 | 579.868 AED | 3.643 AED | 308.006 AED |
| 2027-08 | 583.599 AED | 3.652 AED | 313.139 AED |
| 2027-09 | 587.354 AED | 3.661 AED | 318.273 AED |
| 2027-10 | 591.133 AED | 3.670 AED | 323.406 AED |
| 2027-11 | 594.936 AED | 3.680 AED | 328.540 AED |
| 2027-12 | 598.764 AED | 3.689 AED | 333.673 AED |
| 2028-01 | 602.616 AED | 3.698 AED | 338.807 AED |
| 2028-02 | 606.494 AED | 3.707 AED | 343.940 AED |
| 2028-03 | 610.396 AED | 3.716 AED | 349.073 AED |
| 2028-04 | 614.323 AED | 3.726 AED | 354.207 AED |
| 2028-05 | 618.276 AED | 3.735 AED | 359.340 AED |
| 2028-06 | 622.254 AED | 3.744 AED | 364.474 AED |
| 2028-07 | 626.257 AED | 3.754 AED | 369.607 AED |
| 2028-08 | 630.287 AED | 3.763 AED | 374.741 AED |
| 2028-09 | 634.342 AED | 3.772 AED | 379.874 AED |
| 2028-10 | 638.423 AED | 3.782 AED | 385.008 AED |
| 2028-11 | 642.531 AED | 3.791 AED | 390.141 AED |
| 2028-12 | 646.665 AED | 3.801 AED | 395.274 AED |
| 2029-01 | 650.826 AED | 3.810 AED | 400.408 AED |
| 2029-02 | 655.013 AED | 3.820 AED | 405.541 AED |
| 2029-03 | 659.228 AED | 3.829 AED | 410.675 AED |
| 2029-04 | 663.469 AED | 3.839 AED | 415.808 AED |
| 2029-05 | 667.738 AED | 3.848 AED | 420.942 AED |
| 2029-06 | 672.034 AED | 3.858 AED | 426.075 AED |
| 2029-07 | 676.358 AED | 3.867 AED | 431.208 AED |
| 2029-08 | 680.710 AED | 3.877 AED | 436.342 AED |
| 2029-09 | 685.089 AED | 3.887 AED | 441.475 AED |
| 2029-10 | 689.497 AED | 3.896 AED | 446.609 AED |
| 2029-11 | 693.934 AED | 3.906 AED | 451.742 AED |
| 2029-12 | 698.398 AED | 3.916 AED | 456.876 AED |
| 2030-01 | 702.892 AED | 3.926 AED | 462.009 AED |
| 2030-02 | 707.414 AED | 3.935 AED | 467.143 AED |
| 2030-03 | 711.966 AED | 3.945 AED | 472.276 AED |
| 2030-04 | 716.547 AED | 3.955 AED | 477.409 AED |
| 2030-05 | 721.157 AED | 3.965 AED | 482.543 AED |
| 2030-06 | 725.797 AED | 3.975 AED | 487.676 AED |
| 2030-07 | 730.467 AED | 3.985 AED | 492.810 AED |
| 2030-08 | 735.167 AED | 3.995 AED | 497.943 AED |
| 2030-09 | 739.897 AED | 4.005 AED | 503.077 AED |
| 2030-10 | 744.657 AED | 4.015 AED | 508.210 AED |
| 2030-11 | 749.448 AED | 4.025 AED | 513.344 AED |
| 2030-12 | 754.270 AED | 4.035 AED | 513.344 AED |
| 2031-01 | 759.123 AED | 4.045 AED | 513.344 AED |
| 2031-02 | 764.007 AED | 4.055 AED | 513.344 AED |
| 2031-03 | 768.923 AED | 4.065 AED | 513.344 AED |
| 2031-04 | 773.870 AED | 4.075 AED | 513.344 AED |
| 2031-05 | 778.850 AED | 4.085 AED | 513.344 AED |
| 2031-06 | 783.861 AED | 4.095 AED | 513.344 AED |
| 2031-07 | 788.904 AED | 4.106 AED | 513.344 AED |
