logo-img

Dugasta Properties

Terra Tower - Two Bedroom

18030

2025-04-18

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 Terra Tower - Two Bedroom

*Based on predicted numbers!

AED


USD

Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 1.959.801 AED 0 AED 607.538 AED
2026-01 1.972.410 AED 0 AED 627.136 AED
2026-02 1.985.100 AED 0 AED 646.734 AED
2026-03 1.997.873 AED 0 AED 666.332 AED
2026-04 2.010.727 AED 0 AED 685.930 AED
2026-05 2.023.664 AED 0 AED 705.528 AED
2026-06 2.036.684 AED 11.315 AED 921.106 AED
2026-07 2.049.789 AED 11.315 AED 940.704 AED
2026-08 2.062.977 AED 11.315 AED 960.302 AED
2026-09 2.076.250 AED 11.315 AED 979.900 AED
2026-10 2.089.609 AED 11.315 AED 999.498 AED
2026-11 2.103.053 AED 11.315 AED 1.019.096 AED
2026-12 2.116.585 AED 11.315 AED 1.038.694 AED
2027-01 2.130.203 AED 11.707 AED 1.058.292 AED
2027-02 2.143.909 AED 11.740 AED 1.077.890 AED
2027-03 2.157.703 AED 11.773 AED 1.097.488 AED
2027-04 2.171.585 AED 11.807 AED 1.117.086 AED
2027-05 2.185.557 AED 11.840 AED 1.136.684 AED
2027-06 2.199.619 AED 11.874 AED 1.156.282 AED
2027-07 2.213.772 AED 11.907 AED 1.175.880 AED
2027-08 2.228.015 AED 11.941 AED 1.195.478 AED
2027-09 2.242.350 AED 11.975 AED 1.215.076 AED
2027-10 2.256.778 AED 12.008 AED 1.234.674 AED
2027-11 2.271.298 AED 12.042 AED 1.254.272 AED
2027-12 2.285.911 AED 12.076 AED 1.273.870 AED
2028-01 2.300.619 AED 12.111 AED 1.293.468 AED
2028-02 2.315.421 AED 12.145 AED 1.313.066 AED
2028-03 2.330.319 AED 12.179 AED 1.332.664 AED
2028-04 2.345.312 AED 12.213 AED 1.352.262 AED
2028-05 2.360.402 AED 12.248 AED 1.371.860 AED
2028-06 2.375.589 AED 12.282 AED 1.391.458 AED
2028-07 2.390.873 AED 12.317 AED 1.411.056 AED
2028-08 2.406.256 AED 12.352 AED 1.430.654 AED
2028-09 2.421.738 AED 12.386 AED 1.450.252 AED
2028-10 2.437.320 AED 12.421 AED 1.469.850 AED
2028-11 2.453.002 AED 12.456 AED 1.489.448 AED
2028-12 2.468.784 AED 12.491 AED 1.509.046 AED
2029-01 2.484.669 AED 12.526 AED 1.528.644 AED
2029-02 2.500.655 AED 12.562 AED 1.548.242 AED
2029-03 2.516.744 AED 12.597 AED 1.567.840 AED
2029-04 2.532.937 AED 12.632 AED 1.587.438 AED
2029-05 2.549.234 AED 12.668 AED 1.607.036 AED
2029-06 2.565.636 AED 12.703 AED 1.626.634 AED
2029-07 2.582.143 AED 12.739 AED 1.646.232 AED
2029-08 2.598.757 AED 12.775 AED 1.665.830 AED
2029-09 2.615.477 AED 12.810 AED 1.685.428 AED
2029-10 2.632.305 AED 12.846 AED 1.705.026 AED
2029-11 2.649.242 AED 12.882 AED 1.724.624 AED
2029-12 2.666.287 AED 12.918 AED 1.744.222 AED
2030-01 2.683.442 AED 12.955 AED 1.763.820 AED
2030-02 2.700.707 AED 12.991 AED 1.783.418 AED
2030-03 2.718.084 AED 13.027 AED 1.803.016 AED
2030-04 2.735.572 AED 13.064 AED 1.822.614 AED
2030-05 2.753.173 AED 13.100 AED 1.842.212 AED
2030-06 2.770.887 AED 13.137 AED 1.861.810 AED
2030-07 2.788.715 AED 13.174 AED 1.881.408 AED
2030-08 2.806.658 AED 13.210 AED 1.901.006 AED
2030-09 2.824.716 AED 13.247 AED 1.920.604 AED
2030-10 2.842.890 AED 13.284 AED 1.940.202 AED
2030-11 2.861.181 AED 13.321 AED 1.959.801 AED
