Calculate investment numbers:
Imtiaz
Cove Grand - One Bedroom
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.
18844
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 - One Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 988.000 AED | 0 AED | 197.600 AED |
| 2026-01 | 994.356 AED | 0 AED | 197.600 AED |
| 2026-02 | 1.000.754 AED | 0 AED | 197.600 AED |
| 2026-03 | 1.007.193 AED | 0 AED | 247.000 AED |
| 2026-04 | 1.013.673 AED | 0 AED | 247.000 AED |
| 2026-05 | 1.020.195 AED | 0 AED | 247.000 AED |
| 2026-06 | 1.026.759 AED | 0 AED | 296.400 AED |
| 2026-07 | 1.033.365 AED | 0 AED | 296.400 AED |
| 2026-08 | 1.040.014 AED | 0 AED | 296.400 AED |
| 2026-09 | 1.046.706 AED | 0 AED | 296.400 AED |
| 2026-10 | 1.053.440 AED | 0 AED | 345.800 AED |
| 2026-11 | 1.060.218 AED | 0 AED | 345.800 AED |
| 2026-12 | 1.067.040 AED | 0 AED | 345.800 AED |
| 2027-01 | 1.073.905 AED | 0 AED | 395.200 AED |
| 2027-02 | 1.080.814 AED | 0 AED | 395.200 AED |
| 2027-03 | 1.087.768 AED | 0 AED | 395.200 AED |
| 2027-04 | 1.094.767 AED | 0 AED | 395.200 AED |
| 2027-05 | 1.101.811 AED | 0 AED | 444.600 AED |
| 2027-06 | 1.108.900 AED | 0 AED | 444.600 AED |
| 2027-07 | 1.116.035 AED | 0 AED | 444.600 AED |
| 2027-08 | 1.123.215 AED | 5.779 AED | 938.600 AED |
| 2027-09 | 1.130.442 AED | 5.779 AED | 938.600 AED |
| 2027-10 | 1.137.715 AED | 5.779 AED | 988.000 AED |
| 2027-11 | 1.145.036 AED | 5.779 AED | 988.000 AED |
| 2027-12 | 1.152.403 AED | 5.779 AED | 988.000 AED |
| 2028-01 | 1.159.817 AED | 5.979 AED | 988.000 AED |
| 2028-02 | 1.167.280 AED | 5.996 AED | 988.000 AED |
| 2028-03 | 1.174.790 AED | 6.013 AED | 988.000 AED |
| 2028-04 | 1.182.349 AED | 6.030 AED | 988.000 AED |
| 2028-05 | 1.189.956 AED | 6.047 AED | 988.000 AED |
| 2028-06 | 1.197.612 AED | 6.064 AED | 988.000 AED |
| 2028-07 | 1.205.318 AED | 6.081 AED | 988.000 AED |
| 2028-08 | 1.213.073 AED | 6.098 AED | 988.000 AED |
| 2028-09 | 1.220.878 AED | 6.115 AED | 988.000 AED |
| 2028-10 | 1.228.733 AED | 6.133 AED | 988.000 AED |
| 2028-11 | 1.236.638 AED | 6.150 AED | 988.000 AED |
| 2028-12 | 1.244.595 AED | 6.167 AED | 988.000 AED |
| 2029-01 | 1.252.603 AED | 6.185 AED | 988.000 AED |
| 2029-02 | 1.260.662 AED | 6.202 AED | 988.000 AED |
| 2029-03 | 1.268.773 AED | 6.220 AED | 988.000 AED |
| 2029-04 | 1.276.936 AED | 6.237 AED | 988.000 AED |
| 2029-05 | 1.285.152 AED | 6.255 AED | 988.000 AED |
| 2029-06 | 1.293.421 AED | 6.272 AED | 988.000 AED |
| 2029-07 | 1.301.743 AED | 6.290 AED | 988.000 AED |
| 2029-08 | 1.310.118 AED | 6.308 AED | 988.000 AED |
| 2029-09 | 1.318.548 AED | 6.325 AED | 988.000 AED |
| 2029-10 | 1.327.031 AED | 6.343 AED | 988.000 AED |
| 2029-11 | 1.335.569 AED | 6.361 AED | 988.000 AED |
| 2029-12 | 1.344.163 AED | 6.379 AED | 988.000 AED |
