Calculate investment numbers:
Imtiaz
Cove Grand - Studio
Location: Dubailand. Building Cofiguration: 1B + G + 3P + 17 + R Nestled beside a lush park in a vibrant, family-friendly community, Cove Grand by Imtiaz is an elegant residential address in Dubailand. Thoughtfully designed for those who seek more from everyday living, it features contemporary architecture, spacious layouts, and lifestyle-rich amenities—offering a refined and effortless way of life.
18563
2025-04-13
Payment Plan:
50% until completion, 50% at handover
The amount to be paid at the time of the contract.
Percent: 5.00 % after 4 month
Percent: 5.00 % after 7 month
Percent: 5.00 % after 11 month
Percent: 5.00 % after 14 month
Percent: 5.00 % after 18 month
Percent: 5.00 % after 23 month
The amount to be paid at the time of the handover.
Calculated discounts:
Purchase Details for Cove Grand - Studio
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 690.000 AED | 0 AED | 138.000 AED |
| 2026-01 | 694.439 AED | 0 AED | 138.000 AED |
| 2026-02 | 698.907 AED | 0 AED | 138.000 AED |
| 2026-03 | 703.404 AED | 0 AED | 172.500 AED |
| 2026-04 | 707.930 AED | 0 AED | 172.500 AED |
| 2026-05 | 712.484 AED | 0 AED | 172.500 AED |
| 2026-06 | 717.069 AED | 0 AED | 207.000 AED |
| 2026-07 | 721.682 AED | 0 AED | 207.000 AED |
| 2026-08 | 726.326 AED | 0 AED | 207.000 AED |
| 2026-09 | 730.999 AED | 0 AED | 207.000 AED |
| 2026-10 | 735.702 AED | 0 AED | 241.500 AED |
| 2026-11 | 740.436 AED | 0 AED | 241.500 AED |
| 2026-12 | 745.200 AED | 0 AED | 241.500 AED |
| 2027-01 | 749.994 AED | 0 AED | 276.000 AED |
| 2027-02 | 754.820 AED | 0 AED | 276.000 AED |
| 2027-03 | 759.676 AED | 0 AED | 276.000 AED |
| 2027-04 | 764.564 AED | 0 AED | 276.000 AED |
| 2027-05 | 769.483 AED | 0 AED | 310.500 AED |
| 2027-06 | 774.434 AED | 0 AED | 310.500 AED |
| 2027-07 | 779.417 AED | 0 AED | 310.500 AED |
| 2027-08 | 784.432 AED | 4.184 AED | 655.500 AED |
| 2027-09 | 789.479 AED | 4.184 AED | 655.500 AED |
| 2027-10 | 794.558 AED | 4.184 AED | 690.000 AED |
| 2027-11 | 799.670 AED | 4.184 AED | 690.000 AED |
| 2027-12 | 804.816 AED | 4.184 AED | 690.000 AED |
| 2028-01 | 809.994 AED | 4.324 AED | 690.000 AED |
| 2028-02 | 815.205 AED | 4.336 AED | 690.000 AED |
| 2028-03 | 820.450 AED | 4.347 AED | 690.000 AED |
| 2028-04 | 825.729 AED | 4.359 AED | 690.000 AED |
| 2028-05 | 831.042 AED | 4.371 AED | 690.000 AED |
| 2028-06 | 836.389 AED | 4.383 AED | 690.000 AED |
| 2028-07 | 841.770 AED | 4.395 AED | 690.000 AED |
| 2028-08 | 847.186 AED | 4.407 AED | 690.000 AED |
| 2028-09 | 852.637 AED | 4.419 AED | 690.000 AED |
| 2028-10 | 858.123 AED | 4.431 AED | 690.000 AED |
| 2028-11 | 863.644 AED | 4.444 AED | 690.000 AED |
| 2028-12 | 869.201 AED | 4.456 AED | 690.000 AED |
| 2029-01 | 874.793 AED | 4.468 AED | 690.000 AED |
| 2029-02 | 880.422 AED | 4.480 AED | 690.000 AED |
| 2029-03 | 886.086 AED | 4.492 AED | 690.000 AED |
