Calculate investment numbers:
Imtiaz
Cove Grand - Two 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.
18658
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 - Two Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.430.000 AED | 0 AED | 286.000 AED |
| 2026-01 | 1.439.200 AED | 0 AED | 286.000 AED |
| 2026-02 | 1.448.460 AED | 0 AED | 286.000 AED |
| 2026-03 | 1.457.779 AED | 0 AED | 357.500 AED |
| 2026-04 | 1.467.159 AED | 0 AED | 357.500 AED |
| 2026-05 | 1.476.599 AED | 0 AED | 357.500 AED |
| 2026-06 | 1.486.099 AED | 0 AED | 429.000 AED |
| 2026-07 | 1.495.661 AED | 0 AED | 429.000 AED |
| 2026-08 | 1.505.284 AED | 0 AED | 429.000 AED |
| 2026-09 | 1.514.969 AED | 0 AED | 429.000 AED |
| 2026-10 | 1.524.716 AED | 0 AED | 500.500 AED |
| 2026-11 | 1.534.526 AED | 0 AED | 500.500 AED |
| 2026-12 | 1.544.400 AED | 0 AED | 500.500 AED |
| 2027-01 | 1.554.336 AED | 0 AED | 572.000 AED |
| 2027-02 | 1.564.337 AED | 0 AED | 572.000 AED |
| 2027-03 | 1.574.402 AED | 0 AED | 572.000 AED |
| 2027-04 | 1.584.532 AED | 0 AED | 572.000 AED |
| 2027-05 | 1.594.727 AED | 0 AED | 643.500 AED |
| 2027-06 | 1.604.987 AED | 0 AED | 643.500 AED |
| 2027-07 | 1.615.314 AED | 0 AED | 643.500 AED |
| 2027-08 | 1.625.707 AED | 7.928 AED | 1.358.500 AED |
| 2027-09 | 1.636.166 AED | 7.928 AED | 1.358.500 AED |
| 2027-10 | 1.646.694 AED | 7.928 AED | 1.430.000 AED |
| 2027-11 | 1.657.288 AED | 7.928 AED | 1.430.000 AED |
| 2027-12 | 1.667.952 AED | 7.928 AED | 1.430.000 AED |
| 2028-01 | 1.678.683 AED | 8.214 AED | 1.430.000 AED |
| 2028-02 | 1.689.484 AED | 8.238 AED | 1.430.000 AED |
| 2028-03 | 1.700.354 AED | 8.262 AED | 1.430.000 AED |
| 2028-04 | 1.711.294 AED | 8.287 AED | 1.430.000 AED |
| 2028-05 | 1.722.305 AED | 8.311 AED | 1.430.000 AED |
| 2028-06 | 1.733.386 AED | 8.336 AED | 1.430.000 AED |
| 2028-07 | 1.744.539 AED | 8.360 AED | 1.430.000 AED |
| 2028-08 | 1.755.763 AED | 8.385 AED | 1.430.000 AED |
| 2028-09 | 1.767.060 AED | 8.409 AED | 1.430.000 AED |
| 2028-10 | 1.778.429 AED | 8.434 AED | 1.430.000 AED |
| 2028-11 | 1.789.872 AED | 8.459 AED | 1.430.000 AED |
| 2028-12 | 1.801.388 AED | 8.484 AED | 1.430.000 AED |
| 2029-01 | 1.812.978 AED | 8.508 AED | 1.430.000 AED |
| 2029-02 | 1.824.643 AED | 8.533 AED | 1.430.000 AED |
| 2029-03 | 1.836.382 AED | 8.558 AED | 1.430.000 AED |
| 2029-04 | 1.848.198 AED | 8.583 AED | 1.430.000 AED |
| 2029-05 | 1.860.089 AED | 8.609 AED | 1.430.000 AED |
| 2029-06 | 1.872.057 AED | 8.634 AED | 1.430.000 AED |
| 2029-07 | 1.884.102 AED | 8.659 AED | 1.430.000 AED |
| 2029-08 | 1.896.224 AED | 8.684 AED | 1.430.000 AED |
| 2029-09 | 1.908.425 AED | 8.710 AED | 1.430.000 AED |
| 2029-10 | 1.920.703 AED | 8.735 AED | 1.430.000 AED |
| 2029-11 | 1.933.061 AED | 8.761 AED | 1.430.000 AED |
| 2029-12 | 1.945.499 AED | 8.786 AED | 1.430.000 AED |
