Seacrest
Unobstructed SEA VIEW FOR ALL UNITS! 4BLDGS including 6 TOWERS
Handover Date: 2029-12-31
Developer:
DAMAC Properties
Description:
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
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 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: 1.00 % after 22 month
Percent: 1.00 % after 23 month
Percent: 1.00 % after 24 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 36 month
Percent: 1.00 % after 37 month
Percent: 1.00 % after 38 month
Percent: 1.00 % after 39 month
Percent: 1.00 % after 40 month
Percent: 1.00 % after 41 month
The amount to be paid at the time of the handover.
Price Range:
From price: 2,160,000 AED
Sizes:
From sqft: 780 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 172,800.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 11,700 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,160,000 AED)
Payment Plan: Damac - Maritime
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 432,000 AED |
| 2026-01-15 | Until Handover | 1.0 | 21,600 AED |
| 2026-02-15 | Until Handover | 1.0 | 21,600 AED |
| 2026-03-15 | Until Handover | 1.0 | 21,600 AED |
| 2026-04-15 | Until Handover | 1.0 | 21,600 AED |
| 2026-05-15 | Until Handover | 1.0 | 21,600 AED |
| 2026-06-15 | Until Handover | 1.0 | 21,600 AED |
| 2026-07-15 | Until Handover | 1.0 | 21,600 AED |
| 2026-08-15 | Until Handover | 1.0 | 21,600 AED |
| 2026-09-15 | Until Handover | 1.0 | 21,600 AED |
| 2026-10-15 | Until Handover | 1.0 | 21,600 AED |
| 2026-11-15 | Until Handover | 1.0 | 21,600 AED |
| 2026-12-15 | Until Handover | 1.0 | 21,600 AED |
| 2027-01-15 | Until Handover | 1.0 | 21,600 AED |
| 2027-02-15 | Until Handover | 1.0 | 21,600 AED |
| 2027-03-15 | Until Handover | 1.0 | 21,600 AED |
| 2027-04-15 | Until Handover | 1.0 | 21,600 AED |
| 2027-05-15 | Until Handover | 1.0 | 21,600 AED |
| 2027-06-15 | Until Handover | 1.0 | 21,600 AED |
| 2027-07-15 | Until Handover | 1.0 | 21,600 AED |
| 2027-08-15 | Until Handover | 1.0 | 21,600 AED |
| 2027-09-15 | Until Handover | 1.0 | 21,600 AED |
| 2027-10-15 | Until Handover | 1.0 | 21,600 AED |
| 2027-11-15 | Until Handover | 1.0 | 21,600 AED |
| 2027-12-15 | Until Handover | 1.0 | 21,600 AED |
| 2028-01-15 | Until Handover | 1.0 | 21,600 AED |
| 2028-02-15 | Until Handover | 1.0 | 21,600 AED |
| 2028-03-15 | Until Handover | 1.0 | 21,600 AED |
| 2028-04-15 | Until Handover | 1.0 | 21,600 AED |
| 2028-05-15 | Until Handover | 1.0 | 21,600 AED |
| 2028-06-15 | Until Handover | 1.0 | 21,600 AED |
| 2028-07-15 | Until Handover | 1.0 | 21,600 AED |
| 2028-08-15 | Until Handover | 1.0 | 21,600 AED |
| 2028-09-15 | Until Handover | 1.0 | 21,600 AED |
| 2028-10-15 | Until Handover | 1.0 | 21,600 AED |
| 2028-11-15 | Until Handover | 1.0 | 21,600 AED |
| 2028-12-15 | Until Handover | 1.0 | 21,600 AED |
| 2029-01-15 | Until Handover | 1.0 | 21,600 AED |
| 2029-02-15 | Until Handover | 1.0 | 21,600 AED |
| 2029-03-15 | Until Handover | 1.0 | 21,600 AED |
| 2029-04-15 | Until Handover | 1.0 | 21,600 AED |
| 2029-12-31 | At Handover | 40.0 | 864,000 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 432,000 AED |
| 2026 | 259,200 AED |
| 2027 | 259,200 AED |
| 2028 | 259,200 AED |
| 2029 | 950,400 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.160.000 AED | 0 AED | 432.000 AED |
| 2026-01 | 2.173.897 AED | 0 AED | 453.600 AED |
| 2026-02 | 2.187.884 AED | 0 AED | 475.200 AED |
| 2026-03 | 2.201.961 AED | 0 AED | 496.800 AED |
| 2026-04 | 2.216.128 AED | 0 AED | 518.400 AED |
| 2026-05 | 2.230.387 AED | 0 AED | 540.000 AED |
| 2026-06 | 2.244.737 AED | 0 AED | 561.600 AED |
| 2026-07 | 2.259.180 AED | 0 AED | 583.200 AED |
| 2026-08 | 2.273.716 AED | 0 AED | 604.800 AED |
| 2026-09 | 2.288.345 AED | 0 AED | 626.400 AED |
