Project details:
Beach Walk Residence 4
Location: Dubai Islands Beach Walk Residence 4 in Dubai Islands offers a unique lifestyle just moments from the beach, with stunning ocean views. This prime location ensures seamless connectivity to Downtown Dubai and DXB Airport, making it ideal for living and investment. With waterfront residences, world-class amenities, and ongoing developments which enhance value, it’s a perfect blend of luxury and financial growth.
Handover Date: 2027-06-15
Developer:
Imtiaz
Description: IMTIAZ Developments is a Dubai-based developer that prioritizes design and attention to detail. Their projects seamlessly combine refined elegance with practical space utilization. With an in-house construction team, they ensure quality at every level. IMTIAZ is not about mass production but about thoughtful, long-term value creation.
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 5.00 % after 4 month
Percent: 5.00 % after 7 month
Percent: 10.00 % after 11 month
Percent: 5.00 % after 14 month
Percent: 10.00 % after 18 month
Percent: 5.00 % after 23 month
The amount to be paid at the time of the handover.
Price Range:
From price: 1,500,000 AED
Sizes:
From sqft: 628 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 120,000.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 9,420 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,500,000 AED)
Payment Plan: Imtiaz - Beach Walk 4 - PP
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 300,000 AED |
| 2026-03-15 | Until Handover | 5.0 | 75,000 AED |
| 2026-06-15 | Until Handover | 5.0 | 75,000 AED |
| 2026-10-15 | Until Handover | 10.0 | 150,000 AED |
| 2027-01-15 | Until Handover | 5.0 | 75,000 AED |
| 2027-05-15 | Until Handover | 10.0 | 150,000 AED |
| 2027-06-15 | At Handover | 40.0 | 600,000 AED |
| 2027-10-15 | Until Handover | 5.0 | 75,000 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 300,000 AED |
| 2026 | 300,000 AED |
| 2027 | 900,000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.500.000 AED | 0 AED | 300.000 AED |
| 2026-01 | 1.509.651 AED | 0 AED | 300.000 AED |
| 2026-02 | 1.519.364 AED | 0 AED | 300.000 AED |
| 2026-03 | 1.529.139 AED | 0 AED | 375.000 AED |
| 2026-04 | 1.538.978 AED | 0 AED | 375.000 AED |
| 2026-05 | 1.548.880 AED | 0 AED | 375.000 AED |
| 2026-06 | 1.558.845 AED | 0 AED | 450.000 AED |
| 2026-07 | 1.568.875 AED | 0 AED | 450.000 AED |
| 2026-08 | 1.578.969 AED | 0 AED | 450.000 AED |
| 2026-09 | 1.589.128 AED | 0 AED | 450.000 AED |
| 2026-10 | 1.599.353 AED | 0 AED | 600.000 AED |
| 2026-11 | 1.609.643 AED | 0 AED | 600.000 AED |
| 2026-12 | 1.620.000 AED | 0 AED | 600.000 AED |
| 2027-01 | 1.630.423 AED | 0 AED | 675.000 AED |
| 2027-02 | 1.640.913 AED | 0 AED | 675.000 AED |
| 2027-03 | 1.651.471 AED | 0 AED | 675.000 AED |
| 2027-04 | 1.662.096 AED | 0 AED | 675.000 AED |
| 2027-05 | 1.672.790 AED | 0 AED | 825.000 AED |
| 2027-06 | 1.683.553 AED | 0 AED | 1.425.000 AED |
| 2027-07 | 1.694.385 AED | 9.215 AED | 1.425.000 AED |
| 2027-08 | 1.705.287 AED | 9.215 AED | 1.425.000 AED |
| 2027-09 | 1.716.259 AED | 9.215 AED | 1.425.000 AED |
| 2027-10 | 1.727.301 AED | 9.215 AED | 1.500.000 AED |
| 2027-11 | 1.738.414 AED | 9.215 AED | 1.500.000 AED |