2030-12 2.879.590 AED 13.359 AED 1.959.801 AED
2031-01 2.898.118 AED 13.396 AED 1.959.801 AED
2031-02 2.916.764 AED 13.433 AED 1.959.801 AED
2031-03 2.935.531 AED 13.471 AED 1.959.801 AED
2031-04 2.954.418 AED 13.508 AED 1.959.801 AED
2031-05 2.973.427 AED 13.546 AED 1.959.801 AED
2031-06 2.992.558 AED 13.584 AED 1.959.801 AED
2031-07 3.011.812 AED 13.621 AED 1.959.801 AED
2031-08 3.031.190 AED 13.659 AED 1.959.801 AED
2031-09 3.050.693 AED 13.697 AED 1.959.801 AED
2031-10 3.070.321 AED 13.735 AED 1.959.801 AED
2031-11 3.090.076 AED 13.774 AED 1.959.801 AED
2031-12 3.109.957 AED 13.812 AED 1.959.801 AED
2032-01 3.129.967 AED 13.850 AED 1.959.801 AED
2032-02 3.150.105 AED 13.889 AED 1.959.801 AED
2032-03 3.170.373 AED 13.927 AED 1.959.801 AED
2032-04 3.190.771 AED 13.966 AED 1.959.801 AED
2032-05 3.211.301 AED 14.005 AED 1.959.801 AED
2032-06 3.231.963 AED 14.044 AED 1.959.801 AED
2032-07 3.252.757 AED 14.082 AED 1.959.801 AED
2032-08 3.273.685 AED 14.122 AED 1.959.801 AED
2032-09 3.294.748 AED 14.161 AED 1.959.801 AED
2032-10 3.315.947 AED 14.200 AED 1.959.801 AED
2032-11 3.337.282 AED 14.239 AED 1.959.801 AED
2032-12 3.358.754 AED 14.279 AED 1.959.801 AED
2033-01 3.380.364 AED 14.318 AED 1.959.801 AED
2033-02 3.402.114 AED 14.358 AED 1.959.801 AED
2033-03 3.424.003 AED 14.398 AED 1.959.801 AED
2033-04 3.446.033 AED 14.437 AED 1.959.801 AED
2033-05 3.468.205 AED 14.477 AED 1.959.801 AED
2033-06 3.490.520 AED 14.517 AED 1.959.801 AED
2033-07 3.512.978 AED 14.557 AED 1.959.801 AED
2033-08 3.535.580 AED 14.598 AED 1.959.801 AED
2033-09 3.558.328 AED 14.638 AED 1.959.801 AED
2033-10 3.581.223 AED 14.678 AED 1.959.801 AED
2033-11 3.604.264 AED 14.719 AED 1.959.801 AED
2033-12 3.627.454 AED 14.760 AED 1.959.801 AED
2034-01 3.650.794 AED 14.800 AED 1.959.801 AED
2034-02 3.674.283 AED 14.841 AED 1.959.801 AED
2034-03 3.697.923 AED 14.882 AED 1.959.801 AED
2034-04 3.721.716 AED 14.923 AED 1.959.801 AED
2034-05 3.745.661 AED 14.964 AED 1.959.801 AED
2034-06 3.769.761 AED 15.005 AED 1.959.801 AED
2034-07 3.794.016 AED 15.047 AED 1.959.801 AED
2034-08 3.818.427 AED 15.088 AED 1.959.801 AED
2034-09 3.842.995 AED 15.130 AED 1.959.801 AED
2034-10 3.867.721 AED 15.171 AED 1.959.801 AED
2034-11 3.892.606 AED 15.213 AED 1.959.801 AED
2034-12 3.917.651 AED 15.255 AED 1.959.801 AED
2035-01 3.942.857 AED 15.297 AED 1.959.801 AED
2035-02 3.968.226 AED 15.339 AED 1.959.801 AED
2035-03 3.993.757 AED 15.381 AED 1.959.801 AED
2035-04 4.019.453 AED 15.423 AED 1.959.801 AED
2035-05 4.045.314 AED 15.466 AED 1.959.801 AED
2035-06 4.071.342 AED 15.508 AED 1.959.801 AED
2035-07 4.097.537 AED 15.551 AED 1.959.801 AED
2035-08 4.123.901 AED 15.593 AED 1.959.801 AED
2035-09 4.150.434 AED 15.636 AED 1.959.801 AED
2035-10 4.177.138 AED 15.679 AED 1.959.801 AED
2035-11 4.204.014 AED 15.722 AED 1.959.801 AED
Yearly ROI (Complete Years Only)
Year Property Value Cash Income Investment
2025 1.959.801 AED 0 AED 607.538 AED
2026 2.116.585 AED 79.205 AED 1.038.694 AED