| 2026-10 | 2.303.068 AED | 0 AED | 648.000 AED |
| 2026-11 | 2.317.886 AED | 0 AED | 669.600 AED |
| 2026-12 | 2.332.800 AED | 0 AED | 691.200 AED |
| 2027-01 | 2.347.809 AED | 0 AED | 712.800 AED |
| 2027-02 | 2.362.915 AED | 0 AED | 734.400 AED |
| 2027-03 | 2.378.118 AED | 0 AED | 756.000 AED |
| 2027-04 | 2.393.419 AED | 0 AED | 777.600 AED |
| 2027-05 | 2.408.818 AED | 0 AED | 799.200 AED |
| 2027-06 | 2.424.316 AED | 0 AED | 820.800 AED |
| 2027-07 | 2.439.915 AED | 0 AED | 842.400 AED |
| 2027-08 | 2.455.613 AED | 0 AED | 864.000 AED |
| 2027-09 | 2.471.412 AED | 0 AED | 885.600 AED |
| 2027-10 | 2.487.314 AED | 0 AED | 907.200 AED |
| 2027-11 | 2.503.317 AED | 0 AED | 928.800 AED |
| 2027-12 | 2.519.424 AED | 0 AED | 950.400 AED |
| 2028-01 | 2.535.634 AED | 0 AED | 972.000 AED |
| 2028-02 | 2.551.948 AED | 0 AED | 993.600 AED |
| 2028-03 | 2.568.367 AED | 0 AED | 1.015.200 AED |
| 2028-04 | 2.584.892 AED | 0 AED | 1.036.800 AED |
| 2028-05 | 2.601.523 AED | 0 AED | 1.058.400 AED |
| 2028-06 | 2.618.262 AED | 0 AED | 1.080.000 AED |
| 2028-07 | 2.635.108 AED | 0 AED | 1.101.600 AED |
| 2028-08 | 2.652.062 AED | 0 AED | 1.123.200 AED |
| 2028-09 | 2.669.126 AED | 0 AED | 1.144.800 AED |
| 2028-10 | 2.686.299 AED | 0 AED | 1.166.400 AED |
| 2028-11 | 2.703.582 AED | 0 AED | 1.188.000 AED |
| 2028-12 | 2.720.977 AED | 0 AED | 1.209.600 AED |
| 2029-01 | 2.738.484 AED | 0 AED | 1.231.200 AED |
| 2029-02 | 2.756.104 AED | 0 AED | 1.252.800 AED |
| 2029-03 | 2.773.837 AED | 0 AED | 1.274.400 AED |
| 2029-04 | 2.791.684 AED | 0 AED | 1.296.000 AED |
| 2029-05 | 2.809.645 AED | 0 AED | 1.296.000 AED |
| 2029-06 | 2.827.723 AED | 0 AED | 1.296.000 AED |
| 2029-07 | 2.845.916 AED | 0 AED | 1.296.000 AED |
| 2029-08 | 2.864.227 AED | 0 AED | 1.296.000 AED |
| 2029-09 | 2.882.656 AED | 0 AED | 1.296.000 AED |
| 2029-10 | 2.901.203 AED | 0 AED | 1.296.000 AED |
| 2029-11 | 2.919.869 AED | 0 AED | 1.296.000 AED |
| 2029-12 | 2.938.656 AED | 0 AED | 2.160.000 AED |
| 2030-01 | 2.957.563 AED | 13.857 AED | 2.160.000 AED |
| 2030-02 | 2.976.592 AED | 13.893 AED | 2.160.000 AED |
| 2030-03 | 2.995.744 AED | 13.930 AED | 2.160.000 AED |
| 2030-04 | 3.015.018 AED | 13.967 AED | 2.160.000 AED |
| 2030-05 | 3.034.417 AED | 14.003 AED | 2.160.000 AED |
| 2030-06 | 3.053.941 AED | 14.040 AED | 2.160.000 AED |
| 2030-07 | 3.073.590 AED | 14.077 AED | 2.160.000 AED |
| 2030-08 | 3.093.365 AED | 14.114 AED | 2.160.000 AED |
| 2030-09 | 3.113.268 AED | 14.152 AED | 2.160.000 AED |
| 2030-10 | 3.133.299 AED | 14.189 AED | 2.160.000 AED |
| 2030-11 | 3.153.459 AED | 14.226 AED | 2.160.000 AED |
| 2030-12 | 3.173.748 AED | 14.264 AED | 2.160.000 AED |
| 2031-01 | 3.194.168 AED | 14.301 AED | 2.160.000 AED |
| 2031-02 | 3.214.720 AED | 14.339 AED | 2.160.000 AED |
| 2031-03 | 3.235.403 AED | 14.377 AED | 2.160.000 AED |
| 2031-04 | 3.256.220 AED | 14.415 AED | 2.160.000 AED |
| 2031-05 | 3.277.170 AED | 14.453 AED | 2.160.000 AED |
| 2031-06 | 3.298.256 AED | 14.491 AED | 2.160.000 AED |
| 2031-07 | 3.319.477 AED | 14.529 AED | 2.160.000 AED |
| 2031-08 | 3.340.835 AED | 14.567 AED | 2.160.000 AED |
| 2031-09 | 3.362.330 AED | 14.605 AED | 2.160.000 AED |
| 2031-10 | 3.383.963 AED | 14.644 AED | 2.160.000 AED |
| 2031-11 | 3.405.735 AED | 14.682 AED | 2.160.000 AED |
| 2031-12 | 3.427.648 AED | 14.721 AED | 2.160.000 AED |
| 2032-01 | 3.449.702 AED | 14.760 AED | 2.160.000 AED |
| 2032-02 | 3.471.897 AED | 14.799 AED | 2.160.000 AED |
| 2032-03 | 3.494.235 AED | 14.837 AED | 2.160.000 AED |
| 2032-04 | 3.516.717 AED | 14.876 AED | 2.160.000 AED |
| 2032-05 | 3.539.344 AED | 14.916 AED | 2.160.000 AED |
| 2032-06 | 3.562.116 AED | 14.955 AED | 2.160.000 AED |
| 2032-07 | 3.585.035 AED | 14.994 AED | 2.160.000 AED |
| 2032-08 | 3.608.101 AED | 15.033 AED | 2.160.000 AED |
