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 Al Haseen Residences 3 - Studio
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 477.165 AED | 0 AED | 147.921 AED |
| 2026-01 | 480.235 AED | 0 AED | 152.692 AED |
| 2026-02 | 483.324 AED | 0 AED | 157.464 AED |
| 2026-03 | 486.434 AED | 3.976 AED | 209.952 AED |
| 2026-04 | 489.564 AED | 3.976 AED | 214.724 AED |
| 2026-05 | 492.714 AED | 3.976 AED | 219.495 AED |
| 2026-06 | 495.884 AED | 3.976 AED | 224.267 AED |
| 2026-07 | 499.074 AED | 3.976 AED | 229.039 AED |
| 2026-08 | 502.286 AED | 3.976 AED | 233.810 AED |
| 2026-09 | 505.517 AED | 3.976 AED | 238.582 AED |
| 2026-10 | 508.770 AED | 3.976 AED | 243.354 AED |
| 2026-11 | 512.043 AED | 3.976 AED | 248.125 AED |
| 2026-12 | 515.338 AED | 3.976 AED | 252.897 AED |
| 2027-01 | 518.653 AED | 4.095 AED | 257.669 AED |
| 2027-02 | 521.990 AED | 4.105 AED | 262.440 AED |
| 2027-03 | 525.349 AED | 4.115 AED | 267.212 AED |
| 2027-04 | 528.729 AED | 4.126 AED | 271.984 AED |
| 2027-05 | 532.131 AED | 4.136 AED | 276.755 AED |
| 2027-06 | 535.555 AED | 4.146 AED | 281.527 AED |
| 2027-07 | 539.000 AED | 4.156 AED | 286.299 AED |
| 2027-08 | 542.468 AED | 4.166 AED | 291.070 AED |
| 2027-09 | 545.959 AED | 4.177 AED | 295.842 AED |
| 2027-10 | 549.471 AED | 4.187 AED | 300.613 AED |
| 2027-11 | 553.007 AED | 4.197 AED | 305.385 AED |
| 2027-12 | 556.565 AED | 4.208 AED | 310.157 AED |
| 2028-01 | 560.146 AED | 4.218 AED | 314.928 AED |
| 2028-02 | 563.750 AED | 4.228 AED | 319.700 AED |
| 2028-03 | 567.377 AED | 4.239 AED | 324.472 AED |
| 2028-04 | 571.027 AED | 4.249 AED | 329.243 AED |
| 2028-05 | 574.701 AED | 4.260 AED | 334.015 AED |
| 2028-06 | 578.399 AED | 4.270 AED | 338.787 AED |
| 2028-07 | 582.121 AED | 4.281 AED | 343.558 AED |
| 2028-08 | 585.866 AED | 4.291 AED | 348.330 AED |
| 2028-09 | 589.635 AED | 4.302 AED | 353.102 AED |
| 2028-10 | 593.429 AED | 4.313 AED | 357.873 AED |
| 2028-11 | 597.247 AED | 4.323 AED | 362.645 AED |
| 2028-12 | 601.090 AED | 4.334 AED | 367.417 AED |
| 2029-01 | 604.957 AED | 4.345 AED | 372.188 AED |
| 2029-02 | 608.850 AED | 4.355 AED | 376.960 AED |
| 2029-03 | 612.767 AED | 4.366 AED | 381.732 AED |
| 2029-04 | 616.710 AED | 4.377 AED | 386.503 AED |
| 2029-05 | 620.678 AED | 4.388 AED | 391.275 AED |
| 2029-06 | 624.671 AED | 4.398 AED | 396.046 AED |
| 2029-07 | 628.690 AED | 4.409 AED | 400.818 AED |
| 2029-08 | 632.735 AED | 4.420 AED | 405.590 AED |
| 2029-09 | 636.806 AED | 4.431 AED | 410.361 AED |
| 2029-10 | 640.903 AED | 4.442 AED | 415.133 AED |
| 2029-11 | 645.027 AED | 4.453 AED | 419.905 AED |
| 2029-12 | 649.177 AED | 4.464 AED | 424.676 AED |
| 2030-01 | 653.354 AED | 4.475 AED | 429.448 AED |