| 2030-01 | 1.352.811 AED | 6.397 AED | 988.000 AED |
| 2030-02 | 1.361.515 AED | 6.415 AED | 988.000 AED |
| 2030-03 | 1.370.275 AED | 6.433 AED | 988.000 AED |
| 2030-04 | 1.379.091 AED | 6.451 AED | 988.000 AED |
| 2030-05 | 1.387.965 AED | 6.469 AED | 988.000 AED |
| 2030-06 | 1.396.895 AED | 6.487 AED | 988.000 AED |
| 2030-07 | 1.405.882 AED | 6.505 AED | 988.000 AED |
| 2030-08 | 1.414.928 AED | 6.524 AED | 988.000 AED |
| 2030-09 | 1.424.032 AED | 6.542 AED | 988.000 AED |
| 2030-10 | 1.433.194 AED | 6.560 AED | 988.000 AED |
| 2030-11 | 1.442.415 AED | 6.579 AED | 988.000 AED |
| 2030-12 | 1.451.696 AED | 6.597 AED | 988.000 AED |
| 2031-01 | 1.461.036 AED | 6.615 AED | 988.000 AED |
| 2031-02 | 1.470.436 AED | 6.634 AED | 988.000 AED |
| 2031-03 | 1.479.897 AED | 6.652 AED | 988.000 AED |
| 2031-04 | 1.489.419 AED | 6.671 AED | 988.000 AED |
| 2031-05 | 1.499.002 AED | 6.690 AED | 988.000 AED |
| 2031-06 | 1.508.646 AED | 6.708 AED | 988.000 AED |
| 2031-07 | 1.518.353 AED | 6.727 AED | 988.000 AED |
| 2031-08 | 1.528.122 AED | 6.746 AED | 988.000 AED |
| 2031-09 | 1.537.954 AED | 6.765 AED | 988.000 AED |
| 2031-10 | 1.547.849 AED | 6.784 AED | 988.000 AED |
| 2031-11 | 1.557.808 AED | 6.803 AED | 988.000 AED |
| 2031-12 | 1.567.831 AED | 6.821 AED | 988.000 AED |
| 2032-01 | 1.577.919 AED | 6.840 AED | 988.000 AED |
| 2032-02 | 1.588.071 AED | 6.860 AED | 988.000 AED |
| 2032-03 | 1.598.289 AED | 6.879 AED | 988.000 AED |
| 2032-04 | 1.608.572 AED | 6.898 AED | 988.000 AED |
| 2032-05 | 1.618.922 AED | 6.917 AED | 988.000 AED |
| 2032-06 | 1.629.338 AED | 6.936 AED | 988.000 AED |
| 2032-07 | 1.639.821 AED | 6.956 AED | 988.000 AED |
| 2032-08 | 1.650.372 AED | 6.975 AED | 988.000 AED |
| 2032-09 | 1.660.991 AED | 6.994 AED | 988.000 AED |
| 2032-10 | 1.671.677 AED | 7.014 AED | 988.000 AED |
| 2032-11 | 1.682.433 AED | 7.033 AED | 988.000 AED |
| 2032-12 | 1.693.258 AED | 7.053 AED | 988.000 AED |
| 2033-01 | 1.704.152 AED | 7.072 AED | 988.000 AED |
| 2033-02 | 1.715.117 AED | 7.092 AED | 988.000 AED |
| 2033-03 | 1.726.152 AED | 7.112 AED | 988.000 AED |
| 2033-04 | 1.737.258 AED | 7.131 AED | 988.000 AED |
| 2033-05 | 1.748.436 AED | 7.151 AED | 988.000 AED |
| 2033-06 | 1.759.685 AED | 7.171 AED | 988.000 AED |
| 2033-07 | 1.771.007 AED | 7.191 AED | 988.000 AED |
| 2033-08 | 1.782.402 AED | 7.211 AED | 988.000 AED |
| 2033-09 | 1.793.870 AED | 7.231 AED | 988.000 AED |
| 2033-10 | 1.805.412 AED | 7.251 AED | 988.000 AED |
| 2033-11 | 1.817.028 AED | 7.271 AED | 988.000 AED |
| 2033-12 | 1.828.719 AED | 7.291 AED | 988.000 AED |
| 2034-01 | 1.840.485 AED | 7.311 AED | 988.000 AED |
| 2034-02 | 1.852.326 AED | 7.331 AED | 988.000 AED |
| 2034-03 | 1.864.244 AED | 7.352 AED | 988.000 AED |