| 2030-01 | 1.958.016 AED | 8.812 AED | 1.430.000 AED |
| 2030-02 | 1.970.614 AED | 8.838 AED | 1.430.000 AED |
| 2030-03 | 1.983.293 AED | 8.863 AED | 1.430.000 AED |
| 2030-04 | 1.996.054 AED | 8.889 AED | 1.430.000 AED |
| 2030-05 | 2.008.896 AED | 8.915 AED | 1.430.000 AED |
| 2030-06 | 2.021.822 AED | 8.941 AED | 1.430.000 AED |
| 2030-07 | 2.034.830 AED | 8.967 AED | 1.430.000 AED |
| 2030-08 | 2.047.922 AED | 8.993 AED | 1.430.000 AED |
| 2030-09 | 2.061.099 AED | 9.019 AED | 1.430.000 AED |
| 2030-10 | 2.074.360 AED | 9.045 AED | 1.430.000 AED |
| 2030-11 | 2.087.706 AED | 9.072 AED | 1.430.000 AED |
| 2030-12 | 2.101.139 AED | 9.098 AED | 1.430.000 AED |
| 2031-01 | 2.114.657 AED | 9.124 AED | 1.430.000 AED |
| 2031-02 | 2.128.263 AED | 9.151 AED | 1.430.000 AED |
| 2031-03 | 2.141.957 AED | 9.177 AED | 1.430.000 AED |
| 2031-04 | 2.155.738 AED | 9.204 AED | 1.430.000 AED |
| 2031-05 | 2.169.608 AED | 9.231 AED | 1.430.000 AED |
| 2031-06 | 2.183.567 AED | 9.257 AED | 1.430.000 AED |
| 2031-07 | 2.197.616 AED | 9.284 AED | 1.430.000 AED |
| 2031-08 | 2.211.756 AED | 9.311 AED | 1.430.000 AED |
| 2031-09 | 2.225.987 AED | 9.338 AED | 1.430.000 AED |
| 2031-10 | 2.240.309 AED | 9.365 AED | 1.430.000 AED |
| 2031-11 | 2.254.723 AED | 9.392 AED | 1.430.000 AED |
| 2031-12 | 2.269.230 AED | 9.419 AED | 1.430.000 AED |
| 2032-01 | 2.283.830 AED | 9.446 AED | 1.430.000 AED |
| 2032-02 | 2.298.524 AED | 9.474 AED | 1.430.000 AED |
| 2032-03 | 2.313.313 AED | 9.501 AED | 1.430.000 AED |
| 2032-04 | 2.328.197 AED | 9.528 AED | 1.430.000 AED |
| 2032-05 | 2.343.177 AED | 9.556 AED | 1.430.000 AED |
| 2032-06 | 2.358.253 AED | 9.583 AED | 1.430.000 AED |
| 2032-07 | 2.373.426 AED | 9.611 AED | 1.430.000 AED |
| 2032-08 | 2.388.697 AED | 9.638 AED | 1.430.000 AED |
| 2032-09 | 2.404.066 AED | 9.666 AED | 1.430.000 AED |
| 2032-10 | 2.419.533 AED | 9.694 AED | 1.430.000 AED |
| 2032-11 | 2.435.101 AED | 9.722 AED | 1.430.000 AED |
| 2032-12 | 2.450.768 AED | 9.750 AED | 1.430.000 AED |
| 2033-01 | 2.466.537 AED | 9.778 AED | 1.430.000 AED |
| 2033-02 | 2.482.406 AED | 9.806 AED | 1.430.000 AED |
| 2033-03 | 2.498.378 AED | 9.834 AED | 1.430.000 AED |
| 2033-04 | 2.514.453 AED | 9.862 AED | 1.430.000 AED |
| 2033-05 | 2.530.631 AED | 9.891 AED | 1.430.000 AED |
| 2033-06 | 2.546.913 AED | 9.919 AED | 1.430.000 AED |
| 2033-07 | 2.563.300 AED | 9.947 AED | 1.430.000 AED |
| 2033-08 | 2.579.792 AED | 9.976 AED | 1.430.000 AED |
| 2033-09 | 2.596.391 AED | 10.004 AED | 1.430.000 AED |
| 2033-10 | 2.613.096 AED | 10.033 AED | 1.430.000 AED |
| 2033-11 | 2.629.909 AED | 10.062 AED | 1.430.000 AED |
| 2033-12 | 2.646.830 AED | 10.090 AED | 1.430.000 AED |
| 2034-01 | 2.663.859 AED | 10.119 AED | 1.430.000 AED |
| 2034-02 | 2.680.999 AED | 10.148 AED | 1.430.000 AED |