| 2030-02 | 657.558 AED | 4.486 AED | 434.220 AED |
| 2030-03 | 661.788 AED | 4.497 AED | 438.991 AED |
| 2030-04 | 666.046 AED | 4.508 AED | 443.763 AED |
| 2030-05 | 670.332 AED | 4.519 AED | 448.535 AED |
| 2030-06 | 674.645 AED | 4.530 AED | 453.306 AED |
| 2030-07 | 678.985 AED | 4.542 AED | 458.078 AED |
| 2030-08 | 683.354 AED | 4.553 AED | 462.850 AED |
| 2030-09 | 687.751 AED | 4.564 AED | 467.621 AED |
| 2030-10 | 692.176 AED | 4.575 AED | 472.393 AED |
| 2030-11 | 696.629 AED | 4.587 AED | 477.165 AED |
| 2030-12 | 701.111 AED | 4.598 AED | 477.165 AED |
| 2031-01 | 705.622 AED | 4.609 AED | 477.165 AED |
| 2031-02 | 710.162 AED | 4.621 AED | 477.165 AED |
| 2031-03 | 714.732 AED | 4.632 AED | 477.165 AED |
| 2031-04 | 719.330 AED | 4.643 AED | 477.165 AED |
| 2031-05 | 723.958 AED | 4.655 AED | 477.165 AED |
| 2031-06 | 728.616 AED | 4.666 AED | 477.165 AED |
| 2031-07 | 733.304 AED | 4.678 AED | 477.165 AED |
| 2031-08 | 738.022 AED | 4.689 AED | 477.165 AED |
| 2031-09 | 742.771 AED | 4.701 AED | 477.165 AED |
| 2031-10 | 747.550 AED | 4.712 AED | 477.165 AED |
| 2031-11 | 752.360 AED | 4.724 AED | 477.165 AED |
| 2031-12 | 757.200 AED | 4.736 AED | 477.165 AED |
| 2032-01 | 762.072 AED | 4.747 AED | 477.165 AED |
| 2032-02 | 766.975 AED | 4.759 AED | 477.165 AED |
| 2032-03 | 771.910 AED | 4.771 AED | 477.165 AED |
| 2032-04 | 776.877 AED | 4.783 AED | 477.165 AED |
| 2032-05 | 781.875 AED | 4.794 AED | 477.165 AED |
| 2032-06 | 786.906 AED | 4.806 AED | 477.165 AED |
| 2032-07 | 791.969 AED | 4.818 AED | 477.165 AED |
| 2032-08 | 797.064 AED | 4.830 AED | 477.165 AED |
| 2032-09 | 802.193 AED | 4.842 AED | 477.165 AED |
| 2032-10 | 807.354 AED | 4.854 AED | 477.165 AED |
| 2032-11 | 812.548 AED | 4.866 AED | 477.165 AED |
| 2032-12 | 817.776 AED | 4.878 AED | 477.165 AED |
| 2033-01 | 823.038 AED | 4.890 AED | 477.165 AED |
| 2033-02 | 828.334 AED | 4.902 AED | 477.165 AED |
| 2033-03 | 833.663 AED | 4.914 AED | 477.165 AED |
| 2033-04 | 839.027 AED | 4.926 AED | 477.165 AED |
| 2033-05 | 844.425 AED | 4.938 AED | 477.165 AED |
| 2033-06 | 849.858 AED | 4.950 AED | 477.165 AED |
| 2033-07 | 855.326 AED | 4.963 AED | 477.165 AED |
| 2033-08 | 860.829 AED | 4.975 AED | 477.165 AED |
| 2033-09 | 866.368 AED | 4.987 AED | 477.165 AED |
| 2033-10 | 871.942 AED | 5.000 AED | 477.165 AED |
| 2033-11 | 877.552 AED | 5.012 AED | 477.165 AED |
| 2033-12 | 883.199 AED | 5.024 AED | 477.165 AED |
| 2034-01 | 888.881 AED | 5.037 AED | 477.165 AED |
| 2034-02 | 894.600 AED | 5.049 AED | 477.165 AED |
| 2034-03 | 900.356 AED | 5.061 AED | 477.165 AED |
| 2034-04 | 906.149 AED | 5.074 AED | 477.165 AED |
| 2034-05 | 911.979 AED | 5.086 AED | 477.165 AED |
| 2034-06 | 917.847 AED | 5.099 AED | 477.165 AED |