| 2034-04 | 1.876.239 AED | 7.372 AED | 988.000 AED |
| 2034-05 | 1.888.311 AED | 7.392 AED | 988.000 AED |
| 2034-06 | 1.900.460 AED | 7.413 AED | 988.000 AED |
| 2034-07 | 1.912.688 AED | 7.433 AED | 988.000 AED |
| 2034-08 | 1.924.994 AED | 7.454 AED | 988.000 AED |
| 2034-09 | 1.937.379 AED | 7.474 AED | 988.000 AED |
| 2034-10 | 1.949.845 AED | 7.495 AED | 988.000 AED |
| 2034-11 | 1.962.390 AED | 7.516 AED | 988.000 AED |
| 2034-12 | 1.975.016 AED | 7.536 AED | 988.000 AED |
| 2035-01 | 1.987.723 AED | 7.557 AED | 988.000 AED |
| 2035-02 | 2.000.512 AED | 7.578 AED | 988.000 AED |
| 2035-03 | 2.013.384 AED | 7.599 AED | 988.000 AED |
| 2035-04 | 2.026.338 AED | 7.620 AED | 988.000 AED |
| 2035-05 | 2.039.376 AED | 7.641 AED | 988.000 AED |
| 2035-06 | 2.052.497 AED | 7.662 AED | 988.000 AED |
| 2035-07 | 2.065.703 AED | 7.683 AED | 988.000 AED |
| 2035-08 | 2.078.994 AED | 7.704 AED | 988.000 AED |
| 2035-09 | 2.092.370 AED | 7.725 AED | 988.000 AED |
| 2035-10 | 2.105.832 AED | 7.746 AED | 988.000 AED |
| 2035-11 | 2.119.381 AED | 7.768 AED | 988.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 988.000 AED | 0 AED | 197.600 AED |
| 2026 | 1.067.040 AED | 0 AED | 345.800 AED |
| 2027 | 1.152.403 AED | 28.895 AED | 988.000 AED |
| 2028 | 1.244.595 AED | 72.873 AED | 988.000 AED |
| 2029 | 1.344.163 AED | 75.377 AED | 988.000 AED |
| 2030 | 1.451.696 AED | 77.959 AED | 988.000 AED |
| 2031 | 1.567.831 AED | 80.616 AED | 988.000 AED |
| 2032 | 1.693.258 AED | 83.355 AED | 988.000 AED |
| 2033 | 1.828.719 AED | 86.175 AED | 988.000 AED |
| 2034 | 1.975.016 AED | 89.079 AED | 988.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 266.760 USD | 0 USD | 53.352 USD |
| 2026-01 | 268.476 USD | 0 USD | 53.352 USD |
| 2026-02 | 270.203 USD | 0 USD | 53.352 USD |
| 2026-03 | 271.942 USD | 0 USD | 66.690 USD |
| 2026-04 | 273.691 USD | 0 USD | 66.690 USD |
| 2026-05 | 275.452 USD | 0 USD | 66.690 USD |
| 2026-06 | 277.224 USD | 0 USD | 80.028 USD |
| 2026-07 | 279.008 USD | 0 USD | 80.028 USD |
| 2026-08 | 280.803 USD | 0 USD | 80.028 USD |
| 2026-09 | 282.610 USD | 0 USD | 80.028 USD |
| 2026-10 | 284.428 USD | 0 USD | 93.366 USD |
| 2026-11 | 286.258 USD | 0 USD | 93.366 USD |
| 2026-12 | 288.100 USD | 0 USD | 93.366 USD |
| 2027-01 | 289.954 USD | 0 USD | 106.704 USD |
| 2027-02 | 291.819 USD | 0 USD | 106.704 USD |
| 2027-03 | 293.697 USD | 0 USD | 106.704 USD |
| 2027-04 | 295.587 USD | 0 USD | 106.704 USD |
| 2027-05 | 297.488 USD | 0 USD | 120.042 USD |
| 2027-06 | 299.403 USD | 0 USD | 120.042 USD |
| 2027-07 | 301.329 USD | 0 USD | 120.042 USD |
| 2027-08 | 303.268 USD | 1.560 USD | 253.422 USD |
| 2027-09 | 305.219 USD | 1.560 USD | 253.422 USD |
| 2027-10 | 307.183 USD | 1.560 USD | 266.760 USD |
| 2027-11 | 309.159 USD | 1.560 USD | 266.760 USD |