| 2034-03 | 2.698.248 AED | 10.177 AED | 1.430.000 AED |
| 2034-04 | 2.715.609 AED | 10.206 AED | 1.430.000 AED |
| 2034-05 | 2.733.081 AED | 10.235 AED | 1.430.000 AED |
| 2034-06 | 2.750.666 AED | 10.265 AED | 1.430.000 AED |
| 2034-07 | 2.768.364 AED | 10.294 AED | 1.430.000 AED |
| 2034-08 | 2.786.176 AED | 10.323 AED | 1.430.000 AED |
| 2034-09 | 2.804.102 AED | 10.353 AED | 1.430.000 AED |
| 2034-10 | 2.822.144 AED | 10.382 AED | 1.430.000 AED |
| 2034-11 | 2.840.302 AED | 10.412 AED | 1.430.000 AED |
| 2034-12 | 2.858.576 AED | 10.441 AED | 1.430.000 AED |
| 2035-01 | 2.876.968 AED | 10.471 AED | 1.430.000 AED |
| 2035-02 | 2.895.479 AED | 10.501 AED | 1.430.000 AED |
| 2035-03 | 2.914.108 AED | 10.531 AED | 1.430.000 AED |
| 2035-04 | 2.932.858 AED | 10.561 AED | 1.430.000 AED |
| 2035-05 | 2.951.728 AED | 10.591 AED | 1.430.000 AED |
| 2035-06 | 2.970.719 AED | 10.621 AED | 1.430.000 AED |
| 2035-07 | 2.989.833 AED | 10.651 AED | 1.430.000 AED |
| 2035-08 | 3.009.070 AED | 10.681 AED | 1.430.000 AED |
| 2035-09 | 3.028.430 AED | 10.711 AED | 1.430.000 AED |
| 2035-10 | 3.047.915 AED | 10.742 AED | 1.430.000 AED |
| 2035-11 | 3.067.526 AED | 10.772 AED | 1.430.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.430.000 AED | 0 AED | 286.000 AED |
| 2026 | 1.544.400 AED | 0 AED | 500.500 AED |
| 2027 | 1.667.952 AED | 39.640 AED | 1.430.000 AED |
| 2028 | 1.801.388 AED | 100.179 AED | 1.430.000 AED |
| 2029 | 1.945.499 AED | 103.760 AED | 1.430.000 AED |
| 2030 | 2.101.139 AED | 107.452 AED | 1.430.000 AED |
| 2031 | 2.269.230 AED | 111.253 AED | 1.430.000 AED |
| 2032 | 2.450.768 AED | 115.169 AED | 1.430.000 AED |
| 2033 | 2.646.830 AED | 119.202 AED | 1.430.000 AED |
| 2034 | 2.858.576 AED | 123.355 AED | 1.430.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 386.100 USD | 0 USD | 77.220 USD |
| 2026-01 | 388.584 USD | 0 USD | 77.220 USD |
| 2026-02 | 391.084 USD | 0 USD | 77.220 USD |
| 2026-03 | 393.600 USD | 0 USD | 96.525 USD |
| 2026-04 | 396.132 USD | 0 USD | 96.525 USD |
| 2026-05 | 398.681 USD | 0 USD | 96.525 USD |
| 2026-06 | 401.246 USD | 0 USD | 115.830 USD |
| 2026-07 | 403.828 USD | 0 USD | 115.830 USD |
| 2026-08 | 406.426 USD | 0 USD | 115.830 USD |
| 2026-09 | 409.041 USD | 0 USD | 115.830 USD |
| 2026-10 | 411.673 USD | 0 USD | 135.135 USD |
| 2026-11 | 414.322 USD | 0 USD | 135.135 USD |
| 2026-12 | 416.988 USD | 0 USD | 135.135 USD |
| 2027-01 | 419.670 USD | 0 USD | 154.440 USD |
| 2027-02 | 422.370 USD | 0 USD | 154.440 USD |
| 2027-03 | 425.088 USD | 0 USD | 154.440 USD |
| 2027-04 | 427.823 USD | 0 USD | 154.440 USD |
| 2027-05 | 430.576 USD | 0 USD | 173.745 USD |
| 2027-06 | 433.346 USD | 0 USD | 173.745 USD |
| 2027-07 | 436.134 USD | 0 USD | 173.745 USD |
| 2027-08 | 438.940 USD | 2.140 USD | 366.795 USD |
| 2027-09 | 441.764 USD | 2.140 USD | 366.795 USD |