| 2032-09 | 3.631.316 AED | 15.073 AED | 2.160.000 AED |
| 2032-10 | 3.654.680 AED | 15.113 AED | 2.160.000 AED |
| 2032-11 | 3.678.194 AED | 15.152 AED | 2.160.000 AED |
| 2032-12 | 3.701.860 AED | 15.192 AED | 2.160.000 AED |
| 2033-01 | 3.725.678 AED | 15.232 AED | 2.160.000 AED |
| 2033-02 | 3.749.649 AED | 15.272 AED | 2.160.000 AED |
| 2033-03 | 3.773.774 AED | 15.312 AED | 2.160.000 AED |
| 2033-04 | 3.798.055 AED | 15.352 AED | 2.160.000 AED |
| 2033-05 | 3.822.492 AED | 15.392 AED | 2.160.000 AED |
| 2033-06 | 3.847.086 AED | 15.433 AED | 2.160.000 AED |
| 2033-07 | 3.871.838 AED | 15.473 AED | 2.160.000 AED |
| 2033-08 | 3.896.749 AED | 15.514 AED | 2.160.000 AED |
| 2033-09 | 3.921.821 AED | 15.554 AED | 2.160.000 AED |
| 2033-10 | 3.947.054 AED | 15.595 AED | 2.160.000 AED |
| 2033-11 | 3.972.450 AED | 15.636 AED | 2.160.000 AED |
| 2033-12 | 3.998.009 AED | 15.677 AED | 2.160.000 AED |
| 2034-01 | 4.023.732 AED | 15.718 AED | 2.160.000 AED |
| 2034-02 | 4.049.621 AED | 15.759 AED | 2.160.000 AED |
| 2034-03 | 4.075.676 AED | 15.800 AED | 2.160.000 AED |
| 2034-04 | 4.101.899 AED | 15.842 AED | 2.160.000 AED |
| 2034-05 | 4.128.291 AED | 15.883 AED | 2.160.000 AED |
| 2034-06 | 4.154.853 AED | 15.925 AED | 2.160.000 AED |
| 2034-07 | 4.181.585 AED | 15.967 AED | 2.160.000 AED |
| 2034-08 | 4.208.489 AED | 16.008 AED | 2.160.000 AED |
| 2034-09 | 4.235.567 AED | 16.050 AED | 2.160.000 AED |
| 2034-10 | 4.262.819 AED | 16.092 AED | 2.160.000 AED |
| 2034-11 | 4.290.246 AED | 16.134 AED | 2.160.000 AED |
| 2034-12 | 4.317.849 AED | 16.177 AED | 2.160.000 AED |
| 2035-01 | 4.345.631 AED | 16.219 AED | 2.160.000 AED |
| 2035-02 | 4.373.591 AED | 16.261 AED | 2.160.000 AED |
| 2035-03 | 4.401.730 AED | 16.304 AED | 2.160.000 AED |
| 2035-04 | 4.430.051 AED | 16.346 AED | 2.160.000 AED |
| 2035-05 | 4.458.554 AED | 16.389 AED | 2.160.000 AED |
| 2035-06 | 4.487.241 AED | 16.432 AED | 2.160.000 AED |
| 2035-07 | 4.516.112 AED | 16.475 AED | 2.160.000 AED |
| 2035-08 | 4.545.169 AED | 16.518 AED | 2.160.000 AED |
| 2035-09 | 4.574.412 AED | 16.561 AED | 2.160.000 AED |
| 2035-10 | 4.603.844 AED | 16.604 AED | 2.160.000 AED |
| 2035-11 | 4.633.466 AED | 16.648 AED | 2.160.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.160.000 AED | 0 AED | 432.000 AED |
| 2026 | 2.332.800 AED | 0 AED | 691.200 AED |
| 2027 | 2.519.424 AED | 0 AED | 950.400 AED |
| 2028 | 2.720.977 AED | 0 AED | 1.209.600 AED |
| 2029 | 2.938.656 AED | 0 AED | 2.160.000 AED |
| 2030 | 3.173.748 AED | 168.712 AED | 2.160.000 AED |
| 2031 | 3.427.648 AED | 174.124 AED | 2.160.000 AED |
| 2032 | 3.701.860 AED | 179.700 AED | 2.160.000 AED |
| 2033 | 3.998.009 AED | 185.442 AED | 2.160.000 AED |
| 2034 | 4.317.849 AED | 191.355 AED | 2.160.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 86,400 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 90,600 AED |
Price Range:
From price: 3,100,000 AED
Sizes:
From sqft: 1,360 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 248,000.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 20,400 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 3,100,000 AED)
Payment Plan: Damac - Maritime
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 620,000 AED |
| 2026-01-15 | Until Handover | 1.0 | 31,000 AED |
| 2026-02-15 | Until Handover | 1.0 | 31,000 AED |
| 2026-03-15 | Until Handover | 1.0 | 31,000 AED |
| 2026-04-15 | Until Handover | 1.0 | 31,000 AED |
| 2026-05-15 | Until Handover | 1.0 | 31,000 AED |
| 2026-06-15 | Until Handover | 1.0 | 31,000 AED |
| 2026-07-15 | Until Handover | 1.0 | 31,000 AED |
| 2026-08-15 | Until Handover | 1.0 | 31,000 AED |
| 2026-09-15 | Until Handover | 1.0 | 31,000 AED |
| 2026-10-15 | Until Handover | 1.0 | 31,000 AED |