| 2027-12 | 1.749.600 AED | 9.215 AED | 1.500.000 AED |
| 2028-01 | 1.760.856 AED | 9.515 AED | 1.500.000 AED |
| 2028-02 | 1.772.186 AED | 9.540 AED | 1.500.000 AED |
| 2028-03 | 1.783.588 AED | 9.565 AED | 1.500.000 AED |
| 2028-04 | 1.795.064 AED | 9.591 AED | 1.500.000 AED |
| 2028-05 | 1.806.613 AED | 9.616 AED | 1.500.000 AED |
| 2028-06 | 1.818.237 AED | 9.642 AED | 1.500.000 AED |
| 2028-07 | 1.829.936 AED | 9.668 AED | 1.500.000 AED |
| 2028-08 | 1.841.710 AED | 9.694 AED | 1.500.000 AED |
| 2028-09 | 1.853.559 AED | 9.719 AED | 1.500.000 AED |
| 2028-10 | 1.865.485 AED | 9.745 AED | 1.500.000 AED |
| 2028-11 | 1.877.488 AED | 9.771 AED | 1.500.000 AED |
| 2028-12 | 1.889.568 AED | 9.797 AED | 1.500.000 AED |
| 2029-01 | 1.901.725 AED | 9.824 AED | 1.500.000 AED |
| 2029-02 | 1.913.961 AED | 9.850 AED | 1.500.000 AED |
| 2029-03 | 1.926.275 AED | 9.876 AED | 1.500.000 AED |
| 2029-04 | 1.938.669 AED | 9.902 AED | 1.500.000 AED |
| 2029-05 | 1.951.142 AED | 9.929 AED | 1.500.000 AED |
| 2029-06 | 1.963.696 AED | 9.955 AED | 1.500.000 AED |
| 2029-07 | 1.976.331 AED | 9.981 AED | 1.500.000 AED |
| 2029-08 | 1.989.046 AED | 10.008 AED | 1.500.000 AED |
| 2029-09 | 2.001.844 AED | 10.035 AED | 1.500.000 AED |
| 2029-10 | 2.014.724 AED | 10.061 AED | 1.500.000 AED |
| 2029-11 | 2.027.687 AED | 10.088 AED | 1.500.000 AED |
| 2029-12 | 2.040.733 AED | 10.115 AED | 1.500.000 AED |
| 2030-01 | 2.053.863 AED | 10.142 AED | 1.500.000 AED |
| 2030-02 | 2.067.078 AED | 10.169 AED | 1.500.000 AED |
| 2030-03 | 2.080.377 AED | 10.196 AED | 1.500.000 AED |
| 2030-04 | 2.093.763 AED | 10.223 AED | 1.500.000 AED |
| 2030-05 | 2.107.234 AED | 10.250 AED | 1.500.000 AED |
| 2030-06 | 2.120.792 AED | 10.277 AED | 1.500.000 AED |
| 2030-07 | 2.134.437 AED | 10.304 AED | 1.500.000 AED |
| 2030-08 | 2.148.170 AED | 10.332 AED | 1.500.000 AED |
| 2030-09 | 2.161.992 AED | 10.359 AED | 1.500.000 AED |
| 2030-10 | 2.175.902 AED | 10.387 AED | 1.500.000 AED |
| 2030-11 | 2.189.902 AED | 10.414 AED | 1.500.000 AED |
| 2030-12 | 2.203.992 AED | 10.442 AED | 1.500.000 AED |
| 2031-01 | 2.218.172 AED | 10.470 AED | 1.500.000 AED |
| 2031-02 | 2.232.444 AED | 10.497 AED | 1.500.000 AED |
| 2031-03 | 2.246.808 AED | 10.525 AED | 1.500.000 AED |
| 2031-04 | 2.261.264 AED | 10.553 AED | 1.500.000 AED |
| 2031-05 | 2.275.813 AED | 10.581 AED | 1.500.000 AED |
| 2031-06 | 2.290.455 AED | 10.609 AED | 1.500.000 AED |
| 2031-07 | 2.305.192 AED | 10.637 AED | 1.500.000 AED |
| 2031-08 | 2.320.024 AED | 10.665 AED | 1.500.000 AED |
| 2031-09 | 2.334.951 AED | 10.694 AED | 1.500.000 AED |
| 2031-10 | 2.349.974 AED | 10.722 AED | 1.500.000 AED |
| 2031-11 | 2.365.094 AED | 10.750 AED | 1.500.000 AED |
| 2031-12 | 2.380.311 AED | 10.779 AED | 1.500.000 AED |
| 2032-01 | 2.395.626 AED | 10.807 AED | 1.500.000 AED |
| 2032-02 | 2.411.040 AED | 10.836 AED | 1.500.000 AED |
| 2032-03 | 2.426.552 AED | 10.864 AED | 1.500.000 AED |
| 2032-04 | 2.442.165 AED | 10.893 AED | 1.500.000 AED |
| 2032-05 | 2.457.878 AED | 10.922 AED | 1.500.000 AED |
| 2032-06 | 2.473.692 AED | 10.951 AED | 1.500.000 AED |
| 2032-07 | 2.489.608 AED | 10.980 AED | 1.500.000 AED |
| 2032-08 | 2.505.626 AED | 11.009 AED | 1.500.000 AED |