| 2031-08 | 793.980 AED | 4.116 AED | 513.344 AED |
| 2031-09 | 799.088 AED | 4.126 AED | 513.344 AED |
| 2031-10 | 804.230 AED | 4.136 AED | 513.344 AED |
| 2031-11 | 809.404 AED | 4.147 AED | 513.344 AED |
| 2031-12 | 814.612 AED | 4.157 AED | 513.344 AED |
| 2032-01 | 819.853 AED | 4.167 AED | 513.344 AED |
| 2032-02 | 825.128 AED | 4.178 AED | 513.344 AED |
| 2032-03 | 830.437 AED | 4.188 AED | 513.344 AED |
| 2032-04 | 835.780 AED | 4.199 AED | 513.344 AED |
| 2032-05 | 841.158 AED | 4.209 AED | 513.344 AED |
| 2032-06 | 846.570 AED | 4.219 AED | 513.344 AED |
| 2032-07 | 852.016 AED | 4.230 AED | 513.344 AED |
| 2032-08 | 857.498 AED | 4.240 AED | 513.344 AED |
| 2032-09 | 863.015 AED | 4.251 AED | 513.344 AED |
| 2032-10 | 868.568 AED | 4.262 AED | 513.344 AED |
| 2032-11 | 874.157 AED | 4.272 AED | 513.344 AED |
| 2032-12 | 879.781 AED | 4.283 AED | 513.344 AED |
| 2033-01 | 885.441 AED | 4.294 AED | 513.344 AED |
| 2033-02 | 891.138 AED | 4.304 AED | 513.344 AED |
| 2033-03 | 896.872 AED | 4.315 AED | 513.344 AED |
| 2033-04 | 902.643 AED | 4.326 AED | 513.344 AED |
| 2033-05 | 908.450 AED | 4.336 AED | 513.344 AED |
| 2033-06 | 914.295 AED | 4.347 AED | 513.344 AED |
| 2033-07 | 920.178 AED | 4.358 AED | 513.344 AED |
| 2033-08 | 926.098 AED | 4.369 AED | 513.344 AED |
| 2033-09 | 932.057 AED | 4.380 AED | 513.344 AED |
| 2033-10 | 938.054 AED | 4.391 AED | 513.344 AED |
| 2033-11 | 944.089 AED | 4.402 AED | 513.344 AED |
| 2033-12 | 950.163 AED | 4.413 AED | 513.344 AED |
| 2034-01 | 956.277 AED | 4.424 AED | 513.344 AED |
| 2034-02 | 962.430 AED | 4.435 AED | 513.344 AED |
| 2034-03 | 968.622 AED | 4.446 AED | 513.344 AED |
| 2034-04 | 974.854 AED | 4.457 AED | 513.344 AED |
| 2034-05 | 981.126 AED | 4.468 AED | 513.344 AED |
| 2034-06 | 987.439 AED | 4.479 AED | 513.344 AED |
| 2034-07 | 993.792 AED | 4.490 AED | 513.344 AED |
| 2034-08 | 1.000.186 AED | 4.501 AED | 513.344 AED |
| 2034-09 | 1.006.621 AED | 4.512 AED | 513.344 AED |
| 2034-10 | 1.013.098 AED | 4.524 AED | 513.344 AED |
| 2034-11 | 1.019.616 AED | 4.535 AED | 513.344 AED |
| 2034-12 | 1.026.177 AED | 4.546 AED | 513.344 AED |
| 2035-01 | 1.032.779 AED | 4.558 AED | 513.344 AED |
| 2035-02 | 1.039.424 AED | 4.569 AED | 513.344 AED |
| 2035-03 | 1.046.112 AED | 4.580 AED | 513.344 AED |
| 2035-04 | 1.052.842 AED | 4.592 AED | 513.344 AED |
| 2035-05 | 1.059.616 AED | 4.603 AED | 513.344 AED |
| 2035-06 | 1.066.434 AED | 4.615 AED | 513.344 AED |
| 2035-07 | 1.073.295 AED | 4.626 AED | 513.344 AED |