2027 2.285.911 AED 142.690 AED 1.273.870 AED
2028 2.468.784 AED 147.601 AED 1.509.046 AED
2029 2.666.287 AED 152.658 AED 1.744.222 AED
2030 2.879.590 AED 157.869 AED 1.959.801 AED
2031 3.109.957 AED 163.236 AED 1.959.801 AED
2032 3.358.754 AED 168.764 AED 1.959.801 AED
2033 3.627.454 AED 174.455 AED 1.959.801 AED
2034 3.917.651 AED 180.319 AED 1.959.801 AED
Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 529.146 USD 0 USD 164.035 USD
2026-01 532.550 USD 0 USD 169.326 USD
2026-02 535.977 USD 0 USD 174.618 USD
2026-03 539.425 USD 0 USD 179.909 USD
2026-04 542.896 USD 0 USD 185.201 USD
2026-05 546.389 USD 0 USD 190.492 USD
2026-06 549.904 USD 3.055 USD 248.698 USD
2026-07 553.443 USD 3.055 USD 253.990 USD
2026-08 557.003 USD 3.055 USD 259.281 USD
2026-09 560.587 USD 3.055 USD 264.572 USD
2026-10 564.194 USD 3.055 USD 269.864 USD
2026-11 567.824 USD 3.055 USD 275.155 USD
2026-12 571.477 USD 3.055 USD 280.447 USD
2027-01 575.154 USD 3.160 USD 285.738 USD
2027-02 578.855 USD 3.169 USD 291.030 USD
2027-03 582.579 USD 3.178 USD 296.321 USD
2027-04 586.327 USD 3.187 USD 301.613 USD
2027-05 590.100 USD 3.196 USD 306.904 USD
2027-06 593.897 USD 3.205 USD 312.196 USD
2027-07 597.718 USD 3.214 USD 317.487 USD
2027-08 601.564 USD 3.224 USD 322.779 USD
2027-09 605.434 USD 3.233 USD 328.070 USD
2027-10 609.330 USD 3.242 USD 333.361 USD
2027-11 613.250 USD 3.251 USD 338.653 USD
2027-12 617.195 USD 3.260 USD 343.944 USD
2028-01 621.167 USD 3.269 USD 349.236 USD
2028-02 625.163 USD 3.279 USD 354.527 USD
2028-03 629.186 USD 3.288 USD 359.819 USD
2028-04 633.234 USD 3.297 USD 365.110 USD
2028-05 637.308 USD 3.306 USD 370.402 USD
2028-06 641.409 USD 3.316 USD 375.693 USD
2028-07 645.535 USD 3.325 USD 380.985 USD
2028-08 649.689 USD 3.335 USD 386.276 USD
2028-09 653.869 USD 3.344 USD 391.568 USD
2028-10 658.076 USD 3.353 USD 396.859 USD
2028-11 662.310 USD 3.363 USD 402.150 USD
2028-12 666.571 USD 3.372 USD 407.442 USD
2029-01 670.860 USD 3.382 USD 412.733 USD
2029-02 675.176 USD 3.391 USD 418.025 USD
2029-03 679.520 USD 3.401 USD 423.316 USD
2029-04 683.892 USD 3.410 USD 428.608 USD
2029-05 688.293 USD 3.420 USD 433.899 USD
2029-06 692.721 USD 3.429 USD 439.191 USD
2029-07 697.178 USD 3.439 USD 444.482 USD
2029-08 701.664 USD 3.449 USD 449.774 USD
2029-09 706.178 USD 3.458 USD 455.065 USD
2029-10 710.722 USD 3.468 USD 460.357 USD
2029-11 715.295 USD 3.478 USD 465.648 USD
2029-12 719.897 USD 3.487 USD 470.939 USD
2030-01 724.529 USD 3.497 USD 476.231 USD
2030-02 729.190 USD 3.507 USD 481.522 USD
2030-03 733.882 USD 3.517 USD 486.814 USD
2030-04 738.604 USD 3.527 USD 492.105 USD
2030-05 743.356 USD 3.537 USD 497.397 USD
2030-06 748.139 USD 3.546 USD 502.688 USD
2030-07 752.953 USD 3.556 USD 507.980 USD
2030-08 757.797 USD 3.566 USD 513.271 USD
2030-09 762.673 USD 3.576 USD 518.563 USD
2030-10 767.580 USD 3.586 USD 523.854 USD
2030-11 772.518 USD 3.596 USD 529.146 USD
2030-12 777.489 USD 3.606 USD 529.146 USD
2031-01 782.491 USD 3.616 USD 529.146 USD