| 2032-09 | 2.521.747 AED | 11.038 AED | 1.500.000 AED |
| 2032-10 | 2.537.972 AED | 11.067 AED | 1.500.000 AED |
| 2032-11 | 2.554.301 AED | 11.096 AED | 1.500.000 AED |
| 2032-12 | 2.570.736 AED | 11.126 AED | 1.500.000 AED |
| 2033-01 | 2.587.276 AED | 11.155 AED | 1.500.000 AED |
| 2033-02 | 2.603.923 AED | 11.184 AED | 1.500.000 AED |
| 2033-03 | 2.620.676 AED | 11.214 AED | 1.500.000 AED |
| 2033-04 | 2.637.538 AED | 11.244 AED | 1.500.000 AED |
| 2033-05 | 2.654.508 AED | 11.273 AED | 1.500.000 AED |
| 2033-06 | 2.671.587 AED | 11.303 AED | 1.500.000 AED |
| 2033-07 | 2.688.776 AED | 11.333 AED | 1.500.000 AED |
| 2033-08 | 2.706.076 AED | 11.363 AED | 1.500.000 AED |
| 2033-09 | 2.723.487 AED | 11.393 AED | 1.500.000 AED |
| 2033-10 | 2.741.010 AED | 11.423 AED | 1.500.000 AED |
| 2033-11 | 2.758.646 AED | 11.453 AED | 1.500.000 AED |
| 2033-12 | 2.776.395 AED | 11.483 AED | 1.500.000 AED |
| 2034-01 | 2.794.258 AED | 11.513 AED | 1.500.000 AED |
| 2034-02 | 2.812.237 AED | 11.544 AED | 1.500.000 AED |
| 2034-03 | 2.830.331 AED | 11.574 AED | 1.500.000 AED |
| 2034-04 | 2.848.541 AED | 11.604 AED | 1.500.000 AED |
| 2034-05 | 2.866.869 AED | 11.635 AED | 1.500.000 AED |
| 2034-06 | 2.885.314 AED | 11.666 AED | 1.500.000 AED |
| 2034-07 | 2.903.878 AED | 11.696 AED | 1.500.000 AED |
| 2034-08 | 2.922.562 AED | 11.727 AED | 1.500.000 AED |
| 2034-09 | 2.941.366 AED | 11.758 AED | 1.500.000 AED |
| 2034-10 | 2.960.291 AED | 11.789 AED | 1.500.000 AED |
| 2034-11 | 2.979.337 AED | 11.820 AED | 1.500.000 AED |
| 2034-12 | 2.998.506 AED | 11.851 AED | 1.500.000 AED |
| 2035-01 | 3.017.799 AED | 11.882 AED | 1.500.000 AED |
| 2035-02 | 3.037.216 AED | 11.913 AED | 1.500.000 AED |
| 2035-03 | 3.056.757 AED | 11.945 AED | 1.500.000 AED |
| 2035-04 | 3.076.424 AED | 11.976 AED | 1.500.000 AED |
| 2035-05 | 3.096.218 AED | 12.008 AED | 1.500.000 AED |
| 2035-06 | 3.116.139 AED | 12.039 AED | 1.500.000 AED |
| 2035-07 | 3.136.189 AED | 12.071 AED | 1.500.000 AED |
| 2035-08 | 3.156.367 AED | 12.103 AED | 1.500.000 AED |
| 2035-09 | 3.176.675 AED | 12.134 AED | 1.500.000 AED |
| 2035-10 | 3.197.114 AED | 12.166 AED | 1.500.000 AED |
| 2035-11 | 3.217.684 AED | 12.198 AED | 1.500.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.500.000 AED | 0 AED | 300.000 AED |
| 2026 | 1.620.000 AED | 0 AED | 600.000 AED |
| 2027 | 1.749.600 AED | 55.290 AED | 1.500.000 AED |
| 2028 | 1.889.568 AED | 115.863 AED | 1.500.000 AED |
| 2029 | 2.040.733 AED | 119.624 AED | 1.500.000 AED |
| 2030 | 2.203.992 AED | 123.495 AED | 1.500.000 AED |
| 2031 | 2.380.311 AED | 127.482 AED | 1.500.000 AED |
| 2032 | 2.570.736 AED | 131.589 AED | 1.500.000 AED |
| 2033 | 2.776.395 AED | 135.821 AED | 1.500.000 AED |
| 2034 | 2.998.506 AED | 140.177 AED | 1.500.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 60,000 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 64,200 AED |
Price Range:
From price: 1,800,000 AED
Sizes:
From sqft: 628 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 144,000.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 9,420 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,800,000 AED)
Payment Plan: Imtiaz - Beach Walk 4 - PP
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 360,000 AED |