| 2026-11-15 | Until Handover | 1.0 | 31,000 AED |
| 2026-12-15 | Until Handover | 1.0 | 31,000 AED |
| 2027-01-15 | Until Handover | 1.0 | 31,000 AED |
| 2027-02-15 | Until Handover | 1.0 | 31,000 AED |
| 2027-03-15 | Until Handover | 1.0 | 31,000 AED |
| 2027-04-15 | Until Handover | 1.0 | 31,000 AED |
| 2027-05-15 | Until Handover | 1.0 | 31,000 AED |
| 2027-06-15 | Until Handover | 1.0 | 31,000 AED |
| 2027-07-15 | Until Handover | 1.0 | 31,000 AED |
| 2027-08-15 | Until Handover | 1.0 | 31,000 AED |
| 2027-09-15 | Until Handover | 1.0 | 31,000 AED |
| 2027-10-15 | Until Handover | 1.0 | 31,000 AED |
| 2027-11-15 | Until Handover | 1.0 | 31,000 AED |
| 2027-12-15 | Until Handover | 1.0 | 31,000 AED |
| 2028-01-15 | Until Handover | 1.0 | 31,000 AED |
| 2028-02-15 | Until Handover | 1.0 | 31,000 AED |
| 2028-03-15 | Until Handover | 1.0 | 31,000 AED |
| 2028-04-15 | Until Handover | 1.0 | 31,000 AED |
| 2028-05-15 | Until Handover | 1.0 | 31,000 AED |
| 2028-06-15 | Until Handover | 1.0 | 31,000 AED |
| 2028-07-15 | Until Handover | 1.0 | 31,000 AED |
| 2028-08-15 | Until Handover | 1.0 | 31,000 AED |
| 2028-09-15 | Until Handover | 1.0 | 31,000 AED |
| 2028-10-15 | Until Handover | 1.0 | 31,000 AED |
| 2028-11-15 | Until Handover | 1.0 | 31,000 AED |
| 2028-12-15 | Until Handover | 1.0 | 31,000 AED |
| 2029-01-15 | Until Handover | 1.0 | 31,000 AED |
| 2029-02-15 | Until Handover | 1.0 | 31,000 AED |
| 2029-03-15 | Until Handover | 1.0 | 31,000 AED |
| 2029-04-15 | Until Handover | 1.0 | 31,000 AED |
| 2029-12-31 | At Handover | 40.0 | 1,240,000 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 620,000 AED |
| 2026 | 372,000 AED |
| 2027 | 372,000 AED |
| 2028 | 372,000 AED |
| 2029 | 1,364,000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 3.100.000 AED | 0 AED | 620.000 AED |
| 2026-01 | 3.119.945 AED | 0 AED | 651.000 AED |
| 2026-02 | 3.140.019 AED | 0 AED | 682.000 AED |
| 2026-03 | 3.160.222 AED | 0 AED | 713.000 AED |
| 2026-04 | 3.180.555 AED | 0 AED | 744.000 AED |
| 2026-05 | 3.201.019 AED | 0 AED | 775.000 AED |
| 2026-06 | 3.221.614 AED | 0 AED | 806.000 AED |
| 2026-07 | 3.242.342 AED | 0 AED | 837.000 AED |
| 2026-08 | 3.263.203 AED | 0 AED | 868.000 AED |
| 2026-09 | 3.284.199 AED | 0 AED | 899.000 AED |
| 2026-10 | 3.305.329 AED | 0 AED | 930.000 AED |
| 2026-11 | 3.326.596 AED | 0 AED | 961.000 AED |
| 2026-12 | 3.348.000 AED | 0 AED | 992.000 AED |
| 2027-01 | 3.369.541 AED | 0 AED | 1.023.000 AED |
| 2027-02 | 3.391.220 AED | 0 AED | 1.054.000 AED |
| 2027-03 | 3.413.040 AED | 0 AED | 1.085.000 AED |
| 2027-04 | 3.434.999 AED | 0 AED | 1.116.000 AED |
| 2027-05 | 3.457.100 AED | 0 AED | 1.147.000 AED |
| 2027-06 | 3.479.343 AED | 0 AED | 1.178.000 AED |
| 2027-07 | 3.501.729 AED | 0 AED | 1.209.000 AED |
| 2027-08 | 3.524.260 AED | 0 AED | 1.240.000 AED |
| 2027-09 | 3.546.935 AED | 0 AED | 1.271.000 AED |
| 2027-10 | 3.569.756 AED | 0 AED | 1.302.000 AED |
| 2027-11 | 3.592.724 AED | 0 AED | 1.333.000 AED |
| 2027-12 | 3.615.840 AED | 0 AED | 1.364.000 AED |
| 2028-01 | 3.639.104 AED | 0 AED | 1.395.000 AED |
| 2028-02 | 3.662.518 AED | 0 AED | 1.426.000 AED |
| 2028-03 | 3.686.083 AED | 0 AED | 1.457.000 AED |
| 2028-04 | 3.709.799 AED | 0 AED | 1.488.000 AED |
| 2028-05 | 3.733.668 AED | 0 AED | 1.519.000 AED |
| 2028-06 | 3.757.691 AED | 0 AED | 1.550.000 AED |
| 2028-07 | 3.781.868 AED | 0 AED | 1.581.000 AED |
| 2028-08 | 3.806.200 AED | 0 AED | 1.612.000 AED |
| 2028-09 | 3.830.690 AED | 0 AED | 1.643.000 AED |
| 2028-10 | 3.855.336 AED | 0 AED | 1.674.000 AED |
| 2028-11 | 3.880.142 AED | 0 AED | 1.705.000 AED |
| 2028-12 | 3.905.107 AED | 0 AED | 1.736.000 AED |
| 2029-01 | 3.930.232 AED | 0 AED | 1.767.000 AED |
| 2029-02 | 3.955.520 AED | 0 AED | 1.798.000 AED |
| 2029-03 | 3.980.969 AED | 0 AED | 1.829.000 AED |
