logo-img

Dugasta Properties

Al Haseen Residences 3 - One Bedroom

18200

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 Al Haseen Residences 3 - One Bedroom

*Based on predicted numbers!

AED


USD

Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 1.150.656 AED 0 AED 356.703 AED
2026-01 1.158.059 AED 0 AED 368.209 AED
2026-02 1.165.510 AED 0 AED 379.716 AED
2026-03 1.173.009 AED 9.588 AED 506.288 AED
2026-04 1.180.556 AED 9.588 AED 517.795 AED
2026-05 1.188.152 AED 9.588 AED 529.301 AED
2026-06 1.195.796 AED 9.588 AED 540.808 AED
2026-07 1.203.490 AED 9.588 AED 552.314 AED
2026-08 1.211.233 AED 9.588 AED 563.821 AED
2026-09 1.219.026 AED 9.588 AED 575.328 AED
2026-10 1.226.870 AED 9.588 AED 586.834 AED
2026-11 1.234.763 AED 9.588 AED 598.341 AED
2026-12 1.242.708 AED 9.588 AED 609.847 AED
2027-01 1.250.704 AED 9.876 AED 621.354 AED
2027-02 1.258.751 AED 9.900 AED 632.860 AED
2027-03 1.266.850 AED 9.925 AED 644.367 AED
2027-04 1.275.000 AED 9.949 AED 655.873 AED
2027-05 1.283.204 AED 9.974 AED 667.380 AED
2027-06 1.291.460 AED 9.998 AED 678.887 AED
2027-07 1.299.769 AED 10.023 AED 690.393 AED
2027-08 1.308.132 AED 10.048 AED 701.900 AED
2027-09 1.316.549 AED 10.072 AED 713.406 AED
2027-10 1.325.019 AED 10.097 AED 724.913 AED
2027-11 1.333.545 AED 10.122 AED 736.419 AED
2027-12 1.342.125 AED 10.147 AED 747.926 AED
2028-01 1.350.760 AED 10.172 AED 759.432 AED
2028-02 1.359.451 AED 10.197 AED 770.939 AED
2028-03 1.368.198 AED 10.222 AED 782.446 AED
2028-04 1.377.001 AED 10.248 AED 793.952 AED
2028-05 1.385.860 AED 10.273 AED 805.459 AED
2028-06 1.394.777 AED 10.298 AED 816.965 AED
2028-07 1.403.751 AED 10.324 AED 828.472 AED
2028-08 1.412.783 AED 10.349 AED 839.978 AED
2028-09 1.421.873 AED 10.375 AED 851.485 AED
2028-10 1.431.021 AED 10.400 AED 862.992 AED
2028-11 1.440.228 AED 10.426 AED 874.498 AED
2028-12 1.449.495 AED 10.452 AED 886.005 AED
2029-01 1.458.821 AED 10.477 AED 897.511 AED
2029-02 1.468.207 AED 10.503 AED 909.018 AED
2029-03 1.477.653 AED 10.529 AED 920.524 AED
2029-04 1.487.161 AED 10.555 AED 932.031 AED
2029-05 1.496.729 AED 10.581 AED 943.537 AED
2029-06 1.506.359 AED 10.607 AED 955.044 AED
2029-07 1.516.051 AED 10.633 AED 966.551 AED
2029-08 1.525.805 AED 10.660 AED 978.057 AED
2029-09 1.535.622 AED 10.686 AED 989.564 AED
2029-10 1.545.503 AED 10.712 AED 1.001.070 AED
2029-11 1.555.446 AED 10.739 AED 1.012.577 AED
2029-12 1.565.454 AED 10.765 AED 1.024.083 AED
2030-01 1.575.526 AED 10.792 AED 1.035.590 AED
2030-02 1.585.663 AED 10.818 AED 1.047.096 AED
2030-03 1.595.866 AED 10.845 AED 1.058.603 AED
2030-04 1.606.134 AED 10.872 AED 1.070.110 AED
2030-05 1.616.467 AED 10.899 AED 1.081.616 AED
2030-06 1.626.868 AED 10.925 AED 1.093.123 AED
2030-07 1.637.335 AED 10.952 AED 1.104.629 AED
2030-08 1.647.870 AED 10.979 AED 1.116.136 AED
2030-09 1.658.472 AED 11.007 AED 1.127.642 AED
2030-10 1.669.143 AED 11.034 AED 1.139.149 AED
2030-11 1.679.882 AED 11.061 AED 1.150.656 AED