| 2026-03-15 | Until Handover | 5.0 | 90,000 AED |
| 2026-06-15 | Until Handover | 5.0 | 90,000 AED |
| 2026-10-15 | Until Handover | 10.0 | 180,000 AED |
| 2027-01-15 | Until Handover | 5.0 | 90,000 AED |
| 2027-05-15 | Until Handover | 10.0 | 180,000 AED |
| 2027-06-15 | At Handover | 40.0 | 720,000 AED |
| 2027-10-15 | Until Handover | 5.0 | 90,000 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 360,000 AED |
| 2026 | 360,000 AED |
| 2027 | 1,080,000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.800.000 AED | 0 AED | 360.000 AED |
| 2026-01 | 1.811.581 AED | 0 AED | 360.000 AED |
| 2026-02 | 1.823.237 AED | 0 AED | 360.000 AED |
| 2026-03 | 1.834.967 AED | 0 AED | 450.000 AED |
| 2026-04 | 1.846.774 AED | 0 AED | 450.000 AED |
| 2026-05 | 1.858.656 AED | 0 AED | 450.000 AED |
| 2026-06 | 1.870.614 AED | 0 AED | 540.000 AED |
| 2026-07 | 1.882.650 AED | 0 AED | 540.000 AED |
| 2026-08 | 1.894.763 AED | 0 AED | 540.000 AED |
| 2026-09 | 1.906.954 AED | 0 AED | 540.000 AED |
| 2026-10 | 1.919.223 AED | 0 AED | 720.000 AED |
| 2026-11 | 1.931.572 AED | 0 AED | 720.000 AED |
| 2026-12 | 1.944.000 AED | 0 AED | 720.000 AED |
| 2027-01 | 1.956.507 AED | 0 AED | 810.000 AED |
| 2027-02 | 1.969.095 AED | 0 AED | 810.000 AED |
| 2027-03 | 1.981.765 AED | 0 AED | 810.000 AED |
| 2027-04 | 1.994.515 AED | 0 AED | 810.000 AED |
| 2027-05 | 2.007.348 AED | 0 AED | 990.000 AED |
| 2027-06 | 2.020.264 AED | 0 AED | 1.710.000 AED |
| 2027-07 | 2.033.262 AED | 11.215 AED | 1.710.000 AED |
| 2027-08 | 2.046.344 AED | 11.215 AED | 1.710.000 AED |
| 2027-09 | 2.059.510 AED | 11.215 AED | 1.710.000 AED |
| 2027-10 | 2.072.761 AED | 11.215 AED | 1.800.000 AED |
| 2027-11 | 2.086.097 AED | 11.215 AED | 1.800.000 AED |
| 2027-12 | 2.099.520 AED | 11.215 AED | 1.800.000 AED |
| 2028-01 | 2.113.028 AED | 11.575 AED | 1.800.000 AED |
| 2028-02 | 2.126.623 AED | 11.605 AED | 1.800.000 AED |
| 2028-03 | 2.140.306 AED | 11.636 AED | 1.800.000 AED |
| 2028-04 | 2.154.077 AED | 11.666 AED | 1.800.000 AED |
| 2028-05 | 2.167.936 AED | 11.697 AED | 1.800.000 AED |
| 2028-06 | 2.181.885 AED | 11.728 AED | 1.800.000 AED |
| 2028-07 | 2.195.923 AED | 11.759 AED | 1.800.000 AED |
| 2028-08 | 2.210.052 AED | 11.789 AED | 1.800.000 AED |
| 2028-09 | 2.224.271 AED | 11.820 AED | 1.800.000 AED |
| 2028-10 | 2.238.582 AED | 11.852 AED | 1.800.000 AED |
| 2028-11 | 2.252.985 AED | 11.883 AED | 1.800.000 AED |
| 2028-12 | 2.267.481 AED | 11.914 AED | 1.800.000 AED |
| 2029-01 | 2.282.070 AED | 11.945 AED | 1.800.000 AED |
| 2029-02 | 2.296.753 AED | 11.977 AED | 1.800.000 AED |
| 2029-03 | 2.311.530 AED | 12.008 AED | 1.800.000 AED |
| 2029-04 | 2.326.403 AED | 12.040 AED | 1.800.000 AED |
| 2029-05 | 2.341.371 AED | 12.071 AED | 1.800.000 AED |
| 2029-06 | 2.356.436 AED | 12.103 AED | 1.800.000 AED |
| 2029-07 | 2.371.597 AED | 12.135 AED | 1.800.000 AED |
| 2029-08 | 2.386.856 AED | 12.167 AED | 1.800.000 AED |
| 2029-09 | 2.402.213 AED | 12.199 AED | 1.800.000 AED |
| 2029-10 | 2.417.669 AED | 12.231 AED | 1.800.000 AED |
| 2029-11 | 2.433.224 AED | 12.263 AED | 1.800.000 AED |
| 2029-12 | 2.448.880 AED | 12.295 AED | 1.800.000 AED |
| 2030-01 | 2.464.636 AED | 12.327 AED | 1.800.000 AED |
| 2030-02 | 2.480.493 AED | 12.360 AED | 1.800.000 AED |