| 2034-07 | 923.752 AED | 5.112 AED | 477.165 AED |
| 2034-08 | 929.696 AED | 5.124 AED | 477.165 AED |
| 2034-09 | 935.678 AED | 5.137 AED | 477.165 AED |
| 2034-10 | 941.698 AED | 5.150 AED | 477.165 AED |
| 2034-11 | 947.757 AED | 5.162 AED | 477.165 AED |
| 2034-12 | 953.855 AED | 5.175 AED | 477.165 AED |
| 2035-01 | 959.992 AED | 5.188 AED | 477.165 AED |
| 2035-02 | 966.168 AED | 5.201 AED | 477.165 AED |
| 2035-03 | 972.385 AED | 5.213 AED | 477.165 AED |
| 2035-04 | 978.641 AED | 5.226 AED | 477.165 AED |
| 2035-05 | 984.938 AED | 5.239 AED | 477.165 AED |
| 2035-06 | 991.275 AED | 5.252 AED | 477.165 AED |
| 2035-07 | 997.653 AED | 5.265 AED | 477.165 AED |
| 2035-08 | 1.004.072 AED | 5.278 AED | 477.165 AED |
| 2035-09 | 1.010.532 AED | 5.291 AED | 477.165 AED |
| 2035-10 | 1.017.034 AED | 5.304 AED | 477.165 AED |
| 2035-11 | 1.023.577 AED | 5.317 AED | 477.165 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 477.165 AED | 0 AED | 147.921 AED |
| 2026 | 515.338 AED | 39.760 AED | 252.897 AED |
| 2027 | 556.565 AED | 49.814 AED | 310.157 AED |
| 2028 | 601.090 AED | 51.308 AED | 367.417 AED |
| 2029 | 649.177 AED | 52.848 AED | 424.676 AED |
| 2030 | 701.111 AED | 54.434 AED | 477.165 AED |
| 2031 | 757.200 AED | 56.066 AED | 477.165 AED |
| 2032 | 817.776 AED | 57.748 AED | 477.165 AED |
| 2033 | 883.199 AED | 59.481 AED | 477.165 AED |
| 2034 | 953.855 AED | 61.266 AED | 477.165 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 128.834 USD | 0 USD | 39.938 USD |
| 2026-01 | 129.663 USD | 0 USD | 41.226 USD |
| 2026-02 | 130.497 USD | 0 USD | 42.515 USD |
| 2026-03 | 131.337 USD | 1.073 USD | 56.687 USD |
| 2026-04 | 132.182 USD | 1.073 USD | 57.975 USD |
| 2026-05 | 133.032 USD | 1.073 USD | 59.263 USD |
| 2026-06 | 133.888 USD | 1.073 USD | 60.552 USD |
| 2026-07 | 134.749 USD | 1.073 USD | 61.840 USD |
| 2026-08 | 135.617 USD | 1.073 USD | 63.128 USD |
| 2026-09 | 136.489 USD | 1.073 USD | 64.417 USD |
| 2026-10 | 137.367 USD | 1.073 USD | 65.705 USD |
| 2026-11 | 138.251 USD | 1.073 USD | 66.993 USD |
| 2026-12 | 139.141 USD | 1.073 USD | 68.282 USD |
| 2027-01 | 140.036 USD | 1.105 USD | 69.570 USD |
| 2027-02 | 140.937 USD | 1.108 USD | 70.858 USD |
| 2027-03 | 141.844 USD | 1.111 USD | 72.147 USD |
| 2027-04 | 142.756 USD | 1.114 USD | 73.435 USD |
| 2027-05 | 143.675 USD | 1.116 USD | 74.723 USD |
| 2027-06 | 144.599 USD | 1.119 USD | 76.012 USD |
| 2027-07 | 145.530 USD | 1.122 USD | 77.300 USD |
| 2027-08 | 146.466 USD | 1.124 USD | 78.588 USD |
| 2027-09 | 147.408 USD | 1.127 USD | 79.877 USD |
| 2027-10 | 148.357 USD | 1.130 USD | 81.165 USD |
| 2027-11 | 149.311 USD | 1.133 USD | 82.453 USD |
| 2027-12 | 150.272 USD | 1.136 USD | 83.742 USD |
