Calculate investment numbers:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 10.00 % after 3 month
Percent: 10.00 % after 6 month
Percent: 10.00 % after 9 month
Percent: 10.00 % after 12 month
Percent: 10.00 % after 15 month
Percent: 10.00 % after 18 month
The amount to be paid at the time of the handover.
Calculated discounts:
Purchase Details for Aqua Dimore - One Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.339.000 AED | 0 AED | 267.800 AED |
| 2026-01 | 1.347.615 AED | 0 AED | 267.800 AED |
| 2026-02 | 1.356.285 AED | 0 AED | 401.700 AED |
| 2026-03 | 1.365.012 AED | 0 AED | 401.700 AED |
| 2026-04 | 1.373.794 AED | 0 AED | 401.700 AED |
| 2026-05 | 1.382.633 AED | 0 AED | 535.600 AED |
| 2026-06 | 1.391.529 AED | 0 AED | 535.600 AED |
| 2026-07 | 1.400.482 AED | 0 AED | 535.600 AED |
| 2026-08 | 1.409.493 AED | 0 AED | 669.500 AED |
| 2026-09 | 1.418.562 AED | 0 AED | 669.500 AED |
| 2026-10 | 1.427.689 AED | 0 AED | 669.500 AED |
| 2026-11 | 1.436.875 AED | 0 AED | 803.400 AED |
| 2026-12 | 1.446.120 AED | 7.960 AED | 1.071.200 AED |
| 2027-01 | 1.455.424 AED | 8.228 AED | 1.071.200 AED |
| 2027-02 | 1.464.788 AED | 8.250 AED | 1.205.100 AED |
| 2027-03 | 1.474.213 AED | 8.273 AED | 1.205.100 AED |
| 2027-04 | 1.483.698 AED | 8.296 AED | 1.205.100 AED |
| 2027-05 | 1.493.244 AED | 8.319 AED | 1.339.000 AED |
| 2027-06 | 1.502.851 AED | 8.342 AED | 1.339.000 AED |
| 2027-07 | 1.512.521 AED | 8.365 AED | 1.339.000 AED |
| 2027-08 | 1.522.252 AED | 8.388 AED | 1.339.000 AED |
| 2027-09 | 1.532.047 AED | 8.411 AED | 1.339.000 AED |
| 2027-10 | 1.541.904 AED | 8.434 AED | 1.339.000 AED |
| 2027-11 | 1.551.825 AED | 8.457 AED | 1.339.000 AED |
| 2027-12 | 1.561.809 AED | 8.480 AED | 1.339.000 AED |
| 2028-01 | 1.571.858 AED | 8.504 AED | 1.339.000 AED |
| 2028-02 | 1.581.971 AED | 8.527 AED | 1.339.000 AED |
| 2028-03 | 1.592.150 AED | 8.550 AED | 1.339.000 AED |
| 2028-04 | 1.602.394 AED | 8.574 AED | 1.339.000 AED |
| 2028-05 | 1.612.703 AED | 8.597 AED | 1.339.000 AED |
| 2028-06 | 1.623.080 AED | 8.621 AED | 1.339.000 AED |
| 2028-07 | 1.633.523 AED | 8.645 AED | 1.339.000 AED |
| 2028-08 | 1.644.033 AED | 8.668 AED | 1.339.000 AED |
| 2028-09 | 1.654.610 AED | 8.692 AED | 1.339.000 AED |
| 2028-10 | 1.665.256 AED | 8.716 AED | 1.339.000 AED |
| 2028-11 | 1.675.971 AED | 8.740 AED | 1.339.000 AED |
| 2028-12 | 1.686.754 AED | 8.764 AED | 1.339.000 AED |
| 2029-01 | 1.697.606 AED | 8.788 AED | 1.339.000 AED |
| 2029-02 | 1.708.529 AED | 8.812 AED | 1.339.000 AED |
| 2029-03 | 1.719.522 AED | 8.836 AED | 1.339.000 AED |
| 2029-04 | 1.730.585 AED | 8.860 AED | 1.339.000 AED |
| 2029-05 | 1.741.720 AED | 8.884 AED | 1.339.000 AED |
| 2029-06 | 1.752.926 AED | 8.909 AED | 1.339.000 AED |
| 2029-07 | 1.764.204 AED | 8.933 AED | 1.339.000 AED |
| 2029-08 | 1.775.555 AED | 8.957 AED | 1.339.000 AED |
| 2029-09 | 1.786.979 AED | 8.982 AED | 1.339.000 AED |