| 2030-03 | 2.496.453 AED | 12.392 AED | 1.800.000 AED |
| 2030-04 | 2.512.515 AED | 12.424 AED | 1.800.000 AED |
| 2030-05 | 2.528.681 AED | 12.457 AED | 1.800.000 AED |
| 2030-06 | 2.544.950 AED | 12.490 AED | 1.800.000 AED |
| 2030-07 | 2.561.325 AED | 12.522 AED | 1.800.000 AED |
| 2030-08 | 2.577.804 AED | 12.555 AED | 1.800.000 AED |
| 2030-09 | 2.594.390 AED | 12.588 AED | 1.800.000 AED |
| 2030-10 | 2.611.082 AED | 12.621 AED | 1.800.000 AED |
| 2030-11 | 2.627.882 AED | 12.654 AED | 1.800.000 AED |
| 2030-12 | 2.644.790 AED | 12.687 AED | 1.800.000 AED |
| 2031-01 | 2.661.807 AED | 12.721 AED | 1.800.000 AED |
| 2031-02 | 2.678.933 AED | 12.754 AED | 1.800.000 AED |
| 2031-03 | 2.696.169 AED | 12.787 AED | 1.800.000 AED |
| 2031-04 | 2.713.516 AED | 12.821 AED | 1.800.000 AED |
| 2031-05 | 2.730.975 AED | 12.854 AED | 1.800.000 AED |
| 2031-06 | 2.748.546 AED | 12.888 AED | 1.800.000 AED |
| 2031-07 | 2.766.231 AED | 12.922 AED | 1.800.000 AED |
| 2031-08 | 2.784.029 AED | 12.956 AED | 1.800.000 AED |
| 2031-09 | 2.801.941 AED | 12.989 AED | 1.800.000 AED |
| 2031-10 | 2.819.969 AED | 13.023 AED | 1.800.000 AED |
| 2031-11 | 2.838.113 AED | 13.057 AED | 1.800.000 AED |
| 2031-12 | 2.856.373 AED | 13.092 AED | 1.800.000 AED |
| 2032-01 | 2.874.751 AED | 13.126 AED | 1.800.000 AED |
| 2032-02 | 2.893.248 AED | 13.160 AED | 1.800.000 AED |
| 2032-03 | 2.911.863 AED | 13.194 AED | 1.800.000 AED |
| 2032-04 | 2.930.598 AED | 13.229 AED | 1.800.000 AED |
| 2032-05 | 2.949.453 AED | 13.264 AED | 1.800.000 AED |
| 2032-06 | 2.968.430 AED | 13.298 AED | 1.800.000 AED |
| 2032-07 | 2.987.529 AED | 13.333 AED | 1.800.000 AED |
| 2032-08 | 3.006.751 AED | 13.368 AED | 1.800.000 AED |
| 2032-09 | 3.026.097 AED | 13.403 AED | 1.800.000 AED |
| 2032-10 | 3.045.567 AED | 13.438 AED | 1.800.000 AED |
| 2032-11 | 3.065.162 AED | 13.473 AED | 1.800.000 AED |
| 2032-12 | 3.084.883 AED | 13.508 AED | 1.800.000 AED |
| 2033-01 | 3.104.731 AED | 13.543 AED | 1.800.000 AED |
| 2033-02 | 3.124.707 AED | 13.578 AED | 1.800.000 AED |
| 2033-03 | 3.144.812 AED | 13.614 AED | 1.800.000 AED |
| 2033-04 | 3.165.046 AED | 13.649 AED | 1.800.000 AED |
| 2033-05 | 3.185.410 AED | 13.685 AED | 1.800.000 AED |
| 2033-06 | 3.205.905 AED | 13.721 AED | 1.800.000 AED |
| 2033-07 | 3.226.532 AED | 13.756 AED | 1.800.000 AED |
| 2033-08 | 3.247.291 AED | 13.792 AED | 1.800.000 AED |
| 2033-09 | 3.268.184 AED | 13.828 AED | 1.800.000 AED |
| 2033-10 | 3.289.212 AED | 13.864 AED | 1.800.000 AED |
| 2033-11 | 3.310.375 AED | 13.900 AED | 1.800.000 AED |
| 2033-12 | 3.331.674 AED | 13.937 AED | 1.800.000 AED |
| 2034-01 | 3.353.110 AED | 13.973 AED | 1.800.000 AED |
| 2034-02 | 3.374.684 AED | 14.009 AED | 1.800.000 AED |
| 2034-03 | 3.396.397 AED | 14.046 AED | 1.800.000 AED |
| 2034-04 | 3.418.249 AED | 14.082 AED | 1.800.000 AED |
| 2034-05 | 3.440.242 AED | 14.119 AED | 1.800.000 AED |
| 2034-06 | 3.462.377 AED | 14.156 AED | 1.800.000 AED |
| 2034-07 | 3.484.654 AED | 14.193 AED | 1.800.000 AED |
| 2034-08 | 3.507.074 AED | 14.230 AED | 1.800.000 AED |
| 2034-09 | 3.529.639 AED | 14.267 AED | 1.800.000 AED |
| 2034-10 | 3.552.349 AED | 14.304 AED | 1.800.000 AED |