2030-12 1.690.691 AED 11.088 AED 1.150.656 AED
2031-01 1.701.569 AED 11.115 AED 1.150.656 AED
2031-02 1.712.517 AED 11.143 AED 1.150.656 AED
2031-03 1.723.535 AED 11.170 AED 1.150.656 AED
2031-04 1.734.624 AED 11.198 AED 1.150.656 AED
2031-05 1.745.785 AED 11.226 AED 1.150.656 AED
2031-06 1.757.017 AED 11.253 AED 1.150.656 AED
2031-07 1.768.322 AED 11.281 AED 1.150.656 AED
2031-08 1.779.699 AED 11.309 AED 1.150.656 AED
2031-09 1.791.150 AED 11.337 AED 1.150.656 AED
2031-10 1.802.674 AED 11.365 AED 1.150.656 AED
2031-11 1.814.273 AED 11.393 AED 1.150.656 AED
2031-12 1.825.946 AED 11.421 AED 1.150.656 AED
2032-01 1.837.694 AED 11.449 AED 1.150.656 AED
2032-02 1.849.518 AED 11.477 AED 1.150.656 AED
2032-03 1.861.418 AED 11.506 AED 1.150.656 AED
2032-04 1.873.394 AED 11.534 AED 1.150.656 AED
2032-05 1.885.448 AED 11.562 AED 1.150.656 AED
2032-06 1.897.579 AED 11.591 AED 1.150.656 AED
2032-07 1.909.788 AED 11.619 AED 1.150.656 AED
2032-08 1.922.075 AED 11.648 AED 1.150.656 AED
2032-09 1.934.442 AED 11.677 AED 1.150.656 AED
2032-10 1.946.888 AED 11.706 AED 1.150.656 AED
2032-11 1.959.415 AED 11.734 AED 1.150.656 AED
2032-12 1.972.022 AED 11.763 AED 1.150.656 AED
2033-01 1.984.710 AED 11.792 AED 1.150.656 AED
2033-02 1.997.479 AED 11.822 AED 1.150.656 AED
2033-03 2.010.331 AED 11.851 AED 1.150.656 AED
2033-04 2.023.266 AED 11.880 AED 1.150.656 AED
2033-05 2.036.284 AED 11.909 AED 1.150.656 AED
2033-06 2.049.385 AED 11.939 AED 1.150.656 AED
2033-07 2.062.571 AED 11.968 AED 1.150.656 AED
2033-08 2.075.842 AED 11.998 AED 1.150.656 AED
2033-09 2.089.198 AED 12.027 AED 1.150.656 AED
2033-10 2.102.640 AED 12.057 AED 1.150.656 AED
2033-11 2.116.168 AED 12.087 AED 1.150.656 AED
2033-12 2.129.783 AED 12.116 AED 1.150.656 AED
2034-01 2.143.487 AED 12.146 AED 1.150.656 AED
2034-02 2.157.278 AED 12.176 AED 1.150.656 AED
2034-03 2.171.158 AED 12.206 AED 1.150.656 AED
2034-04 2.185.127 AED 12.236 AED 1.150.656 AED
2034-05 2.199.186 AED 12.267 AED 1.150.656 AED
2034-06 2.213.336 AED 12.297 AED 1.150.656 AED
2034-07 2.227.577 AED 12.327 AED 1.150.656 AED
2034-08 2.241.909 AED 12.357 AED 1.150.656 AED
2034-09 2.256.333 AED 12.388 AED 1.150.656 AED
2034-10 2.270.851 AED 12.419 AED 1.150.656 AED
2034-11 2.285.461 AED 12.449 AED 1.150.656 AED
2034-12 2.300.166 AED 12.480 AED 1.150.656 AED
2035-01 2.314.966 AED 12.511 AED 1.150.656 AED
2035-02 2.329.860 AED 12.541 AED 1.150.656 AED
2035-03 2.344.850 AED 12.572 AED 1.150.656 AED
2035-04 2.359.937 AED 12.603 AED 1.150.656 AED
2035-05 2.375.121 AED 12.635 AED 1.150.656 AED
2035-06 2.390.403 AED 12.666 AED 1.150.656 AED
2035-07 2.405.783 AED 12.697 AED 1.150.656 AED
2035-08 2.421.262 AED 12.728 AED 1.150.656 AED
2035-09 2.436.840 AED 12.760 AED 1.150.656 AED
2035-10 2.452.519 AED 12.791 AED 1.150.656 AED
2035-11 2.468.298 AED 12.823 AED 1.150.656 AED
Yearly ROI (Complete Years Only)
Year Property Value Cash Income Investment
2025 1.150.656 AED 0 AED 356.703 AED
2026 1.242.708 AED 95.880 AED 609.847 AED