| 2028-01 | 151.239 USD | 1.138 USD | 85.030 USD |
| 2028-02 | 152.212 USD | 1.141 USD | 86.319 USD |
| 2028-03 | 153.191 USD | 1.144 USD | 87.607 USD |
| 2028-04 | 154.177 USD | 1.147 USD | 88.895 USD |
| 2028-05 | 155.169 USD | 1.150 USD | 90.184 USD |
| 2028-06 | 156.167 USD | 1.152 USD | 91.472 USD |
| 2028-07 | 157.172 USD | 1.155 USD | 92.760 USD |
| 2028-08 | 158.183 USD | 1.158 USD | 94.049 USD |
| 2028-09 | 159.201 USD | 1.161 USD | 95.337 USD |
| 2028-10 | 160.225 USD | 1.164 USD | 96.625 USD |
| 2028-11 | 161.256 USD | 1.167 USD | 97.914 USD |
| 2028-12 | 162.294 USD | 1.170 USD | 99.202 USD |
| 2029-01 | 163.338 USD | 1.173 USD | 100.490 USD |
| 2029-02 | 164.389 USD | 1.175 USD | 101.779 USD |
| 2029-03 | 165.447 USD | 1.178 USD | 103.067 USD |
| 2029-04 | 166.511 USD | 1.181 USD | 104.355 USD |
| 2029-05 | 167.583 USD | 1.184 USD | 105.644 USD |
| 2029-06 | 168.661 USD | 1.187 USD | 106.932 USD |
| 2029-07 | 169.746 USD | 1.190 USD | 108.220 USD |
| 2029-08 | 170.838 USD | 1.193 USD | 109.509 USD |
| 2029-09 | 171.937 USD | 1.196 USD | 110.797 USD |
| 2029-10 | 173.043 USD | 1.199 USD | 112.085 USD |
| 2029-11 | 174.157 USD | 1.202 USD | 113.374 USD |
| 2029-12 | 175.277 USD | 1.205 USD | 114.662 USD |
| 2030-01 | 176.405 USD | 1.208 USD | 115.950 USD |
| 2030-02 | 177.540 USD | 1.211 USD | 117.239 USD |
| 2030-03 | 178.682 USD | 1.214 USD | 118.527 USD |
| 2030-04 | 179.832 USD | 1.217 USD | 119.816 USD |
| 2030-05 | 180.989 USD | 1.220 USD | 121.104 USD |
| 2030-06 | 182.154 USD | 1.223 USD | 122.392 USD |
| 2030-07 | 183.325 USD | 1.226 USD | 123.681 USD |
| 2030-08 | 184.505 USD | 1.229 USD | 124.969 USD |
| 2030-09 | 185.692 USD | 1.232 USD | 126.257 USD |
| 2030-10 | 186.887 USD | 1.235 USD | 127.546 USD |
| 2030-11 | 188.089 USD | 1.238 USD | 128.834 USD |
| 2030-12 | 189.299 USD | 1.241 USD | 128.834 USD |
| 2031-01 | 190.517 USD | 1.244 USD | 128.834 USD |
| 2031-02 | 191.743 USD | 1.247 USD | 128.834 USD |
| 2031-03 | 192.977 USD | 1.250 USD | 128.834 USD |
| 2031-04 | 194.219 USD | 1.253 USD | 128.834 USD |
| 2031-05 | 195.468 USD | 1.256 USD | 128.834 USD |
| 2031-06 | 196.726 USD | 1.259 USD | 128.834 USD |
| 2031-07 | 197.992 USD | 1.263 USD | 128.834 USD |
| 2031-08 | 199.265 USD | 1.266 USD | 128.834 USD |
| 2031-09 | 200.548 USD | 1.269 USD | 128.834 USD |
| 2031-10 | 201.838 USD | 1.272 USD | 128.834 USD |
| 2031-11 | 203.137 USD | 1.275 USD | 128.834 USD |
| 2031-12 | 204.444 USD | 1.278 USD | 128.834 USD |
| 2032-01 | 205.759 USD | 1.281 USD | 128.834 USD |
| 2032-02 | 207.083 USD | 1.284 USD | 128.834 USD |
| 2032-03 | 208.415 USD | 1.288 USD | 128.834 USD |
| 2032-04 | 209.756 USD | 1.291 USD | 128.834 USD |
| 2032-05 | 211.106 USD | 1.294 USD | 128.834 USD |