| 2027-12 | 311.148 USD | 1.560 USD | 266.760 USD |
| 2028-01 | 313.150 USD | 1.614 USD | 266.760 USD |
| 2028-02 | 315.165 USD | 1.618 USD | 266.760 USD |
| 2028-03 | 317.193 USD | 1.623 USD | 266.760 USD |
| 2028-04 | 319.234 USD | 1.628 USD | 266.760 USD |
| 2028-05 | 321.288 USD | 1.632 USD | 266.760 USD |
| 2028-06 | 323.355 USD | 1.637 USD | 266.760 USD |
| 2028-07 | 325.435 USD | 1.641 USD | 266.760 USD |
| 2028-08 | 327.529 USD | 1.646 USD | 266.760 USD |
| 2028-09 | 329.637 USD | 1.651 USD | 266.760 USD |
| 2028-10 | 331.757 USD | 1.655 USD | 266.760 USD |
| 2028-11 | 333.892 USD | 1.660 USD | 266.760 USD |
| 2028-12 | 336.040 USD | 1.665 USD | 266.760 USD |
| 2029-01 | 338.202 USD | 1.669 USD | 266.760 USD |
| 2029-02 | 340.378 USD | 1.674 USD | 266.760 USD |
| 2029-03 | 342.568 USD | 1.679 USD | 266.760 USD |
| 2029-04 | 344.772 USD | 1.683 USD | 266.760 USD |
| 2029-05 | 346.991 USD | 1.688 USD | 266.760 USD |
| 2029-06 | 349.223 USD | 1.693 USD | 266.760 USD |
| 2029-07 | 351.470 USD | 1.698 USD | 266.760 USD |
| 2029-08 | 353.731 USD | 1.703 USD | 266.760 USD |
| 2029-09 | 356.007 USD | 1.707 USD | 266.760 USD |
| 2029-10 | 358.298 USD | 1.712 USD | 266.760 USD |
| 2029-11 | 360.603 USD | 1.717 USD | 266.760 USD |
| 2029-12 | 362.924 USD | 1.722 USD | 266.760 USD |
| 2030-01 | 365.258 USD | 1.727 USD | 266.760 USD |
| 2030-02 | 367.609 USD | 1.732 USD | 266.760 USD |
| 2030-03 | 369.974 USD | 1.736 USD | 266.760 USD |
| 2030-04 | 372.354 USD | 1.741 USD | 266.760 USD |
| 2030-05 | 374.750 USD | 1.746 USD | 266.760 USD |
| 2030-06 | 377.161 USD | 1.751 USD | 266.760 USD |
| 2030-07 | 379.588 USD | 1.756 USD | 266.760 USD |
| 2030-08 | 382.030 USD | 1.761 USD | 266.760 USD |
| 2030-09 | 384.488 USD | 1.766 USD | 266.760 USD |
| 2030-10 | 386.962 USD | 1.771 USD | 266.760 USD |
| 2030-11 | 389.452 USD | 1.776 USD | 266.760 USD |
| 2030-12 | 391.957 USD | 1.781 USD | 266.760 USD |
| 2031-01 | 394.479 USD | 1.786 USD | 266.760 USD |
| 2031-02 | 397.017 USD | 1.791 USD | 266.760 USD |
| 2031-03 | 399.572 USD | 1.796 USD | 266.760 USD |
| 2031-04 | 402.143 USD | 1.801 USD | 266.760 USD |
| 2031-05 | 404.730 USD | 1.806 USD | 266.760 USD |
| 2031-06 | 407.334 USD | 1.811 USD | 266.760 USD |
| 2031-07 | 409.955 USD | 1.816 USD | 266.760 USD |
| 2031-08 | 412.592 USD | 1.821 USD | 266.760 USD |
| 2031-09 | 415.247 USD | 1.826 USD | 266.760 USD |
| 2031-10 | 417.919 USD | 1.831 USD | 266.760 USD |
| 2031-11 | 420.608 USD | 1.836 USD | 266.760 USD |
| 2031-12 | 423.314 USD | 1.841 USD | 266.760 USD |
| 2032-01 | 426.038 USD | 1.846 USD | 266.760 USD |
| 2032-02 | 428.779 USD | 1.852 USD | 266.760 USD |
| 2032-03 | 431.538 USD | 1.857 USD | 266.760 USD |
| 2032-04 | 434.314 USD | 1.862 USD | 266.760 USD |
| 2032-05 | 437.108 USD | 1.867 USD | 266.760 USD |