2027 1.342.125 AED 120.131 AED 747.926 AED
2028 1.449.495 AED 123.736 AED 886.005 AED
2029 1.565.454 AED 127.447 AED 1.024.083 AED
2030 1.690.691 AED 131.272 AED 1.150.656 AED
2031 1.825.946 AED 135.211 AED 1.150.656 AED
2032 1.972.022 AED 139.266 AED 1.150.656 AED
2033 2.129.783 AED 143.446 AED 1.150.656 AED
2034 2.300.166 AED 147.748 AED 1.150.656 AED
Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 310.677 USD 0 USD 96.309 USD
2026-01 312.675 USD 0 USD 99.416 USD
2026-02 314.687 USD 0 USD 102.523 USD
2026-03 316.712 USD 2.588 USD 136.697 USD
2026-04 318.750 USD 2.588 USD 139.804 USD
2026-05 320.801 USD 2.588 USD 142.911 USD
2026-06 322.864 USD 2.588 USD 146.018 USD
2026-07 324.942 USD 2.588 USD 149.124 USD
2026-08 327.032 USD 2.588 USD 152.231 USD
2026-09 329.137 USD 2.588 USD 155.338 USD
2026-10 331.254 USD 2.588 USD 158.445 USD
2026-11 333.386 USD 2.588 USD 161.552 USD
2026-12 335.531 USD 2.588 USD 164.658 USD
2027-01 337.690 USD 2.666 USD 167.765 USD
2027-02 339.862 USD 2.673 USD 170.872 USD
2027-03 342.049 USD 2.679 USD 173.979 USD
2027-04 344.250 USD 2.686 USD 177.085 USD
2027-05 346.465 USD 2.692 USD 180.192 USD
2027-06 348.694 USD 2.699 USD 183.299 USD
2027-07 350.937 USD 2.706 USD 186.406 USD
2027-08 353.195 USD 2.712 USD 189.513 USD
2027-09 355.468 USD 2.719 USD 192.619 USD
2027-10 357.755 USD 2.726 USD 195.726 USD
2027-11 360.057 USD 2.732 USD 198.833 USD
2027-12 362.373 USD 2.739 USD 201.940 USD
2028-01 364.705 USD 2.746 USD 205.046 USD
2028-02 367.051 USD 2.753 USD 208.153 USD
2028-03 369.413 USD 2.759 USD 211.260 USD
2028-04 371.790 USD 2.766 USD 214.367 USD
2028-05 374.182 USD 2.773 USD 217.473 USD
2028-06 376.589 USD 2.780 USD 220.580 USD
2028-07 379.012 USD 2.787 USD 223.687 USD
2028-08 381.451 USD 2.794 USD 226.794 USD
2028-09 383.905 USD 2.801 USD 229.900 USD
2028-10 386.375 USD 2.808 USD 233.007 USD
2028-11 388.861 USD 2.815 USD 236.114 USD
2028-12 391.363 USD 2.822 USD 239.221 USD
2029-01 393.881 USD 2.828 USD 242.327 USD
2029-02 396.415 USD 2.835 USD 245.434 USD
2029-03 398.966 USD 2.842 USD 248.541 USD
2029-04 401.533 USD 2.849 USD 251.648 USD
2029-05 404.116 USD 2.856 USD 254.754 USD
2029-06 406.716 USD 2.863 USD 257.861 USD
2029-07 409.333 USD 2.870 USD 260.968 USD
2029-08 411.967 USD 2.878 USD 264.075 USD
2029-09 414.617 USD 2.885 USD 267.182 USD
2029-10 417.285 USD 2.892 USD 270.288 USD
2029-11 419.970 USD 2.899 USD 273.395 USD
2029-12 422.672 USD 2.906 USD 276.502 USD
2030-01 425.392 USD 2.913 USD 279.609 USD
2030-02 428.129 USD 2.920 USD 282.715 USD
2030-03 430.883 USD 2.928 USD 285.822 USD
2030-04 433.656 USD 2.935 USD 288.929 USD
2030-05 436.446 USD 2.942 USD 292.036 USD
2030-06 439.254 USD 2.949 USD 295.143 USD
2030-07 442.080 USD 2.957 USD 298.249 USD
2030-08 444.924 USD 2.964 USD 301.356 USD
2030-09 447.787 USD 2.971 USD 304.463 USD
2030-10 450.668 USD 2.979 USD 307.570 USD
2030-11 453.568 USD 2.986 USD 310.677 USD
2030-12 456.486 USD 2.993 USD 310.677 USD
2031-01 459.423 USD 3.001 USD 310.677 USD