| 2034-11 | 3.575.205 AED | 14.341 AED | 1.800.000 AED |
| 2034-12 | 3.598.208 AED | 14.378 AED | 1.800.000 AED |
| 2035-01 | 3.621.359 AED | 14.416 AED | 1.800.000 AED |
| 2035-02 | 3.644.659 AED | 14.453 AED | 1.800.000 AED |
| 2035-03 | 3.668.109 AED | 14.491 AED | 1.800.000 AED |
| 2035-04 | 3.691.709 AED | 14.528 AED | 1.800.000 AED |
| 2035-05 | 3.715.462 AED | 14.566 AED | 1.800.000 AED |
| 2035-06 | 3.739.367 AED | 14.604 AED | 1.800.000 AED |
| 2035-07 | 3.763.426 AED | 14.642 AED | 1.800.000 AED |
| 2035-08 | 3.787.640 AED | 14.680 AED | 1.800.000 AED |
| 2035-09 | 3.812.010 AED | 14.718 AED | 1.800.000 AED |
| 2035-10 | 3.836.537 AED | 14.757 AED | 1.800.000 AED |
| 2035-11 | 3.861.221 AED | 14.795 AED | 1.800.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.800.000 AED | 0 AED | 360.000 AED |
| 2026 | 1.944.000 AED | 0 AED | 720.000 AED |
| 2027 | 2.099.520 AED | 67.290 AED | 1.800.000 AED |
| 2028 | 2.267.481 AED | 140.924 AED | 1.800.000 AED |
| 2029 | 2.448.880 AED | 145.434 AED | 1.800.000 AED |
| 2030 | 2.644.790 AED | 150.077 AED | 1.800.000 AED |
| 2031 | 2.856.373 AED | 154.864 AED | 1.800.000 AED |
| 2032 | 3.084.883 AED | 159.794 AED | 1.800.000 AED |
| 2033 | 3.331.674 AED | 164.867 AED | 1.800.000 AED |
| 2034 | 3.598.208 AED | 170.098 AED | 1.800.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 72,000 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 76,200 AED |
Price Range:
From price: 2,698,000 AED
Sizes:
From sqft: 1,253 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 215,840.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 18,795 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,698,000 AED)
Payment Plan: Imtiaz - Beach Walk 4 - PP
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 539,600 AED |
| 2026-03-15 | Until Handover | 5.0 | 134,900 AED |
| 2026-06-15 | Until Handover | 5.0 | 134,900 AED |
| 2026-10-15 | Until Handover | 10.0 | 269,800 AED |
| 2027-01-15 | Until Handover | 5.0 | 134,900 AED |
| 2027-05-15 | Until Handover | 10.0 | 269,800 AED |
| 2027-06-15 | At Handover | 40.0 | 1,079,200 AED |
| 2027-10-15 | Until Handover | 5.0 | 134,900 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 539,600 AED |
| 2026 | 539,600 AED |
| 2027 | 1,618,800 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.698.000 AED | 0 AED | 539.600 AED |
| 2026-01 | 2.715.359 AED | 0 AED | 539.600 AED |
| 2026-02 | 2.732.829 AED | 0 AED | 539.600 AED |
| 2026-03 | 2.750.412 AED | 0 AED | 674.500 AED |
| 2026-04 | 2.768.109 AED | 0 AED | 674.500 AED |
| 2026-05 | 2.785.919 AED | 0 AED | 674.500 AED |
| 2026-06 | 2.803.843 AED | 0 AED | 809.400 AED |
| 2026-07 | 2.821.883 AED | 0 AED | 809.400 AED |
| 2026-08 | 2.840.039 AED | 0 AED | 809.400 AED |
| 2026-09 | 2.858.312 AED | 0 AED | 809.400 AED |
| 2026-10 | 2.876.703 AED | 0 AED | 1.079.200 AED |
| 2026-11 | 2.895.212 AED | 0 AED | 1.079.200 AED |
| 2026-12 | 2.913.840 AED | 0 AED | 1.079.200 AED |
| 2027-01 | 2.932.587 AED | 0 AED | 1.214.100 AED |
| 2027-02 | 2.951.456 AED | 0 AED | 1.214.100 AED |
| 2027-03 | 2.970.445 AED | 0 AED | 1.214.100 AED |
| 2027-04 | 2.989.557 AED | 0 AED | 1.214.100 AED |
| 2027-05 | 3.008.792 AED | 0 AED | 1.483.900 AED |
| 2027-06 | 3.028.151 AED | 0 AED | 2.563.100 AED |