2031-02 787.526 USD 3.626 USD 529.146 USD
2031-03 792.593 USD 3.637 USD 529.146 USD
2031-04 797.692 USD 3.647 USD 529.146 USD
2031-05 802.825 USD 3.657 USD 529.146 USD
2031-06 807.990 USD 3.667 USD 529.146 USD
2031-07 813.189 USD 3.677 USD 529.146 USD
2031-08 818.421 USD 3.687 USD 529.146 USD
2031-09 823.687 USD 3.698 USD 529.146 USD
2031-10 828.986 USD 3.708 USD 529.146 USD
2031-11 834.320 USD 3.718 USD 529.146 USD
2031-12 839.688 USD 3.729 USD 529.146 USD
2032-01 845.091 USD 3.739 USD 529.146 USD
2032-02 850.528 USD 3.750 USD 529.146 USD
2032-03 856.000 USD 3.760 USD 529.146 USD
2032-04 861.508 USD 3.770 USD 529.146 USD
2032-05 867.051 USD 3.781 USD 529.146 USD
2032-06 872.630 USD 3.791 USD 529.146 USD
2032-07 878.244 USD 3.802 USD 529.146 USD
2032-08 883.894 USD 3.812 USD 529.146 USD
2032-09 889.581 USD 3.823 USD 529.146 USD
2032-10 895.305 USD 3.834 USD 529.146 USD
2032-11 901.066 USD 3.844 USD 529.146 USD
2032-12 906.863 USD 3.855 USD 529.146 USD
2033-01 912.698 USD 3.865 USD 529.146 USD
2033-02 918.570 USD 3.876 USD 529.146 USD
2033-03 924.480 USD 3.887 USD 529.146 USD
2033-04 930.428 USD 3.897 USD 529.146 USD
2033-05 936.415 USD 3.908 USD 529.146 USD
2033-06 942.440 USD 3.919 USD 529.146 USD
2033-07 948.504 USD 3.930 USD 529.146 USD
2033-08 954.606 USD 3.941 USD 529.146 USD
2033-09 960.748 USD 3.952 USD 529.146 USD
2033-10 966.930 USD 3.963 USD 529.146 USD
2033-11 973.151 USD 3.974 USD 529.146 USD
2033-12 979.412 USD 3.985 USD 529.146 USD
2034-01 985.714 USD 3.996 USD 529.146 USD
2034-02 992.056 USD 4.007 USD 529.146 USD
2034-03 998.439 USD 4.018 USD 529.146 USD
2034-04 1.004.863 USD 4.029 USD 529.146 USD
2034-05 1.011.328 USD 4.040 USD 529.146 USD
2034-06 1.017.835 USD 4.051 USD 529.146 USD
2034-07 1.024.384 USD 4.062 USD 529.146 USD
2034-08 1.030.975 USD 4.073 USD 529.146 USD
2034-09 1.037.608 USD 4.085 USD 529.146 USD
2034-10 1.044.284 USD 4.096 USD 529.146 USD
2034-11 1.051.003 USD 4.107 USD 529.146 USD
2034-12 1.057.765 USD 4.118 USD 529.146 USD
2035-01 1.064.571 USD 4.130 USD 529.146 USD
2035-02 1.071.421 USD 4.141 USD 529.146 USD
2035-03 1.078.314 USD 4.152 USD 529.146 USD
2035-04 1.085.252 USD 4.164 USD 529.146 USD
2035-05 1.092.234 USD 4.175 USD 529.146 USD
2035-06 1.099.262 USD 4.187 USD 529.146 USD
2035-07 1.106.334 USD 4.198 USD 529.146 USD
2035-08 1.113.453 USD 4.210 USD 529.146 USD
2035-09 1.120.617 USD 4.221 USD 529.146 USD
2035-10 1.127.827 USD 4.233 USD 529.146 USD
2035-11 1.135.083 USD 4.244 USD 529.146 USD
Yearly ROI (Complete Years Only)
Year Property Value Cash Income Investment
2025 529.146 USD 0 USD 164.035 USD
2026 571.477 USD 21.385 USD 280.447 USD
2027 617.195 USD 38.519 USD 343.944 USD
2028 666.571 USD 39.847 USD 407.442 USD
2029 719.897 USD 41.212 USD 470.939 USD
2030 777.489 USD 42.617 USD 529.146 USD
2031 839.688 USD 44.067 USD 529.146 USD
2032 906.863 USD 45.561 USD 529.146 USD
2033 979.412 USD 47.097 USD 529.146 USD
2034 1.057.765 USD 48.682 USD 529.146 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.