| 2029-10 | 1.798.477 AED | 9.006 AED | 1.339.000 AED |
| 2029-11 | 1.810.048 AED | 9.031 AED | 1.339.000 AED |
| 2029-12 | 1.821.694 AED | 9.056 AED | 1.339.000 AED |
| 2030-01 | 1.833.415 AED | 9.080 AED | 1.339.000 AED |
| 2030-02 | 1.845.211 AED | 9.105 AED | 1.339.000 AED |
| 2030-03 | 1.857.083 AED | 9.130 AED | 1.339.000 AED |
| 2030-04 | 1.869.032 AED | 9.155 AED | 1.339.000 AED |
| 2030-05 | 1.881.057 AED | 9.180 AED | 1.339.000 AED |
| 2030-06 | 1.893.160 AED | 9.205 AED | 1.339.000 AED |
| 2030-07 | 1.905.341 AED | 9.230 AED | 1.339.000 AED |
| 2030-08 | 1.917.600 AED | 9.255 AED | 1.339.000 AED |
| 2030-09 | 1.929.938 AED | 9.280 AED | 1.339.000 AED |
| 2030-10 | 1.942.355 AED | 9.306 AED | 1.339.000 AED |
| 2030-11 | 1.954.852 AED | 9.331 AED | 1.339.000 AED |
| 2030-12 | 1.967.430 AED | 9.356 AED | 1.339.000 AED |
| 2031-01 | 1.980.088 AED | 9.382 AED | 1.339.000 AED |
| 2031-02 | 1.992.828 AED | 9.407 AED | 1.339.000 AED |
| 2031-03 | 2.005.650 AED | 9.433 AED | 1.339.000 AED |
| 2031-04 | 2.018.555 AED | 9.458 AED | 1.339.000 AED |
| 2031-05 | 2.031.542 AED | 9.484 AED | 1.339.000 AED |
| 2031-06 | 2.044.613 AED | 9.510 AED | 1.339.000 AED |
| 2031-07 | 2.057.768 AED | 9.536 AED | 1.339.000 AED |
| 2031-08 | 2.071.008 AED | 9.562 AED | 1.339.000 AED |
| 2031-09 | 2.084.333 AED | 9.588 AED | 1.339.000 AED |
| 2031-10 | 2.097.743 AED | 9.614 AED | 1.339.000 AED |
| 2031-11 | 2.111.240 AED | 9.640 AED | 1.339.000 AED |
| 2031-12 | 2.124.824 AED | 9.666 AED | 1.339.000 AED |
| 2032-01 | 2.138.495 AED | 9.692 AED | 1.339.000 AED |
| 2032-02 | 2.152.255 AED | 9.718 AED | 1.339.000 AED |
| 2032-03 | 2.166.102 AED | 9.745 AED | 1.339.000 AED |
| 2032-04 | 2.180.039 AED | 9.771 AED | 1.339.000 AED |
| 2032-05 | 2.194.065 AED | 9.798 AED | 1.339.000 AED |
| 2032-06 | 2.208.182 AED | 9.824 AED | 1.339.000 AED |
| 2032-07 | 2.222.390 AED | 9.851 AED | 1.339.000 AED |
| 2032-08 | 2.236.689 AED | 9.878 AED | 1.339.000 AED |
| 2032-09 | 2.251.079 AED | 9.904 AED | 1.339.000 AED |
| 2032-10 | 2.265.563 AED | 9.931 AED | 1.339.000 AED |
| 2032-11 | 2.280.140 AED | 9.958 AED | 1.339.000 AED |
| 2032-12 | 2.294.810 AED | 9.985 AED | 1.339.000 AED |
| 2033-01 | 2.309.575 AED | 10.012 AED | 1.339.000 AED |
| 2033-02 | 2.324.435 AED | 10.039 AED | 1.339.000 AED |
| 2033-03 | 2.339.390 AED | 10.066 AED | 1.339.000 AED |
| 2033-04 | 2.354.442 AED | 10.093 AED | 1.339.000 AED |
| 2033-05 | 2.369.591 AED | 10.121 AED | 1.339.000 AED |
| 2033-06 | 2.384.837 AED | 10.148 AED | 1.339.000 AED |
| 2033-07 | 2.400.181 AED | 10.175 AED | 1.339.000 AED |
| 2033-08 | 2.415.624 AED | 10.203 AED | 1.339.000 AED |
| 2033-09 | 2.431.166 AED | 10.230 AED | 1.339.000 AED |
| 2033-10 | 2.446.808 AED | 10.258 AED | 1.339.000 AED |
| 2033-11 | 2.462.551 AED | 10.286 AED | 1.339.000 AED |
| 2033-12 | 2.478.395 AED | 10.313 AED | 1.339.000 AED |