| 2035-08 | 1.080.201 AED | 4.638 AED | 513.344 AED |
| 2035-09 | 1.087.151 AED | 4.649 AED | 513.344 AED |
| 2035-10 | 1.094.146 AED | 4.661 AED | 513.344 AED |
| 2035-11 | 1.101.186 AED | 4.672 AED | 513.344 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 513.344 AED | 3.381 AED | 210.471 AED |
| 2026 | 554.411 AED | 42.377 AED | 272.072 AED |
| 2027 | 598.764 AED | 43.664 AED | 333.673 AED |
| 2028 | 646.665 AED | 44.989 AED | 395.274 AED |
| 2029 | 698.398 AED | 46.353 AED | 456.876 AED |
| 2030 | 754.270 AED | 47.761 AED | 513.344 AED |
| 2031 | 814.612 AED | 49.208 AED | 513.344 AED |
| 2032 | 879.781 AED | 50.698 AED | 513.344 AED |
| 2033 | 950.163 AED | 52.235 AED | 513.344 AED |
| 2034 | 1.026.177 AED | 53.817 AED | 513.344 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 138.602 USD | 912 USD | 56.827 USD |
| 2026-01 | 139.494 USD | 940 USD | 58.213 USD |
| 2026-02 | 140.391 USD | 942 USD | 59.598 USD |
| 2026-03 | 141.295 USD | 945 USD | 60.985 USD |
| 2026-04 | 142.204 USD | 947 USD | 62.371 USD |
| 2026-05 | 143.119 USD | 949 USD | 63.757 USD |
| 2026-06 | 144.040 USD | 952 USD | 65.143 USD |
| 2026-07 | 144.967 USD | 954 USD | 66.529 USD |
| 2026-08 | 145.899 USD | 957 USD | 67.915 USD |
| 2026-09 | 146.838 USD | 959 USD | 69.301 USD |
| 2026-10 | 147.783 USD | 961 USD | 70.687 USD |
| 2026-11 | 148.734 USD | 964 USD | 72.073 USD |
| 2026-12 | 149.690 USD | 966 USD | 73.459 USD |
| 2027-01 | 150.654 USD | 969 USD | 74.845 USD |
| 2027-02 | 151.623 USD | 971 USD | 76.231 USD |
| 2027-03 | 152.598 USD | 973 USD | 77.617 USD |
| 2027-04 | 153.580 USD | 976 USD | 79.003 USD |
| 2027-05 | 154.569 USD | 978 USD | 80.389 USD |
| 2027-06 | 155.563 USD | 981 USD | 81.775 USD |
| 2027-07 | 156.564 USD | 983 USD | 83.161 USD |
| 2027-08 | 157.571 USD | 986 USD | 84.547 USD |
| 2027-09 | 158.585 USD | 988 USD | 85.933 USD |
| 2027-10 | 159.605 USD | 990 USD | 87.319 USD |
| 2027-11 | 160.632 USD | 993 USD | 88.705 USD |
| 2027-12 | 161.666 USD | 996 USD | 90.091 USD |
| 2028-01 | 162.706 USD | 998 USD | 91.477 USD |
| 2028-02 | 163.753 USD | 1.000 USD | 92.863 USD |
| 2028-03 | 164.806 USD | 1.003 USD | 94.249 USD |
| 2028-04 | 165.867 USD | 1.006 USD | 95.635 USD |
| 2028-05 | 166.934 USD | 1.008 USD | 97.021 USD |
| 2028-06 | 168.008 USD | 1.010 USD | 98.407 USD |
| 2028-07 | 169.089 USD | 1.013 USD | 99.793 USD |
| 2028-08 | 170.177 USD | 1.016 USD | 101.180 USD |
| 2028-09 | 171.272 USD | 1.018 USD | 102.565 USD |