| 2032-06 | 212.464 USD | 1.297 USD | 128.834 USD |
| 2032-07 | 213.831 USD | 1.300 USD | 128.834 USD |
| 2032-08 | 215.207 USD | 1.304 USD | 128.834 USD |
| 2032-09 | 216.592 USD | 1.307 USD | 128.834 USD |
| 2032-10 | 217.985 USD | 1.310 USD | 128.834 USD |
| 2032-11 | 219.387 USD | 1.313 USD | 128.834 USD |
| 2032-12 | 220.799 USD | 1.317 USD | 128.834 USD |
| 2033-01 | 222.220 USD | 1.320 USD | 128.834 USD |
| 2033-02 | 223.650 USD | 1.323 USD | 128.834 USD |
| 2033-03 | 225.089 USD | 1.326 USD | 128.834 USD |
| 2033-04 | 226.537 USD | 1.330 USD | 128.834 USD |
| 2033-05 | 227.994 USD | 1.333 USD | 128.834 USD |
| 2033-06 | 229.461 USD | 1.336 USD | 128.834 USD |
| 2033-07 | 230.938 USD | 1.340 USD | 128.834 USD |
| 2033-08 | 232.423 USD | 1.343 USD | 128.834 USD |
| 2033-09 | 233.919 USD | 1.346 USD | 128.834 USD |
| 2033-10 | 235.424 USD | 1.350 USD | 128.834 USD |
| 2033-11 | 236.939 USD | 1.353 USD | 128.834 USD |
| 2033-12 | 238.463 USD | 1.356 USD | 128.834 USD |
| 2034-01 | 239.997 USD | 1.359 USD | 128.834 USD |
| 2034-02 | 241.542 USD | 1.363 USD | 128.834 USD |
| 2034-03 | 243.096 USD | 1.366 USD | 128.834 USD |
| 2034-04 | 244.660 USD | 1.369 USD | 128.834 USD |
| 2034-05 | 246.234 USD | 1.373 USD | 128.834 USD |
| 2034-06 | 247.818 USD | 1.376 USD | 128.834 USD |
| 2034-07 | 249.413 USD | 1.380 USD | 128.834 USD |
| 2034-08 | 251.017 USD | 1.383 USD | 128.834 USD |
| 2034-09 | 252.633 USD | 1.386 USD | 128.834 USD |
| 2034-10 | 254.258 USD | 1.390 USD | 128.834 USD |
| 2034-11 | 255.894 USD | 1.393 USD | 128.834 USD |
| 2034-12 | 257.540 USD | 1.397 USD | 128.834 USD |
| 2035-01 | 259.197 USD | 1.400 USD | 128.834 USD |
| 2035-02 | 260.865 USD | 1.404 USD | 128.834 USD |
| 2035-03 | 262.543 USD | 1.407 USD | 128.834 USD |
| 2035-04 | 264.233 USD | 1.411 USD | 128.834 USD |
| 2035-05 | 265.933 USD | 1.414 USD | 128.834 USD |
| 2035-06 | 267.644 USD | 1.418 USD | 128.834 USD |
| 2035-07 | 269.366 USD | 1.421 USD | 128.834 USD |
| 2035-08 | 271.099 USD | 1.425 USD | 128.834 USD |
| 2035-09 | 272.843 USD | 1.428 USD | 128.834 USD |
| 2035-10 | 274.599 USD | 1.432 USD | 128.834 USD |
| 2035-11 | 276.365 USD | 1.435 USD | 128.834 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 128.834 USD | 0 USD | 39.938 USD |
| 2026 | 139.141 USD | 10.730 USD | 68.282 USD |
| 2027 | 150.272 USD | 13.445 USD | 83.742 USD |
| 2028 | 162.294 USD | 13.847 USD | 99.202 USD |
| 2029 | 175.277 USD | 14.263 USD | 114.662 USD |
| 2030 | 189.299 USD | 14.694 USD | 128.834 USD |
| 2031 | 204.444 USD | 15.132 USD | 128.834 USD |
| 2032 | 220.799 USD | 15.586 USD | 128.834 USD |
| 2033 | 238.463 USD | 16.056 USD | 128.834 USD |
| 2034 | 257.540 USD | 16.535 USD | 128.834 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.