| 2029-04 | 891.787 AED | 4.505 AED | 690.000 AED |
| 2029-05 | 897.525 AED | 4.517 AED | 690.000 AED |
| 2029-06 | 903.300 AED | 4.529 AED | 690.000 AED |
| 2029-07 | 909.112 AED | 4.542 AED | 690.000 AED |
| 2029-08 | 914.961 AED | 4.554 AED | 690.000 AED |
| 2029-09 | 920.848 AED | 4.566 AED | 690.000 AED |
| 2029-10 | 926.773 AED | 4.579 AED | 690.000 AED |
| 2029-11 | 932.736 AED | 4.591 AED | 690.000 AED |
| 2029-12 | 938.737 AED | 4.604 AED | 690.000 AED |
| 2030-01 | 944.777 AED | 4.616 AED | 690.000 AED |
| 2030-02 | 950.855 AED | 4.629 AED | 690.000 AED |
| 2030-03 | 956.973 AED | 4.642 AED | 690.000 AED |
| 2030-04 | 963.131 AED | 4.654 AED | 690.000 AED |
| 2030-05 | 969.327 AED | 4.667 AED | 690.000 AED |
| 2030-06 | 975.564 AED | 4.680 AED | 690.000 AED |
| 2030-07 | 981.841 AED | 4.692 AED | 690.000 AED |
| 2030-08 | 988.158 AED | 4.705 AED | 690.000 AED |
| 2030-09 | 994.516 AED | 4.718 AED | 690.000 AED |
| 2030-10 | 1.000.915 AED | 4.731 AED | 690.000 AED |
| 2030-11 | 1.007.355 AED | 4.744 AED | 690.000 AED |
| 2030-12 | 1.013.836 AED | 4.756 AED | 690.000 AED |
| 2031-01 | 1.020.359 AED | 4.769 AED | 690.000 AED |
| 2031-02 | 1.026.924 AED | 4.782 AED | 690.000 AED |
| 2031-03 | 1.033.531 AED | 4.795 AED | 690.000 AED |
| 2031-04 | 1.040.181 AED | 4.808 AED | 690.000 AED |
| 2031-05 | 1.046.874 AED | 4.821 AED | 690.000 AED |
| 2031-06 | 1.053.609 AED | 4.834 AED | 690.000 AED |
| 2031-07 | 1.060.388 AED | 4.848 AED | 690.000 AED |
| 2031-08 | 1.067.211 AED | 4.861 AED | 690.000 AED |
| 2031-09 | 1.074.077 AED | 4.874 AED | 690.000 AED |
| 2031-10 | 1.080.988 AED | 4.887 AED | 690.000 AED |
| 2031-11 | 1.087.943 AED | 4.900 AED | 690.000 AED |
| 2031-12 | 1.094.943 AED | 4.914 AED | 690.000 AED |
| 2032-01 | 1.101.988 AED | 4.927 AED | 690.000 AED |
| 2032-02 | 1.109.078 AED | 4.940 AED | 690.000 AED |
| 2032-03 | 1.116.214 AED | 4.954 AED | 690.000 AED |
| 2032-04 | 1.123.396 AED | 4.967 AED | 690.000 AED |
| 2032-05 | 1.130.623 AED | 4.981 AED | 690.000 AED |
| 2032-06 | 1.137.898 AED | 4.994 AED | 690.000 AED |
| 2032-07 | 1.145.219 AED | 5.007 AED | 690.000 AED |
| 2032-08 | 1.152.588 AED | 5.021 AED | 690.000 AED |
| 2032-09 | 1.160.003 AED | 5.035 AED | 690.000 AED |
| 2032-10 | 1.167.467 AED | 5.048 AED | 690.000 AED |
| 2032-11 | 1.174.978 AED | 5.062 AED | 690.000 AED |
| 2032-12 | 1.182.538 AED | 5.076 AED | 690.000 AED |
| 2033-01 | 1.190.147 AED | 5.089 AED | 690.000 AED |
| 2033-02 | 1.197.804 AED | 5.103 AED | 690.000 AED |
| 2033-03 | 1.205.511 AED | 5.117 AED | 690.000 AED |
| 2033-04 | 1.213.267 AED | 5.131 AED | 690.000 AED |
| 2033-05 | 1.221.073 AED | 5.144 AED | 690.000 AED |
| 2033-06 | 1.228.930 AED | 5.158 AED | 690.000 AED |
| 2033-07 | 1.236.837 AED | 5.172 AED | 690.000 AED |
| 2033-08 | 1.244.795 AED | 5.186 AED | 690.000 AED |
| 2033-09 | 1.252.804 AED | 5.200 AED | 690.000 AED |