| 2029-04 | 4.006.583 AED | 0 AED | 1.860.000 AED |
| 2029-05 | 4.032.362 AED | 0 AED | 1.860.000 AED |
| 2029-06 | 4.058.306 AED | 0 AED | 1.860.000 AED |
| 2029-07 | 4.084.417 AED | 0 AED | 1.860.000 AED |
| 2029-08 | 4.110.696 AED | 0 AED | 1.860.000 AED |
| 2029-09 | 4.137.145 AED | 0 AED | 1.860.000 AED |
| 2029-10 | 4.163.763 AED | 0 AED | 1.860.000 AED |
| 2029-11 | 4.190.553 AED | 0 AED | 1.860.000 AED |
| 2029-12 | 4.217.515 AED | 0 AED | 3.100.000 AED |
| 2030-01 | 4.244.651 AED | 19.586 AED | 3.100.000 AED |
| 2030-02 | 4.271.961 AED | 19.639 AED | 3.100.000 AED |
| 2030-03 | 4.299.447 AED | 19.691 AED | 3.100.000 AED |
| 2030-04 | 4.327.110 AED | 19.744 AED | 3.100.000 AED |
| 2030-05 | 4.354.951 AED | 19.797 AED | 3.100.000 AED |
| 2030-06 | 4.382.970 AED | 19.850 AED | 3.100.000 AED |
| 2030-07 | 4.411.171 AED | 19.903 AED | 3.100.000 AED |
| 2030-08 | 4.439.552 AED | 19.956 AED | 3.100.000 AED |
| 2030-09 | 4.468.116 AED | 20.010 AED | 3.100.000 AED |
| 2030-10 | 4.496.864 AED | 20.063 AED | 3.100.000 AED |
| 2030-11 | 4.525.797 AED | 20.117 AED | 3.100.000 AED |
| 2030-12 | 4.554.917 AED | 20.171 AED | 3.100.000 AED |
| 2031-01 | 4.584.223 AED | 20.225 AED | 3.100.000 AED |
| 2031-02 | 4.613.718 AED | 20.279 AED | 3.100.000 AED |
| 2031-03 | 4.643.403 AED | 20.333 AED | 3.100.000 AED |
| 2031-04 | 4.673.279 AED | 20.387 AED | 3.100.000 AED |
| 2031-05 | 4.703.347 AED | 20.442 AED | 3.100.000 AED |
| 2031-06 | 4.733.608 AED | 20.496 AED | 3.100.000 AED |
| 2031-07 | 4.764.064 AED | 20.551 AED | 3.100.000 AED |
| 2031-08 | 4.794.716 AED | 20.606 AED | 3.100.000 AED |
| 2031-09 | 4.825.566 AED | 20.661 AED | 3.100.000 AED |
| 2031-10 | 4.856.614 AED | 20.716 AED | 3.100.000 AED |
| 2031-11 | 4.887.861 AED | 20.772 AED | 3.100.000 AED |
| 2031-12 | 4.919.310 AED | 20.827 AED | 3.100.000 AED |
| 2032-01 | 4.950.961 AED | 20.883 AED | 3.100.000 AED |
| 2032-02 | 4.982.816 AED | 20.938 AED | 3.100.000 AED |
| 2032-03 | 5.014.875 AED | 20.994 AED | 3.100.000 AED |
| 2032-04 | 5.047.141 AED | 21.050 AED | 3.100.000 AED |
| 2032-05 | 5.079.614 AED | 21.106 AED | 3.100.000 AED |
| 2032-06 | 5.112.297 AED | 21.162 AED | 3.100.000 AED |
| 2032-07 | 5.145.190 AED | 21.219 AED | 3.100.000 AED |
| 2032-08 | 5.178.294 AED | 21.275 AED | 3.100.000 AED |
| 2032-09 | 5.211.611 AED | 21.332 AED | 3.100.000 AED |
| 2032-10 | 5.245.143 AED | 21.389 AED | 3.100.000 AED |
| 2032-11 | 5.278.890 AED | 21.446 AED | 3.100.000 AED |
| 2032-12 | 5.312.855 AED | 21.503 AED | 3.100.000 AED |
| 2033-01 | 5.347.038 AED | 21.560 AED | 3.100.000 AED |
| 2033-02 | 5.381.441 AED | 21.617 AED | 3.100.000 AED |
| 2033-03 | 5.416.065 AED | 21.675 AED | 3.100.000 AED |
| 2033-04 | 5.450.912 AED | 21.733 AED | 3.100.000 AED |
| 2033-05 | 5.485.984 AED | 21.790 AED | 3.100.000 AED |
| 2033-06 | 5.521.281 AED | 21.848 AED | 3.100.000 AED |
| 2033-07 | 5.556.805 AED | 21.906 AED | 3.100.000 AED |
| 2033-08 | 5.592.557 AED | 21.965 AED | 3.100.000 AED |
| 2033-09 | 5.628.540 AED | 22.023 AED | 3.100.000 AED |
| 2033-10 | 5.664.754 AED | 22.081 AED | 3.100.000 AED |
| 2033-11 | 5.701.201 AED | 22.140 AED | 3.100.000 AED |
| 2033-12 | 5.737.883 AED | 22.199 AED | 3.100.000 AED |
| 2034-01 | 5.774.801 AED | 22.258 AED | 3.100.000 AED |
| 2034-02 | 5.811.956 AED | 22.317 AED | 3.100.000 AED |
| 2034-03 | 5.849.350 AED | 22.376 AED | 3.100.000 AED |
| 2034-04 | 5.886.985 AED | 22.436 AED | 3.100.000 AED |
| 2034-05 | 5.924.862 AED | 22.495 AED | 3.100.000 AED |
| 2034-06 | 5.962.983 AED | 22.555 AED | 3.100.000 AED |
| 2034-07 | 6.001.349 AED | 22.615 AED | 3.100.000 AED |
| 2034-08 | 6.039.962 AED | 22.675 AED | 3.100.000 AED |
| 2034-09 | 6.078.823 AED | 22.735 AED | 3.100.000 AED |
| 2034-10 | 6.117.935 AED | 22.795 AED | 3.100.000 AED |