| 2032-06 | 439.921 USD | 1.872 USD | 266.760 USD |
| 2032-07 | 442.751 USD | 1.878 USD | 266.760 USD |
| 2032-08 | 445.600 USD | 1.883 USD | 266.760 USD |
| 2032-09 | 448.467 USD | 1.888 USD | 266.760 USD |
| 2032-10 | 451.352 USD | 1.893 USD | 266.760 USD |
| 2032-11 | 454.256 USD | 1.898 USD | 266.760 USD |
| 2032-12 | 457.179 USD | 1.904 USD | 266.760 USD |
| 2033-01 | 460.121 USD | 1.909 USD | 266.760 USD |
| 2033-02 | 463.081 USD | 1.914 USD | 266.760 USD |
| 2033-03 | 466.061 USD | 1.920 USD | 266.760 USD |
| 2033-04 | 469.059 USD | 1.925 USD | 266.760 USD |
| 2033-05 | 472.077 USD | 1.930 USD | 266.760 USD |
| 2033-06 | 475.114 USD | 1.936 USD | 266.760 USD |
| 2033-07 | 478.171 USD | 1.941 USD | 266.760 USD |
| 2033-08 | 481.248 USD | 1.946 USD | 266.760 USD |
| 2033-09 | 484.344 USD | 1.952 USD | 266.760 USD |
| 2033-10 | 487.461 USD | 1.957 USD | 266.760 USD |
| 2033-11 | 490.597 USD | 1.963 USD | 266.760 USD |
| 2033-12 | 493.754 USD | 1.968 USD | 266.760 USD |
| 2034-01 | 496.930 USD | 1.973 USD | 266.760 USD |
| 2034-02 | 500.128 USD | 1.979 USD | 266.760 USD |
| 2034-03 | 503.345 USD | 1.985 USD | 266.760 USD |
| 2034-04 | 506.584 USD | 1.990 USD | 266.760 USD |
| 2034-05 | 509.843 USD | 1.995 USD | 266.760 USD |
| 2034-06 | 513.124 USD | 2.001 USD | 266.760 USD |
| 2034-07 | 516.425 USD | 2.006 USD | 266.760 USD |
| 2034-08 | 519.748 USD | 2.012 USD | 266.760 USD |
| 2034-09 | 523.092 USD | 2.017 USD | 266.760 USD |
| 2034-10 | 526.458 USD | 2.023 USD | 266.760 USD |
| 2034-11 | 529.845 USD | 2.029 USD | 266.760 USD |
| 2034-12 | 533.254 USD | 2.034 USD | 266.760 USD |
| 2035-01 | 536.685 USD | 2.040 USD | 266.760 USD |
| 2035-02 | 540.138 USD | 2.046 USD | 266.760 USD |
| 2035-03 | 543.613 USD | 2.051 USD | 266.760 USD |
| 2035-04 | 547.111 USD | 2.057 USD | 266.760 USD |
| 2035-05 | 550.631 USD | 2.063 USD | 266.760 USD |
| 2035-06 | 554.174 USD | 2.068 USD | 266.760 USD |
| 2035-07 | 557.739 USD | 2.074 USD | 266.760 USD |
| 2035-08 | 561.328 USD | 2.080 USD | 266.760 USD |
| 2035-09 | 564.939 USD | 2.085 USD | 266.760 USD |
| 2035-10 | 568.574 USD | 2.091 USD | 266.760 USD |
| 2035-11 | 572.232 USD | 2.097 USD | 266.760 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 266.760 USD | 0 USD | 53.352 USD |
| 2026 | 288.100 USD | 0 USD | 93.366 USD |
| 2027 | 311.148 USD | 7.800 USD | 266.760 USD |
| 2028 | 336.040 USD | 19.670 USD | 266.760 USD |
| 2029 | 362.924 USD | 20.345 USD | 266.760 USD |
| 2030 | 391.957 USD | 21.044 USD | 266.760 USD |
| 2031 | 423.314 USD | 21.762 USD | 266.760 USD |
| 2032 | 457.179 USD | 22.500 USD | 266.760 USD |
| 2033 | 493.754 USD | 23.261 USD | 266.760 USD |
| 2034 | 533.254 USD | 24.044 USD | 266.760 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.