| 2033-10 | 1.260.864 AED | 5.214 AED | 690.000 AED |
| 2033-11 | 1.268.977 AED | 5.228 AED | 690.000 AED |
| 2033-12 | 1.277.141 AED | 5.242 AED | 690.000 AED |
| 2034-01 | 1.285.359 AED | 5.256 AED | 690.000 AED |
| 2034-02 | 1.293.629 AED | 5.271 AED | 690.000 AED |
| 2034-03 | 1.301.952 AED | 5.285 AED | 690.000 AED |
| 2034-04 | 1.310.329 AED | 5.299 AED | 690.000 AED |
| 2034-05 | 1.318.759 AED | 5.313 AED | 690.000 AED |
| 2034-06 | 1.327.244 AED | 5.328 AED | 690.000 AED |
| 2034-07 | 1.335.784 AED | 5.342 AED | 690.000 AED |
| 2034-08 | 1.344.378 AED | 5.356 AED | 690.000 AED |
| 2034-09 | 1.353.028 AED | 5.371 AED | 690.000 AED |
| 2034-10 | 1.361.733 AED | 5.385 AED | 690.000 AED |
| 2034-11 | 1.370.495 AED | 5.400 AED | 690.000 AED |
| 2034-12 | 1.379.313 AED | 5.414 AED | 690.000 AED |
| 2035-01 | 1.388.187 AED | 5.429 AED | 690.000 AED |
| 2035-02 | 1.397.119 AED | 5.443 AED | 690.000 AED |
| 2035-03 | 1.406.108 AED | 5.458 AED | 690.000 AED |
| 2035-04 | 1.415.155 AED | 5.472 AED | 690.000 AED |
| 2035-05 | 1.424.260 AED | 5.487 AED | 690.000 AED |
| 2035-06 | 1.433.424 AED | 5.502 AED | 690.000 AED |
| 2035-07 | 1.442.647 AED | 5.517 AED | 690.000 AED |
| 2035-08 | 1.451.929 AED | 5.531 AED | 690.000 AED |
| 2035-09 | 1.461.270 AED | 5.546 AED | 690.000 AED |
| 2035-10 | 1.470.672 AED | 5.561 AED | 690.000 AED |
| 2035-11 | 1.480.135 AED | 5.576 AED | 690.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 690.000 AED | 0 AED | 138.000 AED |
| 2026 | 745.200 AED | 0 AED | 241.500 AED |
| 2027 | 804.816 AED | 20.920 AED | 690.000 AED |
| 2028 | 869.201 AED | 52.672 AED | 690.000 AED |
| 2029 | 938.737 AED | 54.427 AED | 690.000 AED |
| 2030 | 1.013.836 AED | 56.234 AED | 690.000 AED |
| 2031 | 1.094.943 AED | 58.093 AED | 690.000 AED |
| 2032 | 1.182.538 AED | 60.012 AED | 690.000 AED |
| 2033 | 1.277.141 AED | 61.984 AED | 690.000 AED |
| 2034 | 1.379.313 AED | 64.020 AED | 690.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 186.300 USD | 0 USD | 37.260 USD |
| 2026-01 | 187.498 USD | 0 USD | 37.260 USD |
| 2026-02 | 188.704 USD | 0 USD | 37.260 USD |
| 2026-03 | 189.919 USD | 0 USD | 46.575 USD |
| 2026-04 | 191.141 USD | 0 USD | 46.575 USD |
| 2026-05 | 192.370 USD | 0 USD | 46.575 USD |
| 2026-06 | 193.608 USD | 0 USD | 55.890 USD |
| 2026-07 | 194.854 USD | 0 USD | 55.890 USD |
| 2026-08 | 196.108 USD | 0 USD | 55.890 USD |
| 2026-09 | 197.369 USD | 0 USD | 55.890 USD |
| 2026-10 | 198.639 USD | 0 USD | 65.205 USD |
| 2026-11 | 199.917 USD | 0 USD | 65.205 USD |
| 2026-12 | 201.204 USD | 0 USD | 65.205 USD |
| 2027-01 | 202.498 USD | 0 USD | 74.520 USD |
| 2027-02 | 203.801 USD | 0 USD | 74.520 USD |
| 2027-03 | 205.112 USD | 0 USD | 74.520 USD |
| 2027-04 | 206.432 USD | 0 USD | 74.520 USD |
| 2027-05 | 207.760 USD | 0 USD | 83.835 USD |
| 2027-06 | 209.097 USD | 0 USD | 83.835 USD |
| 2027-07 | 210.442 USD | 0 USD | 83.835 USD |