2031-02 462.379 USD 3.008 USD 310.677 USD
2031-03 465.354 USD 3.015 USD 310.677 USD
2031-04 468.348 USD 3.023 USD 310.677 USD
2031-05 471.361 USD 3.031 USD 310.677 USD
2031-06 474.394 USD 3.038 USD 310.677 USD
2031-07 477.446 USD 3.045 USD 310.677 USD
2031-08 480.518 USD 3.053 USD 310.677 USD
2031-09 483.610 USD 3.060 USD 310.677 USD
2031-10 486.721 USD 3.068 USD 310.677 USD
2031-11 489.853 USD 3.076 USD 310.677 USD
2031-12 493.005 USD 3.083 USD 310.677 USD
2032-01 496.177 USD 3.091 USD 310.677 USD
2032-02 499.369 USD 3.098 USD 310.677 USD
2032-03 502.582 USD 3.106 USD 310.677 USD
2032-04 505.816 USD 3.114 USD 310.677 USD
2032-05 509.070 USD 3.121 USD 310.677 USD
2032-06 512.346 USD 3.129 USD 310.677 USD
2032-07 515.642 USD 3.137 USD 310.677 USD
2032-08 518.960 USD 3.144 USD 310.677 USD
2032-09 522.299 USD 3.152 USD 310.677 USD
2032-10 525.659 USD 3.160 USD 310.677 USD
2032-11 529.042 USD 3.168 USD 310.677 USD
2032-12 532.445 USD 3.176 USD 310.677 USD
2033-01 535.871 USD 3.183 USD 310.677 USD
2033-02 539.319 USD 3.191 USD 310.677 USD
2033-03 542.789 USD 3.199 USD 310.677 USD
2033-04 546.281 USD 3.207 USD 310.677 USD
2033-05 549.796 USD 3.215 USD 310.677 USD
2033-06 553.333 USD 3.223 USD 310.677 USD
2033-07 556.894 USD 3.231 USD 310.677 USD
2033-08 560.477 USD 3.239 USD 310.677 USD
2033-09 564.083 USD 3.247 USD 310.677 USD
2033-10 567.712 USD 3.255 USD 310.677 USD
2033-11 571.365 USD 3.263 USD 310.677 USD
2033-12 575.041 USD 3.271 USD 310.677 USD
2034-01 578.741 USD 3.279 USD 310.677 USD
2034-02 582.465 USD 3.287 USD 310.677 USD
2034-03 586.212 USD 3.295 USD 310.677 USD
2034-04 589.984 USD 3.303 USD 310.677 USD
2034-05 593.780 USD 3.312 USD 310.677 USD
2034-06 597.600 USD 3.320 USD 310.677 USD
2034-07 601.445 USD 3.328 USD 310.677 USD
2034-08 605.315 USD 3.336 USD 310.677 USD
2034-09 609.209 USD 3.344 USD 310.677 USD
2034-10 613.129 USD 3.353 USD 310.677 USD
2034-11 617.074 USD 3.361 USD 310.677 USD
2034-12 621.044 USD 3.369 USD 310.677 USD
2035-01 625.040 USD 3.377 USD 310.677 USD
2035-02 629.062 USD 3.386 USD 310.677 USD
2035-03 633.109 USD 3.394 USD 310.677 USD
2035-04 637.182 USD 3.402 USD 310.677 USD
2035-05 641.282 USD 3.411 USD 310.677 USD
2035-06 645.408 USD 3.419 USD 310.677 USD
2035-07 649.561 USD 3.428 USD 310.677 USD
2035-08 653.740 USD 3.436 USD 310.677 USD
2035-09 657.946 USD 3.445 USD 310.677 USD
2035-10 662.180 USD 3.453 USD 310.677 USD
2035-11 666.440 USD 3.462 USD 310.677 USD
Yearly ROI (Complete Years Only)
Year Property Value Cash Income Investment
2025 310.677 USD 0 USD 96.309 USD
2026 335.531 USD 25.880 USD 164.658 USD
2027 362.373 USD 32.429 USD 201.940 USD
2028 391.363 USD 33.404 USD 239.221 USD
2029 422.672 USD 34.403 USD 276.502 USD
2030 456.486 USD 35.437 USD 310.677 USD
2031 493.005 USD 36.501 USD 310.677 USD
2032 532.445 USD 37.596 USD 310.677 USD
2033 575.041 USD 38.724 USD 310.677 USD
2034 621.044 USD 39.887 USD 310.677 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.