logo-img

Object 1

Verdan1a - post payment - 2,5 Bedroom

Address: Wadi Al Safa 5th - DUBAI LAND RESIDENCE

18447

2025-04-14

Furnishing: 100%

Other: 1% post paid

Payment Plan:

The amount to be paid at the time of the contract.

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: 10.00 % 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: 10.00 % after 22 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

The amount to be paid at the time of the handover.

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 11 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 23 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 35 month

Percent: 1.00 % after 1 month


Calculated discounts:
Furnishing: 100%
Other: 1% post paid

Purchase Details for Verdan1a - post payment - 2,5 Bedroom

*Based on predicted numbers!

AED


USD

Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 1.800.721 AED 0 AED 378.151 AED
2026-01 1.812.306 AED 0 AED 396.158 AED
2026-02 1.823.967 AED 0 AED 414.165 AED
2026-03 1.835.702 AED 0 AED 432.173 AED
2026-04 1.847.513 AED 0 AED 450.180 AED
2026-05 1.859.400 AED 0 AED 468.187 AED
2026-06 1.871.364 AED 0 AED 486.194 AED
2026-07 1.883.404 AED 0 AED 504.201 AED
2026-08 1.895.522 AED 0 AED 522.209 AED
2026-09 1.907.718 AED 0 AED 540.216 AED
2026-10 1.919.992 AED 0 AED 720.288 AED
2026-11 1.932.345 AED 0 AED 738.295 AED
2026-12 1.944.778 AED 0 AED 756.302 AED
2027-01 1.957.291 AED 0 AED 774.310 AED
2027-02 1.969.884 AED 0 AED 792.317 AED
2027-03 1.982.559 AED 9.843 AED 900.360 AED
2027-04 1.995.314 AED 9.843 AED 918.367 AED
2027-05 2.008.152 AED 9.843 AED 972.389 AED
2027-06 2.021.073 AED 9.843 AED 990.396 AED
2027-07 2.034.076 AED 9.843 AED 1.044.418 AED
2027-08 2.047.164 AED 9.843 AED 1.080.432 AED
2027-09 2.060.335 AED 9.843 AED 1.260.504 AED
2027-10 2.073.592 AED 9.843 AED 1.296.519 AED
2027-11 2.086.933 AED 9.843 AED 1.296.519 AED
2027-12 2.100.360 AED 9.843 AED 1.332.533 AED
2028-01 2.113.874 AED 10.182 AED 1.368.547 AED
2028-02 2.127.475 AED 10.211 AED 1.368.547 AED
2028-03 2.141.163 AED 10.240 AED 1.386.555 AED
2028-04 2.154.940 AED 10.269 AED 1.386.555 AED
2028-05 2.168.804 AED 10.298 AED 1.422.569 AED
2028-06 2.182.759 AED 10.327 AED 1.422.569 AED
2028-07 2.196.803 AED 10.356 AED 1.458.584 AED
2028-08 2.210.937 AED 10.385 AED 1.476.591 AED
2028-09 2.225.162 AED 10.415 AED 1.476.591 AED
2028-10 2.239.479 AED 10.444 AED 1.512.605 AED
2028-11 2.253.888 AED 10.473 AED 1.512.605 AED
2028-12 2.268.389 AED 10.503 AED 1.548.620 AED
2029-01 2.282.984 AED 10.533 AED 1.584.634 AED
2029-02 2.297.673 AED 10.562 AED 1.584.634 AED
2029-03 2.312.456 AED 10.592 AED 1.602.641 AED
2029-04 2.327.335 AED 10.622 AED 1.602.641 AED
2029-05 2.342.309 AED 10.652 AED 1.638.656 AED
2029-06 2.357.379 AED 10.681 AED 1.638.656 AED
2029-07 2.372.547 AED 10.711 AED 1.674.670 AED
2029-08 2.387.812 AED 10.742 AED 1.692.677 AED
2029-09 2.403.175 AED 10.772 AED 1.692.677 AED
2029-10 2.418.637 AED 10.802 AED 1.728.692 AED
2029-11 2.434.199 AED 10.832 AED 1.728.692 AED
2029-12 2.449.861 AED 10.863 AED 1.764.706 AED
2030-01 2.465.623 AED 10.893 AED 1.800.720 AED