| 2027-08 | 211.796 USD | 1.129 USD | 176.985 USD |
| 2027-09 | 213.159 USD | 1.129 USD | 176.985 USD |
| 2027-10 | 214.530 USD | 1.129 USD | 186.300 USD |
| 2027-11 | 215.910 USD | 1.129 USD | 186.300 USD |
| 2027-12 | 217.300 USD | 1.129 USD | 186.300 USD |
| 2028-01 | 218.698 USD | 1.167 USD | 186.300 USD |
| 2028-02 | 220.105 USD | 1.170 USD | 186.300 USD |
| 2028-03 | 221.521 USD | 1.173 USD | 186.300 USD |
| 2028-04 | 222.946 USD | 1.176 USD | 186.300 USD |
| 2028-05 | 224.381 USD | 1.180 USD | 186.300 USD |
| 2028-06 | 225.825 USD | 1.183 USD | 186.300 USD |
| 2028-07 | 227.277 USD | 1.186 USD | 186.300 USD |
| 2028-08 | 228.740 USD | 1.189 USD | 186.300 USD |
| 2028-09 | 230.211 USD | 1.193 USD | 186.300 USD |
| 2028-10 | 231.693 USD | 1.196 USD | 186.300 USD |
| 2028-11 | 233.183 USD | 1.199 USD | 186.300 USD |
| 2028-12 | 234.684 USD | 1.203 USD | 186.300 USD |
| 2029-01 | 236.194 USD | 1.206 USD | 186.300 USD |
| 2029-02 | 237.713 USD | 1.209 USD | 186.300 USD |
| 2029-03 | 239.243 USD | 1.212 USD | 186.300 USD |
| 2029-04 | 240.782 USD | 1.216 USD | 186.300 USD |
| 2029-05 | 242.331 USD | 1.219 USD | 186.300 USD |
| 2029-06 | 243.891 USD | 1.222 USD | 186.300 USD |
| 2029-07 | 245.460 USD | 1.226 USD | 186.300 USD |
| 2029-08 | 247.039 USD | 1.229 USD | 186.300 USD |
| 2029-09 | 248.628 USD | 1.232 USD | 186.300 USD |
| 2029-10 | 250.228 USD | 1.236 USD | 186.300 USD |
| 2029-11 | 251.838 USD | 1.239 USD | 186.300 USD |
| 2029-12 | 253.458 USD | 1.243 USD | 186.300 USD |
| 2030-01 | 255.089 USD | 1.246 USD | 186.300 USD |
| 2030-02 | 256.730 USD | 1.249 USD | 186.300 USD |
| 2030-03 | 258.382 USD | 1.253 USD | 186.300 USD |
| 2030-04 | 260.045 USD | 1.256 USD | 186.300 USD |
| 2030-05 | 261.718 USD | 1.260 USD | 186.300 USD |
| 2030-06 | 263.402 USD | 1.263 USD | 186.300 USD |
| 2030-07 | 265.097 USD | 1.266 USD | 186.300 USD |
| 2030-08 | 266.802 USD | 1.270 USD | 186.300 USD |
| 2030-09 | 268.519 USD | 1.273 USD | 186.300 USD |
| 2030-10 | 270.247 USD | 1.277 USD | 186.300 USD |
| 2030-11 | 271.985 USD | 1.280 USD | 186.300 USD |
| 2030-12 | 273.735 USD | 1.284 USD | 186.300 USD |
| 2031-01 | 275.496 USD | 1.287 USD | 186.300 USD |
| 2031-02 | 277.269 USD | 1.291 USD | 186.300 USD |
| 2031-03 | 279.053 USD | 1.294 USD | 186.300 USD |
| 2031-04 | 280.848 USD | 1.298 USD | 186.300 USD |
| 2031-05 | 282.655 USD | 1.301 USD | 186.300 USD |
| 2031-06 | 284.474 USD | 1.305 USD | 186.300 USD |
| 2031-07 | 286.304 USD | 1.308 USD | 186.300 USD |
| 2031-08 | 288.146 USD | 1.312 USD | 186.300 USD |
| 2031-09 | 290.000 USD | 1.315 USD | 186.300 USD |
| 2031-10 | 291.866 USD | 1.319 USD | 186.300 USD |
| 2031-11 | 293.744 USD | 1.323 USD | 186.300 USD |
| 2031-12 | 295.634 USD | 1.326 USD | 186.300 USD |
| 2032-01 | 297.536 USD | 1.330 USD | 186.300 USD |
| 2032-02 | 299.451 USD | 1.333 USD | 186.300 USD |