| 2027-07 | 3.047.634 AED | 16.420 AED | 2.563.100 AED |
| 2027-08 | 3.067.243 AED | 16.420 AED | 2.563.100 AED |
| 2027-09 | 3.086.977 AED | 16.420 AED | 2.563.100 AED |
| 2027-10 | 3.106.839 AED | 16.420 AED | 2.698.000 AED |
| 2027-11 | 3.126.829 AED | 16.420 AED | 2.698.000 AED |
| 2027-12 | 3.146.947 AED | 16.420 AED | 2.698.000 AED |
| 2028-01 | 3.167.194 AED | 16.960 AED | 2.698.000 AED |
| 2028-02 | 3.187.572 AED | 17.005 AED | 2.698.000 AED |
| 2028-03 | 3.208.081 AED | 17.051 AED | 2.698.000 AED |
| 2028-04 | 3.228.722 AED | 17.097 AED | 2.698.000 AED |
| 2028-05 | 3.249.496 AED | 17.143 AED | 2.698.000 AED |
| 2028-06 | 3.270.403 AED | 17.189 AED | 2.698.000 AED |
| 2028-07 | 3.291.445 AED | 17.235 AED | 2.698.000 AED |
| 2028-08 | 3.312.622 AED | 17.282 AED | 2.698.000 AED |
| 2028-09 | 3.333.936 AED | 17.328 AED | 2.698.000 AED |
| 2028-10 | 3.355.386 AED | 17.375 AED | 2.698.000 AED |
| 2028-11 | 3.376.975 AED | 17.422 AED | 2.698.000 AED |
| 2028-12 | 3.398.702 AED | 17.468 AED | 2.698.000 AED |
| 2029-01 | 3.420.570 AED | 17.515 AED | 2.698.000 AED |
| 2029-02 | 3.442.578 AED | 17.562 AED | 2.698.000 AED |
| 2029-03 | 3.464.728 AED | 17.610 AED | 2.698.000 AED |
| 2029-04 | 3.487.020 AED | 17.657 AED | 2.698.000 AED |
| 2029-05 | 3.509.455 AED | 17.704 AED | 2.698.000 AED |
| 2029-06 | 3.532.035 AED | 17.752 AED | 2.698.000 AED |
| 2029-07 | 3.554.760 AED | 17.799 AED | 2.698.000 AED |
| 2029-08 | 3.577.632 AED | 17.847 AED | 2.698.000 AED |
| 2029-09 | 3.600.650 AED | 17.895 AED | 2.698.000 AED |
| 2029-10 | 3.623.817 AED | 17.943 AED | 2.698.000 AED |
| 2029-11 | 3.647.133 AED | 17.991 AED | 2.698.000 AED |
| 2029-12 | 3.670.599 AED | 18.039 AED | 2.698.000 AED |
| 2030-01 | 3.694.215 AED | 18.088 AED | 2.698.000 AED |
| 2030-02 | 3.717.984 AED | 18.136 AED | 2.698.000 AED |
| 2030-03 | 3.741.906 AED | 18.185 AED | 2.698.000 AED |
| 2030-04 | 3.765.981 AED | 18.234 AED | 2.698.000 AED |
| 2030-05 | 3.790.212 AED | 18.282 AED | 2.698.000 AED |
| 2030-06 | 3.814.598 AED | 18.331 AED | 2.698.000 AED |
| 2030-07 | 3.839.141 AED | 18.380 AED | 2.698.000 AED |
| 2030-08 | 3.863.842 AED | 18.430 AED | 2.698.000 AED |
| 2030-09 | 3.888.703 AED | 18.479 AED | 2.698.000 AED |
| 2030-10 | 3.913.723 AED | 18.528 AED | 2.698.000 AED |
| 2030-11 | 3.938.904 AED | 18.578 AED | 2.698.000 AED |
| 2030-12 | 3.964.247 AED | 18.628 AED | 2.698.000 AED |
| 2031-01 | 3.989.753 AED | 18.677 AED | 2.698.000 AED |
| 2031-02 | 4.015.423 AED | 18.727 AED | 2.698.000 AED |
| 2031-03 | 4.041.258 AED | 18.777 AED | 2.698.000 AED |
| 2031-04 | 4.067.260 AED | 18.828 AED | 2.698.000 AED |
| 2031-05 | 4.093.429 AED | 18.878 AED | 2.698.000 AED |
| 2031-06 | 4.119.766 AED | 18.928 AED | 2.698.000 AED |
| 2031-07 | 4.146.273 AED | 18.979 AED | 2.698.000 AED |
| 2031-08 | 4.172.950 AED | 19.029 AED | 2.698.000 AED |
| 2031-09 | 4.199.799 AED | 19.080 AED | 2.698.000 AED |
| 2031-10 | 4.226.820 AED | 19.131 AED | 2.698.000 AED |
| 2031-11 | 4.254.016 AED | 19.182 AED | 2.698.000 AED |
| 2031-12 | 4.281.386 AED | 19.233 AED | 2.698.000 AED |
| 2032-01 | 4.308.933 AED | 19.285 AED | 2.698.000 AED |
| 2032-02 | 4.336.657 AED | 19.336 AED | 2.698.000 AED |
| 2032-03 | 4.364.559 AED | 19.388 AED | 2.698.000 AED |