| 2034-01 | 2.494.341 AED | 10.341 AED | 1.339.000 AED |
| 2034-02 | 2.510.390 AED | 10.369 AED | 1.339.000 AED |
| 2034-03 | 2.526.542 AED | 10.397 AED | 1.339.000 AED |
| 2034-04 | 2.542.798 AED | 10.425 AED | 1.339.000 AED |
| 2034-05 | 2.559.158 AED | 10.453 AED | 1.339.000 AED |
| 2034-06 | 2.575.624 AED | 10.481 AED | 1.339.000 AED |
| 2034-07 | 2.592.195 AED | 10.510 AED | 1.339.000 AED |
| 2034-08 | 2.608.874 AED | 10.538 AED | 1.339.000 AED |
| 2034-09 | 2.625.659 AED | 10.566 AED | 1.339.000 AED |
| 2034-10 | 2.642.553 AED | 10.595 AED | 1.339.000 AED |
| 2034-11 | 2.659.555 AED | 10.623 AED | 1.339.000 AED |
| 2034-12 | 2.676.667 AED | 10.652 AED | 1.339.000 AED |
| 2035-01 | 2.693.888 AED | 10.681 AED | 1.339.000 AED |
| 2035-02 | 2.711.221 AED | 10.709 AED | 1.339.000 AED |
| 2035-03 | 2.728.665 AED | 10.738 AED | 1.339.000 AED |
| 2035-04 | 2.746.221 AED | 10.767 AED | 1.339.000 AED |
| 2035-05 | 2.763.891 AED | 10.796 AED | 1.339.000 AED |
| 2035-06 | 2.781.674 AED | 10.825 AED | 1.339.000 AED |
| 2035-07 | 2.799.571 AED | 10.854 AED | 1.339.000 AED |
| 2035-08 | 2.817.584 AED | 10.883 AED | 1.339.000 AED |
| 2035-09 | 2.835.712 AED | 10.912 AED | 1.339.000 AED |
| 2035-10 | 2.853.957 AED | 10.942 AED | 1.339.000 AED |
| 2035-11 | 2.872.319 AED | 10.971 AED | 1.339.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.339.000 AED | 0 AED | 267.800 AED |
| 2026 | 1.446.120 AED | 7.960 AED | 1.071.200 AED |
| 2027 | 1.561.809 AED | 100.243 AED | 1.339.000 AED |
| 2028 | 1.686.754 AED | 103.598 AED | 1.339.000 AED |
| 2029 | 1.821.694 AED | 107.054 AED | 1.339.000 AED |
| 2030 | 1.967.430 AED | 110.613 AED | 1.339.000 AED |
| 2031 | 2.124.824 AED | 114.280 AED | 1.339.000 AED |
| 2032 | 2.294.810 AED | 118.055 AED | 1.339.000 AED |
| 2033 | 2.478.395 AED | 121.944 AED | 1.339.000 AED |
| 2034 | 2.676.667 AED | 125.950 AED | 1.339.000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 361.530 USD | 0 USD | 72.306 USD |
| 2026-01 | 363.856 USD | 0 USD | 72.306 USD |
| 2026-02 | 366.196 USD | 0 USD | 108.459 USD |
| 2026-03 | 368.553 USD | 0 USD | 108.459 USD |
| 2026-04 | 370.924 USD | 0 USD | 108.459 USD |
| 2026-05 | 373.310 USD | 0 USD | 144.612 USD |
| 2026-06 | 375.712 USD | 0 USD | 144.612 USD |
| 2026-07 | 378.130 USD | 0 USD | 144.612 USD |
| 2026-08 | 380.563 USD | 0 USD | 180.765 USD |
| 2026-09 | 383.011 USD | 0 USD | 180.765 USD |
| 2026-10 | 385.476 USD | 0 USD | 180.765 USD |
| 2026-11 | 387.956 USD | 0 USD | 216.918 USD |
| 2026-12 | 390.452 USD | 2.149 USD | 289.224 USD |
| 2027-01 | 392.964 USD | 2.221 USD | 289.224 USD |
| 2027-02 | 395.492 USD | 2.227 USD | 325.377 USD |
| 2027-03 | 398.037 USD | 2.233 USD | 325.377 USD |
| 2027-04 | 400.598 USD | 2.239 USD | 325.377 USD |
| 2027-05 | 403.175 USD | 2.246 USD | 361.530 USD |
| 2027-06 | 405.769 USD | 2.252 USD | 361.530 USD |
| 2027-07 | 408.380 USD | 2.258 USD | 361.530 USD |