| 2028-10 | 172.374 USD | 1.021 USD | 103.952 USD |
| 2028-11 | 173.483 USD | 1.023 USD | 105.338 USD |
| 2028-12 | 174.599 USD | 1.026 USD | 106.723 USD |
| 2029-01 | 175.723 USD | 1.028 USD | 108.110 USD |
| 2029-02 | 176.853 USD | 1.031 USD | 109.496 USD |
| 2029-03 | 177.991 USD | 1.033 USD | 110.882 USD |
| 2029-04 | 179.136 USD | 1.036 USD | 112.268 USD |
| 2029-05 | 180.289 USD | 1.038 USD | 113.654 USD |
| 2029-06 | 181.449 USD | 1.041 USD | 115.040 USD |
| 2029-07 | 182.616 USD | 1.044 USD | 116.426 USD |
| 2029-08 | 183.791 USD | 1.046 USD | 117.812 USD |
| 2029-09 | 184.974 USD | 1.049 USD | 119.198 USD |
| 2029-10 | 186.164 USD | 1.051 USD | 120.584 USD |
| 2029-11 | 187.362 USD | 1.054 USD | 121.970 USD |
| 2029-12 | 188.567 USD | 1.057 USD | 123.356 USD |
| 2030-01 | 189.780 USD | 1.060 USD | 124.742 USD |
| 2030-02 | 191.001 USD | 1.062 USD | 126.128 USD |
| 2030-03 | 192.230 USD | 1.065 USD | 127.514 USD |
| 2030-04 | 193.467 USD | 1.067 USD | 128.900 USD |
| 2030-05 | 194.712 USD | 1.070 USD | 130.286 USD |
| 2030-06 | 195.965 USD | 1.073 USD | 131.672 USD |
| 2030-07 | 197.226 USD | 1.075 USD | 133.058 USD |
| 2030-08 | 198.495 USD | 1.078 USD | 134.444 USD |
| 2030-09 | 199.772 USD | 1.081 USD | 135.830 USD |
| 2030-10 | 201.057 USD | 1.084 USD | 137.216 USD |
| 2030-11 | 202.350 USD | 1.086 USD | 138.602 USD |
| 2030-12 | 203.652 USD | 1.089 USD | 138.602 USD |
| 2031-01 | 204.963 USD | 1.092 USD | 138.602 USD |
| 2031-02 | 206.281 USD | 1.094 USD | 138.602 USD |
| 2031-03 | 207.609 USD | 1.097 USD | 138.602 USD |
| 2031-04 | 208.944 USD | 1.100 USD | 138.602 USD |
| 2031-05 | 210.289 USD | 1.102 USD | 138.602 USD |
| 2031-06 | 211.642 USD | 1.105 USD | 138.602 USD |
| 2031-07 | 213.004 USD | 1.108 USD | 138.602 USD |
| 2031-08 | 214.374 USD | 1.111 USD | 138.602 USD |
| 2031-09 | 215.753 USD | 1.114 USD | 138.602 USD |
| 2031-10 | 217.142 USD | 1.116 USD | 138.602 USD |
| 2031-11 | 218.539 USD | 1.119 USD | 138.602 USD |
| 2031-12 | 219.945 USD | 1.122 USD | 138.602 USD |
| 2032-01 | 221.360 USD | 1.125 USD | 138.602 USD |
| 2032-02 | 222.784 USD | 1.128 USD | 138.602 USD |
| 2032-03 | 224.217 USD | 1.130 USD | 138.602 USD |
| 2032-04 | 225.660 USD | 1.133 USD | 138.602 USD |
| 2032-05 | 227.112 USD | 1.136 USD | 138.602 USD |
| 2032-06 | 228.573 USD | 1.139 USD | 138.602 USD |
| 2032-07 | 230.044 USD | 1.142 USD | 138.602 USD |
| 2032-08 | 231.524 USD | 1.144 USD | 138.602 USD |
| 2032-09 | 233.014 USD | 1.147 USD | 138.602 USD |
| 2032-10 | 234.513 USD | 1.150 USD | 138.602 USD |