2030-02 2.481.487 AED 10.924 AED 1.800.720 AED
2030-03 2.497.453 AED 10.954 AED 1.800.720 AED
2030-04 2.513.522 AED 10.985 AED 1.800.720 AED
2030-05 2.529.694 AED 11.016 AED 1.800.720 AED
2030-06 2.545.970 AED 11.047 AED 1.800.720 AED
2030-07 2.562.351 AED 11.077 AED 1.800.720 AED
2030-08 2.578.837 AED 11.108 AED 1.800.720 AED
2030-09 2.595.429 AED 11.139 AED 1.800.720 AED
2030-10 2.612.128 AED 11.171 AED 1.800.720 AED
2030-11 2.628.935 AED 11.202 AED 1.800.720 AED
2030-12 2.645.849 AED 11.233 AED 1.800.720 AED
2031-01 2.662.873 AED 11.265 AED 1.800.720 AED
2031-02 2.680.006 AED 11.296 AED 1.800.720 AED
2031-03 2.697.249 AED 11.327 AED 1.800.720 AED
2031-04 2.714.603 AED 11.359 AED 1.800.720 AED
2031-05 2.732.069 AED 11.391 AED 1.800.720 AED
2031-06 2.749.647 AED 11.423 AED 1.800.720 AED
2031-07 2.767.339 AED 11.454 AED 1.800.720 AED
2031-08 2.785.144 AED 11.486 AED 1.800.720 AED
2031-09 2.803.064 AED 11.518 AED 1.800.720 AED
2031-10 2.821.099 AED 11.550 AED 1.800.720 AED
2031-11 2.839.250 AED 11.583 AED 1.800.720 AED
2031-12 2.857.517 AED 11.615 AED 1.800.720 AED
2032-01 2.875.903 AED 11.647 AED 1.800.720 AED
2032-02 2.894.406 AED 11.679 AED 1.800.720 AED
2032-03 2.913.029 AED 11.712 AED 1.800.720 AED
2032-04 2.931.772 AED 11.744 AED 1.800.720 AED
2032-05 2.950.635 AED 11.777 AED 1.800.720 AED
2032-06 2.969.619 AED 11.810 AED 1.800.720 AED
2032-07 2.988.726 AED 11.843 AED 1.800.720 AED
2032-08 3.007.955 AED 11.875 AED 1.800.720 AED
2032-09 3.027.309 AED 11.908 AED 1.800.720 AED
2032-10 3.046.786 AED 11.941 AED 1.800.720 AED
2032-11 3.066.390 AED 11.975 AED 1.800.720 AED
2032-12 3.086.119 AED 12.008 AED 1.800.720 AED
2033-01 3.105.975 AED 12.041 AED 1.800.720 AED
2033-02 3.125.959 AED 12.074 AED 1.800.720 AED
2033-03 3.146.071 AED 12.108 AED 1.800.720 AED
2033-04 3.166.313 AED 12.141 AED 1.800.720 AED
2033-05 3.186.686 AED 12.175 AED 1.800.720 AED
2033-06 3.207.189 AED 12.209 AED 1.800.720 AED
2033-07 3.227.824 AED 12.242 AED 1.800.720 AED
2033-08 3.248.592 AED 12.276 AED 1.800.720 AED
2033-09 3.269.493 AED 12.310 AED 1.800.720 AED
2033-10 3.290.529 AED 12.344 AED 1.800.720 AED
2033-11 3.311.701 AED 12.378 AED 1.800.720 AED
2033-12 3.333.008 AED 12.413 AED 1.800.720 AED
2034-01 3.354.453 AED 12.447 AED 1.800.720 AED
2034-02 3.376.036 AED 12.481 AED 1.800.720 AED
2034-03 3.397.757 AED 12.516 AED 1.800.720 AED
2034-04 3.419.619 AED 12.550 AED 1.800.720 AED
2034-05 3.441.620 AED 12.585 AED 1.800.720 AED
2034-06 3.463.764 AED 12.620 AED 1.800.720 AED
2034-07 3.486.050 AED 12.654 AED 1.800.720 AED
2034-08 3.508.479 AED 12.689 AED 1.800.720 AED
2034-09 3.531.053 AED 12.724 AED 1.800.720 AED
2034-10 3.553.772 AED 12.759 AED 1.800.720 AED
2034-11 3.576.637 AED 12.794 AED 1.800.720 AED
2034-12 3.599.649 AED 12.830 AED 1.800.720 AED
2035-01 3.622.809 AED 12.865 AED 1.800.720 AED
2035-02 3.646.119 AED 12.900 AED 1.800.720 AED
2035-03 3.669.578 AED 12.936 AED 1.800.720 AED
2035-04 3.693.188 AED 12.971 AED 1.800.720 AED
2035-05 3.716.950 AED 13.007 AED 1.800.720 AED
2035-06 3.740.865 AED 13.043 AED 1.800.720 AED
2035-07 3.764.934 AED 13.079 AED 1.800.720 AED