| 2034-11 | 6.157.298 AED | 22.855 AED | 3.100.000 AED |
| 2034-12 | 6.196.914 AED | 22.916 AED | 3.100.000 AED |
| 2035-01 | 6.236.785 AED | 22.977 AED | 3.100.000 AED |
| 2035-02 | 6.276.913 AED | 23.037 AED | 3.100.000 AED |
| 2035-03 | 6.317.298 AED | 23.098 AED | 3.100.000 AED |
| 2035-04 | 6.357.944 AED | 23.160 AED | 3.100.000 AED |
| 2035-05 | 6.398.851 AED | 23.221 AED | 3.100.000 AED |
| 2035-06 | 6.440.022 AED | 23.282 AED | 3.100.000 AED |
| 2035-07 | 6.481.457 AED | 23.344 AED | 3.100.000 AED |
| 2035-08 | 6.523.159 AED | 23.406 AED | 3.100.000 AED |
| 2035-09 | 6.565.129 AED | 23.468 AED | 3.100.000 AED |
| 2035-10 | 6.607.369 AED | 23.530 AED | 3.100.000 AED |
| 2035-11 | 6.649.881 AED | 23.592 AED | 3.100.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 3.100.000 AED | 0 AED | 620.000 AED |
| 2026 | 3.348.000 AED | 0 AED | 992.000 AED |
| 2027 | 3.615.840 AED | 0 AED | 1.364.000 AED |
| 2028 | 3.905.107 AED | 0 AED | 1.736.000 AED |
| 2029 | 4.217.515 AED | 0 AED | 3.100.000 AED |
| 2030 | 4.554.917 AED | 238.527 AED | 3.100.000 AED |
| 2031 | 4.919.310 AED | 246.295 AED | 3.100.000 AED |
| 2032 | 5.312.855 AED | 254.297 AED | 3.100.000 AED |
| 2033 | 5.737.883 AED | 262.537 AED | 3.100.000 AED |
| 2034 | 6.196.914 AED | 271.028 AED | 3.100.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 124,000 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 128,200 AED |
Price Range:
From price: 4,770,000 AED
Sizes:
From sqft: 2,040 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 381,600.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 30,600 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 4,770,000 AED)
Payment Plan: Damac - Maritime
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 954,000 AED |
| 2026-01-15 | Until Handover | 1.0 | 47,700 AED |
| 2026-02-15 | Until Handover | 1.0 | 47,700 AED |
| 2026-03-15 | Until Handover | 1.0 | 47,700 AED |
| 2026-04-15 | Until Handover | 1.0 | 47,700 AED |
| 2026-05-15 | Until Handover | 1.0 | 47,700 AED |
| 2026-06-15 | Until Handover | 1.0 | 47,700 AED |
| 2026-07-15 | Until Handover | 1.0 | 47,700 AED |
| 2026-08-15 | Until Handover | 1.0 | 47,700 AED |
| 2026-09-15 | Until Handover | 1.0 | 47,700 AED |
| 2026-10-15 | Until Handover | 1.0 | 47,700 AED |
| 2026-11-15 | Until Handover | 1.0 | 47,700 AED |
| 2026-12-15 | Until Handover | 1.0 | 47,700 AED |
| 2027-01-15 | Until Handover | 1.0 | 47,700 AED |
| 2027-02-15 | Until Handover | 1.0 | 47,700 AED |
| 2027-03-15 | Until Handover | 1.0 | 47,700 AED |
| 2027-04-15 | Until Handover | 1.0 | 47,700 AED |
| 2027-05-15 | Until Handover | 1.0 | 47,700 AED |
| 2027-06-15 | Until Handover | 1.0 | 47,700 AED |
| 2027-07-15 | Until Handover | 1.0 | 47,700 AED |
| 2027-08-15 | Until Handover | 1.0 | 47,700 AED |
| 2027-09-15 | Until Handover | 1.0 | 47,700 AED |
| 2027-10-15 | Until Handover | 1.0 | 47,700 AED |
| 2027-11-15 | Until Handover | 1.0 | 47,700 AED |
| 2027-12-15 | Until Handover | 1.0 | 47,700 AED |
| 2028-01-15 | Until Handover | 1.0 | 47,700 AED |
| 2028-02-15 | Until Handover | 1.0 | 47,700 AED |
| 2028-03-15 | Until Handover | 1.0 | 47,700 AED |
| 2028-04-15 | Until Handover | 1.0 | 47,700 AED |
| 2028-05-15 | Until Handover | 1.0 | 47,700 AED |
| 2028-06-15 | Until Handover | 1.0 | 47,700 AED |
| 2028-07-15 | Until Handover | 1.0 | 47,700 AED |
| 2028-08-15 | Until Handover | 1.0 | 47,700 AED |
| 2028-09-15 | Until Handover | 1.0 | 47,700 AED |
| 2028-10-15 | Until Handover | 1.0 | 47,700 AED |
| 2028-11-15 | Until Handover | 1.0 | 47,700 AED |
| 2028-12-15 | Until Handover | 1.0 | 47,700 AED |
| 2029-01-15 | Until Handover | 1.0 | 47,700 AED |
| 2029-02-15 | Until Handover | 1.0 | 47,700 AED |
| 2029-03-15 | Until Handover | 1.0 | 47,700 AED |
| 2029-04-15 | Until Handover | 1.0 | 47,700 AED |