| 2027-10 | 444.607 USD | 2.140 USD | 386.100 USD |
| 2027-11 | 447.467 USD | 2.140 USD | 386.100 USD |
| 2027-12 | 450.347 USD | 2.140 USD | 386.100 USD |
| 2028-01 | 453.244 USD | 2.217 USD | 386.100 USD |
| 2028-02 | 456.160 USD | 2.224 USD | 386.100 USD |
| 2028-03 | 459.095 USD | 2.230 USD | 386.100 USD |
| 2028-04 | 462.049 USD | 2.237 USD | 386.100 USD |
| 2028-05 | 465.022 USD | 2.243 USD | 386.100 USD |
| 2028-06 | 468.014 USD | 2.250 USD | 386.100 USD |
| 2028-07 | 471.025 USD | 2.257 USD | 386.100 USD |
| 2028-08 | 474.056 USD | 2.263 USD | 386.100 USD |
| 2028-09 | 477.106 USD | 2.270 USD | 386.100 USD |
| 2028-10 | 480.175 USD | 2.277 USD | 386.100 USD |
| 2028-11 | 483.265 USD | 2.283 USD | 386.100 USD |
| 2028-12 | 486.374 USD | 2.290 USD | 386.100 USD |
| 2029-01 | 489.504 USD | 2.297 USD | 386.100 USD |
| 2029-02 | 492.653 USD | 2.303 USD | 386.100 USD |
| 2029-03 | 495.823 USD | 2.310 USD | 386.100 USD |
| 2029-04 | 499.013 USD | 2.317 USD | 386.100 USD |
| 2029-05 | 502.224 USD | 2.324 USD | 386.100 USD |
| 2029-06 | 505.455 USD | 2.331 USD | 386.100 USD |
| 2029-07 | 508.707 USD | 2.337 USD | 386.100 USD |
| 2029-08 | 511.980 USD | 2.344 USD | 386.100 USD |
| 2029-09 | 515.274 USD | 2.351 USD | 386.100 USD |
| 2029-10 | 518.589 USD | 2.358 USD | 386.100 USD |
| 2029-11 | 521.926 USD | 2.365 USD | 386.100 USD |
| 2029-12 | 525.284 USD | 2.372 USD | 386.100 USD |
| 2030-01 | 528.664 USD | 2.379 USD | 386.100 USD |
| 2030-02 | 532.065 USD | 2.386 USD | 386.100 USD |
| 2030-03 | 535.489 USD | 2.393 USD | 386.100 USD |
| 2030-04 | 538.934 USD | 2.400 USD | 386.100 USD |
| 2030-05 | 542.401 USD | 2.407 USD | 386.100 USD |
| 2030-06 | 545.891 USD | 2.414 USD | 386.100 USD |
| 2030-07 | 549.404 USD | 2.421 USD | 386.100 USD |
| 2030-08 | 552.938 USD | 2.428 USD | 386.100 USD |
| 2030-09 | 556.496 USD | 2.435 USD | 386.100 USD |
| 2030-10 | 560.077 USD | 2.442 USD | 386.100 USD |
| 2030-11 | 563.680 USD | 2.449 USD | 386.100 USD |
| 2030-12 | 567.307 USD | 2.456 USD | 386.100 USD |
| 2031-01 | 570.957 USD | 2.463 USD | 386.100 USD |
| 2031-02 | 574.631 USD | 2.470 USD | 386.100 USD |
| 2031-03 | 578.328 USD | 2.477 USD | 386.100 USD |
| 2031-04 | 582.049 USD | 2.485 USD | 386.100 USD |
| 2031-05 | 585.794 USD | 2.492 USD | 386.100 USD |
| 2031-06 | 589.563 USD | 2.499 USD | 386.100 USD |
| 2031-07 | 593.356 USD | 2.506 USD | 386.100 USD |
| 2031-08 | 597.174 USD | 2.513 USD | 386.100 USD |
| 2031-09 | 601.016 USD | 2.521 USD | 386.100 USD |
| 2031-10 | 604.883 USD | 2.528 USD | 386.100 USD |
| 2031-11 | 608.775 USD | 2.535 USD | 386.100 USD |
| 2031-12 | 612.692 USD | 2.543 USD | 386.100 USD |
| 2032-01 | 616.634 USD | 2.550 USD | 386.100 USD |
| 2032-02 | 620.601 USD | 2.557 USD | 386.100 USD |
| 2032-03 | 624.594 USD | 2.565 USD | 386.100 USD |
| 2032-04 | 628.613 USD | 2.572 USD | 386.100 USD |