2035-08 3.789.158 AED 13.115 AED 1.800.720 AED
2035-09 3.813.537 AED 13.151 AED 1.800.720 AED
2035-10 3.838.074 AED 13.187 AED 1.800.720 AED
2035-11 3.862.768 AED 13.223 AED 1.800.720 AED
Yearly ROI (Complete Years Only)
Year Property Value Cash Income Investment
2025 1.800.721 AED 0 AED 378.151 AED
2026 1.944.778 AED 0 AED 756.302 AED
2027 2.100.360 AED 98.430 AED 1.332.533 AED
2028 2.268.389 AED 124.103 AED 1.548.620 AED
2029 2.449.861 AED 128.364 AED 1.764.706 AED
2030 2.645.849 AED 132.749 AED 1.800.720 AED
2031 2.857.517 AED 137.267 AED 1.800.720 AED
2032 3.086.119 AED 141.919 AED 1.800.720 AED
2033 3.333.008 AED 146.711 AED 1.800.720 AED
2034 3.599.649 AED 151.649 AED 1.800.720 AED
Monthly ROI
Month (Y-m) Property Value Cash Income Investment
2025-12 486.194 USD 0 USD 102.100 USD
2026-01 489.322 USD 0 USD 106.962 USD
2026-02 492.471 USD 0 USD 111.824 USD
2026-03 495.639 USD 0 USD 116.686 USD
2026-04 498.828 USD 0 USD 121.548 USD
2026-05 502.038 USD 0 USD 126.410 USD
2026-06 505.268 USD 0 USD 131.272 USD
2026-07 508.519 USD 0 USD 136.134 USD
2026-08 511.790 USD 0 USD 140.996 USD
2026-09 515.083 USD 0 USD 145.858 USD
2026-10 518.397 USD 0 USD 194.477 USD
2026-11 521.733 USD 0 USD 199.339 USD
2026-12 525.090 USD 0 USD 204.201 USD
2027-01 528.468 USD 0 USD 209.063 USD
2027-02 531.868 USD 0 USD 213.925 USD
2027-03 535.290 USD 2.657 USD 243.097 USD
2027-04 538.734 USD 2.657 USD 247.959 USD
2027-05 542.201 USD 2.657 USD 262.545 USD
2027-06 545.689 USD 2.657 USD 267.406 USD
2027-07 549.200 USD 2.657 USD 281.992 USD
2027-08 552.734 USD 2.657 USD 291.716 USD
2027-09 556.290 USD 2.657 USD 340.336 USD
2027-10 559.869 USD 2.657 USD 350.060 USD
2027-11 563.471 USD 2.657 USD 350.060 USD
2027-12 567.097 USD 2.657 USD 359.783 USD
2028-01 570.745 USD 2.749 USD 369.507 USD
2028-02 574.418 USD 2.756 USD 369.507 USD
2028-03 578.114 USD 2.764 USD 374.369 USD
2028-04 581.833 USD 2.772 USD 374.369 USD
2028-05 585.577 USD 2.780 USD 384.093 USD
2028-06 589.344 USD 2.788 USD 384.093 USD
2028-07 593.136 USD 2.796 USD 393.817 USD
2028-08 596.952 USD 2.803 USD 398.679 USD
2028-09 600.793 USD 2.812 USD 398.679 USD
2028-10 604.659 USD 2.819 USD 408.403 USD
2028-11 608.549 USD 2.827 USD 408.403 USD
2028-12 612.465 USD 2.835 USD 418.127 USD
2029-01 616.405 USD 2.843 USD 427.851 USD
2029-02 620.371 USD 2.851 USD 427.851 USD
2029-03 624.363 USD 2.859 USD 432.713 USD
2029-04 628.380 USD 2.867 USD 432.713 USD
2029-05 632.423 USD 2.876 USD 442.437 USD
2029-06 636.492 USD 2.883 USD 442.437 USD
2029-07 640.587 USD 2.891 USD 452.160 USD
2029-08 644.709 USD 2.900 USD 457.022 USD
2029-09 648.857 USD 2.908 USD 457.022 USD
2029-10 653.031 USD 2.916 USD 466.746 USD
2029-11 657.233 USD 2.924 USD 466.746 USD
2029-12 661.462 USD 2.933 USD 476.470 USD
2030-01 665.718 USD 2.941 USD 486.194 USD
2030-02 670.001 USD 2.949 USD 486.194 USD
2030-03 674.312 USD 2.957 USD 486.194 USD
2030-04 678.650 USD 2.965 USD 486.194 USD
2030-05 683.017 USD 2.974 USD 486.194 USD
2030-06 687.411 USD 2.982 USD 486.194 USD
2030-07 691.834 USD 2.990 USD 486.194 USD
2030-08 696.285 USD 2.999 USD 486.194 USD
2030-09 700.765 USD 3.007 USD 486.194 USD