| 2032-11 | 236.022 USD | 1.153 USD | 138.602 USD |
| 2032-12 | 237.540 USD | 1.156 USD | 138.602 USD |
| 2033-01 | 239.069 USD | 1.159 USD | 138.602 USD |
| 2033-02 | 240.607 USD | 1.162 USD | 138.602 USD |
| 2033-03 | 242.155 USD | 1.165 USD | 138.602 USD |
| 2033-04 | 243.713 USD | 1.168 USD | 138.602 USD |
| 2033-05 | 245.281 USD | 1.170 USD | 138.602 USD |
| 2033-06 | 246.859 USD | 1.173 USD | 138.602 USD |
| 2033-07 | 248.448 USD | 1.176 USD | 138.602 USD |
| 2033-08 | 250.046 USD | 1.179 USD | 138.602 USD |
| 2033-09 | 251.655 USD | 1.182 USD | 138.602 USD |
| 2033-10 | 253.274 USD | 1.185 USD | 138.602 USD |
| 2033-11 | 254.904 USD | 1.188 USD | 138.602 USD |
| 2033-12 | 256.544 USD | 1.191 USD | 138.602 USD |
| 2034-01 | 258.194 USD | 1.194 USD | 138.602 USD |
| 2034-02 | 259.856 USD | 1.197 USD | 138.602 USD |
| 2034-03 | 261.527 USD | 1.200 USD | 138.602 USD |
| 2034-04 | 263.210 USD | 1.203 USD | 138.602 USD |
| 2034-05 | 264.904 USD | 1.206 USD | 138.602 USD |
| 2034-06 | 266.608 USD | 1.209 USD | 138.602 USD |
| 2034-07 | 268.323 USD | 1.212 USD | 138.602 USD |
| 2034-08 | 270.050 USD | 1.215 USD | 138.602 USD |
| 2034-09 | 271.787 USD | 1.218 USD | 138.602 USD |
| 2034-10 | 273.536 USD | 1.221 USD | 138.602 USD |
| 2034-11 | 275.296 USD | 1.224 USD | 138.602 USD |
| 2034-12 | 277.067 USD | 1.227 USD | 138.602 USD |
| 2035-01 | 278.850 USD | 1.230 USD | 138.602 USD |
| 2035-02 | 280.644 USD | 1.233 USD | 138.602 USD |
| 2035-03 | 282.450 USD | 1.236 USD | 138.602 USD |
| 2035-04 | 284.267 USD | 1.239 USD | 138.602 USD |
| 2035-05 | 286.096 USD | 1.242 USD | 138.602 USD |
| 2035-06 | 287.937 USD | 1.246 USD | 138.602 USD |
| 2035-07 | 289.789 USD | 1.249 USD | 138.602 USD |
| 2035-08 | 291.654 USD | 1.252 USD | 138.602 USD |
| 2035-09 | 293.530 USD | 1.255 USD | 138.602 USD |
| 2035-10 | 295.419 USD | 1.258 USD | 138.602 USD |
| 2035-11 | 297.320 USD | 1.261 USD | 138.602 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 138.602 USD | 912 USD | 56.827 USD |
| 2026 | 149.690 USD | 11.436 USD | 73.459 USD |
| 2027 | 161.666 USD | 11.784 USD | 90.091 USD |
| 2028 | 174.599 USD | 12.142 USD | 106.723 USD |
| 2029 | 188.567 USD | 12.508 USD | 123.356 USD |
| 2030 | 203.652 USD | 12.890 USD | 138.602 USD |
| 2031 | 219.945 USD | 13.280 USD | 138.602 USD |
| 2032 | 237.540 USD | 13.683 USD | 138.602 USD |
| 2033 | 256.544 USD | 14.098 USD | 138.602 USD |
| 2034 | 277.067 USD | 14.526 USD | 138.602 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.