| 2029-12-31 | At Handover | 40.0 | 1,908,000 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 954,000 AED |
| 2026 | 572,400 AED |
| 2027 | 572,400 AED |
| 2028 | 572,400 AED |
| 2029 | 2,098,800 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 4.770.000 AED | 0 AED | 954.000 AED |
| 2026-01 | 4.800.690 AED | 0 AED | 1.001.700 AED |
| 2026-02 | 4.831.578 AED | 0 AED | 1.049.400 AED |
| 2026-03 | 4.862.664 AED | 0 AED | 1.097.100 AED |
| 2026-04 | 4.893.951 AED | 0 AED | 1.144.800 AED |
| 2026-05 | 4.925.438 AED | 0 AED | 1.192.500 AED |
| 2026-06 | 4.957.129 AED | 0 AED | 1.240.200 AED |
| 2026-07 | 4.989.023 AED | 0 AED | 1.287.900 AED |
| 2026-08 | 5.021.123 AED | 0 AED | 1.335.600 AED |
| 2026-09 | 5.053.429 AED | 0 AED | 1.383.300 AED |
| 2026-10 | 5.085.943 AED | 0 AED | 1.431.000 AED |
| 2026-11 | 5.118.666 AED | 0 AED | 1.478.700 AED |
| 2026-12 | 5.151.600 AED | 0 AED | 1.526.400 AED |
| 2027-01 | 5.184.745 AED | 0 AED | 1.574.100 AED |
| 2027-02 | 5.218.104 AED | 0 AED | 1.621.800 AED |
| 2027-03 | 5.251.677 AED | 0 AED | 1.669.500 AED |
| 2027-04 | 5.285.467 AED | 0 AED | 1.717.200 AED |
| 2027-05 | 5.319.474 AED | 0 AED | 1.764.900 AED |
| 2027-06 | 5.353.699 AED | 0 AED | 1.812.600 AED |
| 2027-07 | 5.388.145 AED | 0 AED | 1.860.300 AED |
| 2027-08 | 5.422.813 AED | 0 AED | 1.908.000 AED |
| 2027-09 | 5.457.703 AED | 0 AED | 1.955.700 AED |
| 2027-10 | 5.492.818 AED | 0 AED | 2.003.400 AED |
| 2027-11 | 5.528.159 AED | 0 AED | 2.051.100 AED |
| 2027-12 | 5.563.728 AED | 0 AED | 2.098.800 AED |
| 2028-01 | 5.599.525 AED | 0 AED | 2.146.500 AED |
| 2028-02 | 5.635.552 AED | 0 AED | 2.194.200 AED |
| 2028-03 | 5.671.812 AED | 0 AED | 2.241.900 AED |
| 2028-04 | 5.708.304 AED | 0 AED | 2.289.600 AED |
| 2028-05 | 5.745.032 AED | 0 AED | 2.337.300 AED |
| 2028-06 | 5.781.995 AED | 0 AED | 2.385.000 AED |
| 2028-07 | 5.819.197 AED | 0 AED | 2.432.700 AED |
| 2028-08 | 5.856.638 AED | 0 AED | 2.480.400 AED |
| 2028-09 | 5.894.319 AED | 0 AED | 2.528.100 AED |
| 2028-10 | 5.932.244 AED | 0 AED | 2.575.800 AED |
| 2028-11 | 5.970.412 AED | 0 AED | 2.623.500 AED |
| 2028-12 | 6.008.826 AED | 0 AED | 2.671.200 AED |
| 2029-01 | 6.047.487 AED | 0 AED | 2.718.900 AED |
| 2029-02 | 6.086.396 AED | 0 AED | 2.766.600 AED |
| 2029-03 | 6.125.556 AED | 0 AED | 2.814.300 AED |
| 2029-04 | 6.164.969 AED | 0 AED | 2.862.000 AED |
| 2029-05 | 6.204.634 AED | 0 AED | 2.862.000 AED |
| 2029-06 | 6.244.555 AED | 0 AED | 2.862.000 AED |
| 2029-07 | 6.284.733 AED | 0 AED | 2.862.000 AED |
| 2029-08 | 6.325.169 AED | 0 AED | 2.862.000 AED |
| 2029-09 | 6.365.865 AED | 0 AED | 2.862.000 AED |
| 2029-10 | 6.406.823 AED | 0 AED | 2.862.000 AED |
| 2029-11 | 6.448.045 AED | 0 AED | 2.862.000 AED |
| 2029-12 | 6.489.532 AED | 0 AED | 4.770.000 AED |
| 2030-01 | 6.531.286 AED | 30.204 AED | 4.770.000 AED |
| 2030-02 | 6.573.308 AED | 30.284 AED | 4.770.000 AED |
| 2030-03 | 6.615.601 AED | 30.365 AED | 4.770.000 AED |
| 2030-04 | 6.658.166 AED | 30.446 AED | 4.770.000 AED |
| 2030-05 | 6.701.005 AED | 30.528 AED | 4.770.000 AED |
| 2030-06 | 6.744.119 AED | 30.609 AED | 4.770.000 AED |
| 2030-07 | 6.787.511 AED | 30.691 AED | 4.770.000 AED |
| 2030-08 | 6.831.182 AED | 30.773 AED | 4.770.000 AED |
| 2030-09 | 6.875.134 AED | 30.855 AED | 4.770.000 AED |
| 2030-10 | 6.919.369 AED | 30.938 AED | 4.770.000 AED |
| 2030-11 | 6.963.889 AED | 31.020 AED | 4.770.000 AED |
| 2030-12 | 7.008.694 AED | 31.103 AED | 4.770.000 AED |
| 2031-01 | 7.053.789 AED | 31.186 AED | 4.770.000 AED |
| 2031-02 | 7.099.173 AED | 31.269 AED | 4.770.000 AED |
| 2031-03 | 7.144.849 AED | 31.353 AED | 4.770.000 AED |
| 2031-04 | 7.190.819 AED | 31.436 AED | 4.770.000 AED |
| 2031-05 | 7.237.085 AED | 31.520 AED | 4.770.000 AED |