2030-10 705.274 USD 3.016 USD 486.194 USD
2030-11 709.812 USD 3.024 USD 486.194 USD
2030-12 714.379 USD 3.032 USD 486.194 USD
2031-01 718.975 USD 3.041 USD 486.194 USD
2031-02 723.601 USD 3.049 USD 486.194 USD
2031-03 728.257 USD 3.058 USD 486.194 USD
2031-04 732.942 USD 3.066 USD 486.194 USD
2031-05 737.658 USD 3.075 USD 486.194 USD
2031-06 742.404 USD 3.084 USD 486.194 USD
2031-07 747.181 USD 3.092 USD 486.194 USD
2031-08 751.988 USD 3.101 USD 486.194 USD
2031-09 756.827 USD 3.109 USD 486.194 USD
2031-10 761.696 USD 3.118 USD 486.194 USD
2031-11 766.597 USD 3.127 USD 486.194 USD
2031-12 771.529 USD 3.136 USD 486.194 USD
2032-01 776.493 USD 3.144 USD 486.194 USD
2032-02 781.489 USD 3.153 USD 486.194 USD
2032-03 786.517 USD 3.162 USD 486.194 USD
2032-04 791.578 USD 3.170 USD 486.194 USD
2032-05 796.671 USD 3.179 USD 486.194 USD
2032-06 801.797 USD 3.188 USD 486.194 USD
2032-07 806.956 USD 3.197 USD 486.194 USD
2032-08 812.147 USD 3.206 USD 486.194 USD
2032-09 817.373 USD 3.215 USD 486.194 USD
2032-10 822.632 USD 3.224 USD 486.194 USD
2032-11 827.925 USD 3.233 USD 486.194 USD
2032-12 833.252 USD 3.242 USD 486.194 USD
2033-01 838.613 USD 3.251 USD 486.194 USD
2033-02 844.008 USD 3.259 USD 486.194 USD
2033-03 849.439 USD 3.269 USD 486.194 USD
2033-04 854.904 USD 3.278 USD 486.194 USD
2033-05 860.405 USD 3.287 USD 486.194 USD
2033-06 865.941 USD 3.296 USD 486.194 USD
2033-07 871.512 USD 3.305 USD 486.194 USD
2033-08 877.119 USD 3.314 USD 486.194 USD
2033-09 882.763 USD 3.323 USD 486.194 USD
2033-10 888.442 USD 3.332 USD 486.194 USD
2033-11 894.159 USD 3.342 USD 486.194 USD
2033-12 899.912 USD 3.351 USD 486.194 USD
2034-01 905.702 USD 3.360 USD 486.194 USD
2034-02 911.529 USD 3.369 USD 486.194 USD
2034-03 917.394 USD 3.379 USD 486.194 USD
2034-04 923.297 USD 3.388 USD 486.194 USD
2034-05 929.237 USD 3.397 USD 486.194 USD
2034-06 935.216 USD 3.407 USD 486.194 USD
2034-07 941.233 USD 3.416 USD 486.194 USD
2034-08 947.289 USD 3.426 USD 486.194 USD
2034-09 953.384 USD 3.435 USD 486.194 USD
2034-10 959.518 USD 3.444 USD 486.194 USD
2034-11 965.691 USD 3.454 USD 486.194 USD
2034-12 971.905 USD 3.464 USD 486.194 USD
2035-01 978.158 USD 3.473 USD 486.194 USD
2035-02 984.452 USD 3.483 USD 486.194 USD
2035-03 990.786 USD 3.492 USD 486.194 USD
2035-04 997.160 USD 3.502 USD 486.194 USD
2035-05 1.003.576 USD 3.511 USD 486.194 USD
2035-06 1.010.033 USD 3.521 USD 486.194 USD
2035-07 1.016.532 USD 3.531 USD 486.194 USD
2035-08 1.023.072 USD 3.541 USD 486.194 USD
2035-09 1.029.654 USD 3.550 USD 486.194 USD
2035-10 1.036.279 USD 3.560 USD 486.194 USD
2035-11 1.042.947 USD 3.570 USD 486.194 USD
Yearly ROI (Complete Years Only)
Year Property Value Cash Income Investment
2025 486.194 USD 0 USD 102.100 USD
2026 525.090 USD 0 USD 204.201 USD
2027 567.097 USD 26.570 USD 359.783 USD
2028 612.465 USD 33.501 USD 418.127 USD
2029 661.462 USD 34.651 USD 476.470 USD
2030 714.379 USD 35.836 USD 486.194 USD
2031 771.529 USD 37.056 USD 486.194 USD
2032 833.252 USD 38.313 USD 486.194 USD
2033 899.912 USD 39.607 USD 486.194 USD
2034 971.905 USD 40.939 USD 486.194 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.