| 2032-03 | 301.377 USD | 1.337 USD | 186.300 USD |
| 2032-04 | 303.316 USD | 1.341 USD | 186.300 USD |
| 2032-05 | 305.268 USD | 1.344 USD | 186.300 USD |
| 2032-06 | 307.232 USD | 1.348 USD | 186.300 USD |
| 2032-07 | 309.209 USD | 1.351 USD | 186.300 USD |
| 2032-08 | 311.198 USD | 1.355 USD | 186.300 USD |
| 2032-09 | 313.200 USD | 1.359 USD | 186.300 USD |
| 2032-10 | 315.216 USD | 1.362 USD | 186.300 USD |
| 2032-11 | 317.244 USD | 1.366 USD | 186.300 USD |
| 2032-12 | 319.285 USD | 1.370 USD | 186.300 USD |
| 2033-01 | 321.339 USD | 1.374 USD | 186.300 USD |
| 2033-02 | 323.407 USD | 1.377 USD | 186.300 USD |
| 2033-03 | 325.487 USD | 1.381 USD | 186.300 USD |
| 2033-04 | 327.582 USD | 1.385 USD | 186.300 USD |
| 2033-05 | 329.689 USD | 1.388 USD | 186.300 USD |
| 2033-06 | 331.811 USD | 1.392 USD | 186.300 USD |
| 2033-07 | 333.945 USD | 1.396 USD | 186.300 USD |
| 2033-08 | 336.094 USD | 1.400 USD | 186.300 USD |
| 2033-09 | 338.257 USD | 1.404 USD | 186.300 USD |
| 2033-10 | 340.433 USD | 1.407 USD | 186.300 USD |
| 2033-11 | 342.623 USD | 1.411 USD | 186.300 USD |
| 2033-12 | 344.828 USD | 1.415 USD | 186.300 USD |
| 2034-01 | 347.046 USD | 1.419 USD | 186.300 USD |
| 2034-02 | 349.279 USD | 1.423 USD | 186.300 USD |
| 2034-03 | 351.527 USD | 1.426 USD | 186.300 USD |
| 2034-04 | 353.788 USD | 1.430 USD | 186.300 USD |
| 2034-05 | 356.064 USD | 1.434 USD | 186.300 USD |
| 2034-06 | 358.355 USD | 1.438 USD | 186.300 USD |
| 2034-07 | 360.661 USD | 1.442 USD | 186.300 USD |
| 2034-08 | 362.982 USD | 1.446 USD | 186.300 USD |
| 2034-09 | 365.317 USD | 1.450 USD | 186.300 USD |
| 2034-10 | 367.667 USD | 1.453 USD | 186.300 USD |
| 2034-11 | 370.033 USD | 1.458 USD | 186.300 USD |
| 2034-12 | 372.414 USD | 1.461 USD | 186.300 USD |
| 2035-01 | 374.810 USD | 1.465 USD | 186.300 USD |
| 2035-02 | 377.222 USD | 1.469 USD | 186.300 USD |
| 2035-03 | 379.649 USD | 1.473 USD | 186.300 USD |
| 2035-04 | 382.091 USD | 1.477 USD | 186.300 USD |
| 2035-05 | 384.550 USD | 1.481 USD | 186.300 USD |
| 2035-06 | 387.024 USD | 1.485 USD | 186.300 USD |
| 2035-07 | 389.514 USD | 1.489 USD | 186.300 USD |
| 2035-08 | 392.020 USD | 1.493 USD | 186.300 USD |
| 2035-09 | 394.542 USD | 1.497 USD | 186.300 USD |
| 2035-10 | 397.081 USD | 1.501 USD | 186.300 USD |
| 2035-11 | 399.636 USD | 1.505 USD | 186.300 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 186.300 USD | 0 USD | 37.260 USD |
| 2026 | 201.204 USD | 0 USD | 65.205 USD |
| 2027 | 217.300 USD | 5.645 USD | 186.300 USD |
| 2028 | 234.684 USD | 14.215 USD | 186.300 USD |
| 2029 | 253.458 USD | 14.689 USD | 186.300 USD |
| 2030 | 273.735 USD | 15.177 USD | 186.300 USD |
| 2031 | 295.634 USD | 15.679 USD | 186.300 USD |
| 2032 | 319.285 USD | 16.196 USD | 186.300 USD |
| 2033 | 344.828 USD | 16.730 USD | 186.300 USD |
| 2034 | 372.414 USD | 17.280 USD | 186.300 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.