| 2027-08 | 411.008 USD | 2.264 USD | 361.530 USD |
| 2027-09 | 413.652 USD | 2.270 USD | 361.530 USD |
| 2027-10 | 416.314 USD | 2.277 USD | 361.530 USD |
| 2027-11 | 418.992 USD | 2.283 USD | 361.530 USD |
| 2027-12 | 421.688 USD | 2.289 USD | 361.530 USD |
| 2028-01 | 424.401 USD | 2.296 USD | 361.530 USD |
| 2028-02 | 427.132 USD | 2.302 USD | 361.530 USD |
| 2028-03 | 429.880 USD | 2.308 USD | 361.530 USD |
| 2028-04 | 432.646 USD | 2.314 USD | 361.530 USD |
| 2028-05 | 435.429 USD | 2.321 USD | 361.530 USD |
| 2028-06 | 438.231 USD | 2.327 USD | 361.530 USD |
| 2028-07 | 441.051 USD | 2.334 USD | 361.530 USD |
| 2028-08 | 443.888 USD | 2.340 USD | 361.530 USD |
| 2028-09 | 446.744 USD | 2.346 USD | 361.530 USD |
| 2028-10 | 449.619 USD | 2.353 USD | 361.530 USD |
| 2028-11 | 452.512 USD | 2.359 USD | 361.530 USD |
| 2028-12 | 455.423 USD | 2.366 USD | 361.530 USD |
| 2029-01 | 458.353 USD | 2.372 USD | 361.530 USD |
| 2029-02 | 461.302 USD | 2.379 USD | 361.530 USD |
| 2029-03 | 464.270 USD | 2.385 USD | 361.530 USD |
| 2029-04 | 467.257 USD | 2.392 USD | 361.530 USD |
| 2029-05 | 470.264 USD | 2.398 USD | 361.530 USD |
| 2029-06 | 473.290 USD | 2.405 USD | 361.530 USD |
| 2029-07 | 476.335 USD | 2.411 USD | 361.530 USD |
| 2029-08 | 479.399 USD | 2.418 USD | 361.530 USD |
| 2029-09 | 482.484 USD | 2.425 USD | 361.530 USD |
| 2029-10 | 485.588 USD | 2.431 USD | 361.530 USD |
| 2029-11 | 488.712 USD | 2.438 USD | 361.530 USD |
| 2029-12 | 491.857 USD | 2.445 USD | 361.530 USD |
| 2030-01 | 495.022 USD | 2.451 USD | 361.530 USD |
| 2030-02 | 498.206 USD | 2.458 USD | 361.530 USD |
| 2030-03 | 501.412 USD | 2.465 USD | 361.530 USD |
| 2030-04 | 504.638 USD | 2.471 USD | 361.530 USD |
| 2030-05 | 507.885 USD | 2.478 USD | 361.530 USD |
| 2030-06 | 511.153 USD | 2.485 USD | 361.530 USD |
| 2030-07 | 514.442 USD | 2.492 USD | 361.530 USD |
| 2030-08 | 517.752 USD | 2.498 USD | 361.530 USD |
| 2030-09 | 521.083 USD | 2.505 USD | 361.530 USD |
| 2030-10 | 524.435 USD | 2.512 USD | 361.530 USD |
| 2030-11 | 527.810 USD | 2.519 USD | 361.530 USD |
| 2030-12 | 531.206 USD | 2.526 USD | 361.530 USD |
| 2031-01 | 534.623 USD | 2.533 USD | 361.530 USD |
| 2031-02 | 538.063 USD | 2.539 USD | 361.530 USD |
| 2031-03 | 541.525 USD | 2.546 USD | 361.530 USD |
| 2031-04 | 545.009 USD | 2.553 USD | 361.530 USD |
| 2031-05 | 548.516 USD | 2.560 USD | 361.530 USD |
| 2031-06 | 552.045 USD | 2.567 USD | 361.530 USD |
| 2031-07 | 555.597 USD | 2.574 USD | 361.530 USD |
| 2031-08 | 559.172 USD | 2.581 USD | 361.530 USD |
| 2031-09 | 562.769 USD | 2.588 USD | 361.530 USD |
| 2031-10 | 566.390 USD | 2.595 USD | 361.530 USD |
| 2031-11 | 570.034 USD | 2.602 USD | 361.530 USD |
| 2031-12 | 573.702 USD | 2.609 USD | 361.530 USD |
| 2032-01 | 577.393 USD | 2.616 USD | 361.530 USD |
| 2032-02 | 581.108 USD | 2.623 USD | 361.530 USD |