| 2032-04 | 4.392.641 AED | 19.439 AED | 2.698.000 AED |
| 2032-05 | 4.420.903 AED | 19.491 AED | 2.698.000 AED |
| 2032-06 | 4.449.347 AED | 19.543 AED | 2.698.000 AED |
| 2032-07 | 4.477.975 AED | 19.595 AED | 2.698.000 AED |
| 2032-08 | 4.506.786 AED | 19.647 AED | 2.698.000 AED |
| 2032-09 | 4.535.783 AED | 19.700 AED | 2.698.000 AED |
| 2032-10 | 4.564.966 AED | 19.752 AED | 2.698.000 AED |
| 2032-11 | 4.594.337 AED | 19.805 AED | 2.698.000 AED |
| 2032-12 | 4.623.897 AED | 19.857 AED | 2.698.000 AED |
| 2033-01 | 4.653.648 AED | 19.910 AED | 2.698.000 AED |
| 2033-02 | 4.683.589 AED | 19.963 AED | 2.698.000 AED |
| 2033-03 | 4.713.724 AED | 20.016 AED | 2.698.000 AED |
| 2033-04 | 4.744.052 AED | 20.070 AED | 2.698.000 AED |
| 2033-05 | 4.774.575 AED | 20.123 AED | 2.698.000 AED |
| 2033-06 | 4.805.295 AED | 20.176 AED | 2.698.000 AED |
| 2033-07 | 4.836.213 AED | 20.230 AED | 2.698.000 AED |
| 2033-08 | 4.867.329 AED | 20.284 AED | 2.698.000 AED |
| 2033-09 | 4.898.645 AED | 20.338 AED | 2.698.000 AED |
| 2033-10 | 4.930.163 AED | 20.392 AED | 2.698.000 AED |
| 2033-11 | 4.961.884 AED | 20.446 AED | 2.698.000 AED |
| 2033-12 | 4.993.809 AED | 20.500 AED | 2.698.000 AED |
| 2034-01 | 5.025.940 AED | 20.555 AED | 2.698.000 AED |
| 2034-02 | 5.058.277 AED | 20.609 AED | 2.698.000 AED |
| 2034-03 | 5.090.822 AED | 20.664 AED | 2.698.000 AED |
| 2034-04 | 5.123.576 AED | 20.719 AED | 2.698.000 AED |
| 2034-05 | 5.156.541 AED | 20.774 AED | 2.698.000 AED |
| 2034-06 | 5.189.719 AED | 20.829 AED | 2.698.000 AED |
| 2034-07 | 5.223.110 AED | 20.884 AED | 2.698.000 AED |
| 2034-08 | 5.256.715 AED | 20.939 AED | 2.698.000 AED |
| 2034-09 | 5.290.537 AED | 20.995 AED | 2.698.000 AED |
| 2034-10 | 5.324.577 AED | 21.050 AED | 2.698.000 AED |
| 2034-11 | 5.358.835 AED | 21.106 AED | 2.698.000 AED |
| 2034-12 | 5.393.314 AED | 21.162 AED | 2.698.000 AED |
| 2035-01 | 5.428.015 AED | 21.218 AED | 2.698.000 AED |
| 2035-02 | 5.462.939 AED | 21.274 AED | 2.698.000 AED |
| 2035-03 | 5.498.087 AED | 21.331 AED | 2.698.000 AED |
| 2035-04 | 5.533.462 AED | 21.387 AED | 2.698.000 AED |
| 2035-05 | 5.569.065 AED | 21.444 AED | 2.698.000 AED |
| 2035-06 | 5.604.896 AED | 21.501 AED | 2.698.000 AED |
| 2035-07 | 5.640.958 AED | 21.557 AED | 2.698.000 AED |
| 2035-08 | 5.677.252 AED | 21.615 AED | 2.698.000 AED |
| 2035-09 | 5.713.780 AED | 21.672 AED | 2.698.000 AED |
| 2035-10 | 5.750.543 AED | 21.729 AED | 2.698.000 AED |
| 2035-11 | 5.787.542 AED | 21.786 AED | 2.698.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.698.000 AED | 0 AED | 539.600 AED |
| 2026 | 2.913.840 AED | 0 AED | 1.079.200 AED |
| 2027 | 3.146.947 AED | 98.520 AED | 2.698.000 AED |
| 2028 | 3.398.702 AED | 206.555 AED | 2.698.000 AED |
| 2029 | 3.670.599 AED | 213.314 AED | 2.698.000 AED |
| 2030 | 3.964.247 AED | 220.279 AED | 2.698.000 AED |
| 2031 | 4.281.386 AED | 227.449 AED | 2.698.000 AED |
| 2032 | 4.623.897 AED | 234.838 AED | 2.698.000 AED |
| 2033 | 4.993.809 AED | 242.448 AED | 2.698.000 AED |
| 2034 | 5.393.314 AED | 250.286 AED | 2.698.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 107,920 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 112,120 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.