| 2031-06 | 7.283.649 AED | 31.604 AED | 4.770.000 AED |
| 2031-07 | 7.330.512 AED | 31.688 AED | 4.770.000 AED |
| 2031-08 | 7.377.677 AED | 31.773 AED | 4.770.000 AED |
| 2031-09 | 7.425.145 AED | 31.858 AED | 4.770.000 AED |
| 2031-10 | 7.472.919 AED | 31.942 AED | 4.770.000 AED |
| 2031-11 | 7.521.000 AED | 32.027 AED | 4.770.000 AED |
| 2031-12 | 7.569.390 AED | 32.113 AED | 4.770.000 AED |
| 2032-01 | 7.618.092 AED | 32.198 AED | 4.770.000 AED |
| 2032-02 | 7.667.107 AED | 32.284 AED | 4.770.000 AED |
| 2032-03 | 7.716.437 AED | 32.370 AED | 4.770.000 AED |
| 2032-04 | 7.766.085 AED | 32.456 AED | 4.770.000 AED |
| 2032-05 | 7.816.052 AED | 32.542 AED | 4.770.000 AED |
| 2032-06 | 7.866.341 AED | 32.629 AED | 4.770.000 AED |
| 2032-07 | 7.916.953 AED | 32.716 AED | 4.770.000 AED |
| 2032-08 | 7.967.891 AED | 32.803 AED | 4.770.000 AED |
| 2032-09 | 8.019.157 AED | 32.890 AED | 4.770.000 AED |
| 2032-10 | 8.070.752 AED | 32.977 AED | 4.770.000 AED |
| 2032-11 | 8.122.680 AED | 33.065 AED | 4.770.000 AED |
| 2032-12 | 8.174.941 AED | 33.153 AED | 4.770.000 AED |
| 2033-01 | 8.227.539 AED | 33.241 AED | 4.770.000 AED |
| 2033-02 | 8.280.475 AED | 33.329 AED | 4.770.000 AED |
| 2033-03 | 8.333.752 AED | 33.417 AED | 4.770.000 AED |
| 2033-04 | 8.387.372 AED | 33.506 AED | 4.770.000 AED |
| 2033-05 | 8.441.336 AED | 33.595 AED | 4.770.000 AED |
| 2033-06 | 8.495.648 AED | 33.684 AED | 4.770.000 AED |
| 2033-07 | 8.550.309 AED | 33.774 AED | 4.770.000 AED |
| 2033-08 | 8.605.322 AED | 33.863 AED | 4.770.000 AED |
| 2033-09 | 8.660.689 AED | 33.953 AED | 4.770.000 AED |
| 2033-10 | 8.716.412 AED | 34.043 AED | 4.770.000 AED |
| 2033-11 | 8.772.494 AED | 34.133 AED | 4.770.000 AED |
| 2033-12 | 8.828.937 AED | 34.224 AED | 4.770.000 AED |
| 2034-01 | 8.885.742 AED | 34.314 AED | 4.770.000 AED |
| 2034-02 | 8.942.913 AED | 34.405 AED | 4.770.000 AED |
| 2034-03 | 9.000.452 AED | 34.496 AED | 4.770.000 AED |
| 2034-04 | 9.058.362 AED | 34.588 AED | 4.770.000 AED |
| 2034-05 | 9.116.643 AED | 34.679 AED | 4.770.000 AED |
| 2034-06 | 9.175.300 AED | 34.771 AED | 4.770.000 AED |
| 2034-07 | 9.234.334 AED | 34.863 AED | 4.770.000 AED |
| 2034-08 | 9.293.748 AED | 34.956 AED | 4.770.000 AED |
| 2034-09 | 9.353.544 AED | 35.048 AED | 4.770.000 AED |
| 2034-10 | 9.413.725 AED | 35.141 AED | 4.770.000 AED |
| 2034-11 | 9.474.294 AED | 35.234 AED | 4.770.000 AED |
| 2034-12 | 9.535.252 AED | 35.327 AED | 4.770.000 AED |
| 2035-01 | 9.596.602 AED | 35.420 AED | 4.770.000 AED |
| 2035-02 | 9.658.346 AED | 35.514 AED | 4.770.000 AED |
| 2035-03 | 9.720.489 AED | 35.608 AED | 4.770.000 AED |
| 2035-04 | 9.783.031 AED | 35.702 AED | 4.770.000 AED |
| 2035-05 | 9.845.975 AED | 35.796 AED | 4.770.000 AED |
| 2035-06 | 9.909.324 AED | 35.891 AED | 4.770.000 AED |
| 2035-07 | 9.973.081 AED | 35.986 AED | 4.770.000 AED |
| 2035-08 | 10.037.248 AED | 36.081 AED | 4.770.000 AED |
| 2035-09 | 10.101.828 AED | 36.176 AED | 4.770.000 AED |
| 2035-10 | 10.166.824 AED | 36.272 AED | 4.770.000 AED |
| 2035-11 | 10.232.237 AED | 36.367 AED | 4.770.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 4.770.000 AED | 0 AED | 954.000 AED |
| 2026 | 5.151.600 AED | 0 AED | 1.526.400 AED |
| 2027 | 5.563.728 AED | 0 AED | 2.098.800 AED |
| 2028 | 6.008.826 AED | 0 AED | 2.671.200 AED |
| 2029 | 6.489.532 AED | 0 AED | 4.770.000 AED |
| 2030 | 7.008.694 AED | 367.816 AED | 4.770.000 AED |
| 2031 | 7.569.390 AED | 379.769 AED | 4.770.000 AED |
| 2032 | 8.174.941 AED | 392.083 AED | 4.770.000 AED |
| 2033 | 8.828.937 AED | 404.762 AED | 4.770.000 AED |
| 2034 | 9.535.252 AED | 417.822 AED | 4.770.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 190,800 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 195,000 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.