| 2032-03 | 584.847 USD | 2.631 USD | 361.530 USD |
| 2032-04 | 588.610 USD | 2.638 USD | 361.530 USD |
| 2032-05 | 592.397 USD | 2.645 USD | 361.530 USD |
| 2032-06 | 596.209 USD | 2.652 USD | 361.530 USD |
| 2032-07 | 600.045 USD | 2.659 USD | 361.530 USD |
| 2032-08 | 603.906 USD | 2.667 USD | 361.530 USD |
| 2032-09 | 607.791 USD | 2.674 USD | 361.530 USD |
| 2032-10 | 611.702 USD | 2.681 USD | 361.530 USD |
| 2032-11 | 615.637 USD | 2.688 USD | 361.530 USD |
| 2032-12 | 619.598 USD | 2.695 USD | 361.530 USD |
| 2033-01 | 623.585 USD | 2.703 USD | 361.530 USD |
| 2033-02 | 627.597 USD | 2.710 USD | 361.530 USD |
| 2033-03 | 631.635 USD | 2.717 USD | 361.530 USD |
| 2033-04 | 635.699 USD | 2.725 USD | 361.530 USD |
| 2033-05 | 639.789 USD | 2.732 USD | 361.530 USD |
| 2033-06 | 643.905 USD | 2.739 USD | 361.530 USD |
| 2033-07 | 648.048 USD | 2.747 USD | 361.530 USD |
| 2033-08 | 652.218 USD | 2.754 USD | 361.530 USD |
| 2033-09 | 656.414 USD | 2.762 USD | 361.530 USD |
| 2033-10 | 660.638 USD | 2.769 USD | 361.530 USD |
| 2033-11 | 664.888 USD | 2.777 USD | 361.530 USD |
| 2033-12 | 669.166 USD | 2.784 USD | 361.530 USD |
| 2034-01 | 673.472 USD | 2.792 USD | 361.530 USD |
| 2034-02 | 677.805 USD | 2.799 USD | 361.530 USD |
| 2034-03 | 682.166 USD | 2.807 USD | 361.530 USD |
| 2034-04 | 686.555 USD | 2.814 USD | 361.530 USD |
| 2034-05 | 690.972 USD | 2.822 USD | 361.530 USD |
| 2034-06 | 695.418 USD | 2.829 USD | 361.530 USD |
| 2034-07 | 699.892 USD | 2.837 USD | 361.530 USD |
| 2034-08 | 704.395 USD | 2.845 USD | 361.530 USD |
| 2034-09 | 708.927 USD | 2.852 USD | 361.530 USD |
| 2034-10 | 713.489 USD | 2.860 USD | 361.530 USD |
| 2034-11 | 718.079 USD | 2.868 USD | 361.530 USD |
| 2034-12 | 722.700 USD | 2.876 USD | 361.530 USD |
| 2035-01 | 727.349 USD | 2.883 USD | 361.530 USD |
| 2035-02 | 732.029 USD | 2.891 USD | 361.530 USD |
| 2035-03 | 736.739 USD | 2.899 USD | 361.530 USD |
| 2035-04 | 741.479 USD | 2.907 USD | 361.530 USD |
| 2035-05 | 746.250 USD | 2.914 USD | 361.530 USD |
| 2035-06 | 751.051 USD | 2.922 USD | 361.530 USD |
| 2035-07 | 755.884 USD | 2.930 USD | 361.530 USD |
| 2035-08 | 760.747 USD | 2.938 USD | 361.530 USD |
| 2035-09 | 765.642 USD | 2.946 USD | 361.530 USD |
| 2035-10 | 770.568 USD | 2.954 USD | 361.530 USD |
| 2035-11 | 775.526 USD | 2.962 USD | 361.530 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 361.530 USD | 0 USD | 72.306 USD |
| 2026 | 390.452 USD | 2.149 USD | 289.224 USD |
| 2027 | 421.688 USD | 27.059 USD | 361.530 USD |
| 2028 | 455.423 USD | 27.966 USD | 361.530 USD |
| 2029 | 491.857 USD | 28.899 USD | 361.530 USD |
| 2030 | 531.206 USD | 29.860 USD | 361.530 USD |
| 2031 | 573.702 USD | 30.847 USD | 361.530 USD |
| 2032 | 619.598 USD | 31.869 USD | 361.530 USD |
| 2033 | 669.166 USD | 32.919 USD | 361.530 USD |
| 2034 | 722.700 USD | 34.001 USD | 361.530 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.