| 2032-05 | 632.657 USD | 2.580 USD | 386.100 USD |
| 2032-06 | 636.728 USD | 2.587 USD | 386.100 USD |
| 2032-07 | 640.825 USD | 2.594 USD | 386.100 USD |
| 2032-08 | 644.948 USD | 2.602 USD | 386.100 USD |
| 2032-09 | 649.097 USD | 2.609 USD | 386.100 USD |
| 2032-10 | 653.273 USD | 2.617 USD | 386.100 USD |
| 2032-11 | 657.477 USD | 2.624 USD | 386.100 USD |
| 2032-12 | 661.707 USD | 2.632 USD | 386.100 USD |
| 2033-01 | 665.964 USD | 2.640 USD | 386.100 USD |
| 2033-02 | 670.249 USD | 2.647 USD | 386.100 USD |
| 2033-03 | 674.562 USD | 2.655 USD | 386.100 USD |
| 2033-04 | 678.902 USD | 2.662 USD | 386.100 USD |
| 2033-05 | 683.270 USD | 2.670 USD | 386.100 USD |
| 2033-06 | 687.666 USD | 2.678 USD | 386.100 USD |
| 2033-07 | 692.091 USD | 2.685 USD | 386.100 USD |
| 2033-08 | 696.543 USD | 2.693 USD | 386.100 USD |
| 2033-09 | 701.025 USD | 2.701 USD | 386.100 USD |
| 2033-10 | 705.535 USD | 2.708 USD | 386.100 USD |
| 2033-11 | 710.075 USD | 2.716 USD | 386.100 USD |
| 2033-12 | 714.644 USD | 2.724 USD | 386.100 USD |
| 2034-01 | 719.241 USD | 2.732 USD | 386.100 USD |
| 2034-02 | 723.869 USD | 2.739 USD | 386.100 USD |
| 2034-03 | 728.526 USD | 2.747 USD | 386.100 USD |
| 2034-04 | 733.214 USD | 2.755 USD | 386.100 USD |
| 2034-05 | 737.931 USD | 2.763 USD | 386.100 USD |
| 2034-06 | 742.679 USD | 2.771 USD | 386.100 USD |
| 2034-07 | 747.458 USD | 2.779 USD | 386.100 USD |
| 2034-08 | 752.267 USD | 2.787 USD | 386.100 USD |
| 2034-09 | 757.107 USD | 2.795 USD | 386.100 USD |
| 2034-10 | 761.978 USD | 2.803 USD | 386.100 USD |
| 2034-11 | 766.881 USD | 2.811 USD | 386.100 USD |
| 2034-12 | 771.815 USD | 2.819 USD | 386.100 USD |
| 2035-01 | 776.781 USD | 2.827 USD | 386.100 USD |
| 2035-02 | 781.779 USD | 2.835 USD | 386.100 USD |
| 2035-03 | 786.809 USD | 2.843 USD | 386.100 USD |
| 2035-04 | 791.871 USD | 2.851 USD | 386.100 USD |
| 2035-05 | 796.966 USD | 2.859 USD | 386.100 USD |
| 2035-06 | 802.094 USD | 2.867 USD | 386.100 USD |
| 2035-07 | 807.254 USD | 2.875 USD | 386.100 USD |
| 2035-08 | 812.448 USD | 2.883 USD | 386.100 USD |
| 2035-09 | 817.676 USD | 2.891 USD | 386.100 USD |
| 2035-10 | 822.937 USD | 2.900 USD | 386.100 USD |
| 2035-11 | 828.232 USD | 2.908 USD | 386.100 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 386.100 USD | 0 USD | 77.220 USD |
| 2026 | 416.988 USD | 0 USD | 135.135 USD |
| 2027 | 450.347 USD | 10.700 USD | 386.100 USD |
| 2028 | 486.374 USD | 27.041 USD | 386.100 USD |
| 2029 | 525.284 USD | 28.009 USD | 386.100 USD |
| 2030 | 567.307 USD | 29.010 USD | 386.100 USD |
| 2031 | 612.692 USD | 30.032 USD | 386.100 USD |
| 2032 | 661.707 USD | 31.089 USD | 386.100 USD |
| 2033 | 714.644 USD | 32.179 USD | 386.100 USD |
| 2034 | 771.815 USD | 33.301 USD | 386.100 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.