Project details:
Skyvue Solair
Sobha Hartland II
Handover Date: 2028-12-31
Developer:
Sobha Realty
Description:
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 10.00 % after 1 month
Percent: 10.00 % after 12 month
Percent: 10.00 % after 24 month
Percent: 10.00 % after 36 month
Percent: 10.00 % after 42 month
The amount to be paid at the time of the handover.
Price Range:
From price: 1,280,000 AED
Sizes:
From sqft: 0 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 0.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 0 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,280,000 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 128,000 AED |
| 2025-12-15 | Until Handover | 10.0 | 128,000 AED |
| 2026-11-15 | Until Handover | 10.0 | 128,000 AED |
| 2027-11-15 | Until Handover | 10.0 | 128,000 AED |
| 2028-11-15 | Until Handover | 10.0 | 128,000 AED |
| 2028-12-31 | At Handover | 40.0 | 512,000 AED |
| 2029-05-15 | Until Handover | 10.0 | 128,000 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 256,000 AED |
| 2026 | 128,000 AED |
| 2027 | 128,000 AED |
| 2028 | 640,000 AED |
| 2029 | 128,000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.280.000 AED | 0 AED | 256.000 AED |
| 2026-01 | 1.288.235 AED | 0 AED | 256.000 AED |
| 2026-02 | 1.296.524 AED | 0 AED | 256.000 AED |
| 2026-03 | 1.304.865 AED | 0 AED | 256.000 AED |
| 2026-04 | 1.313.261 AED | 0 AED | 256.000 AED |
| 2026-05 | 1.321.711 AED | 0 AED | 256.000 AED |
| 2026-06 | 1.330.215 AED | 0 AED | 256.000 AED |
| 2026-07 | 1.338.773 AED | 0 AED | 256.000 AED |
| 2026-08 | 1.347.387 AED | 0 AED | 256.000 AED |
| 2026-09 | 1.356.056 AED | 0 AED | 256.000 AED |
| 2026-10 | 1.364.781 AED | 0 AED | 256.000 AED |
| 2026-11 | 1.373.562 AED | 0 AED | 384.000 AED |
| 2026-12 | 1.382.400 AED | 0 AED | 384.000 AED |
| 2027-01 | 1.391.294 AED | 0 AED | 384.000 AED |
| 2027-02 | 1.400.246 AED | 0 AED | 384.000 AED |
| 2027-03 | 1.409.255 AED | 0 AED | 384.000 AED |
| 2027-04 | 1.418.322 AED | 0 AED | 384.000 AED |
| 2027-05 | 1.427.447 AED | 0 AED | 384.000 AED |
| 2027-06 | 1.436.632 AED | 0 AED | 384.000 AED |
| 2027-07 | 1.445.875 AED | 0 AED | 384.000 AED |
| 2027-08 | 1.455.178 AED | 0 AED | 384.000 AED |
| 2027-09 | 1.464.541 AED | 0 AED | 384.000 AED |
| 2027-10 | 1.473.963 AED | 0 AED | 384.000 AED |
| 2027-11 | 1.483.447 AED | 0 AED | 512.000 AED |
| 2027-12 | 1.492.992 AED | 0 AED | 512.000 AED |
| 2028-01 | 1.502.597 AED | 0 AED | 512.000 AED |
| 2028-02 | 1.512.265 AED | 0 AED | 512.000 AED |
| 2028-03 | 1.521.995 AED | 0 AED | 512.000 AED |
| 2028-04 | 1.531.788 AED | 0 AED | 512.000 AED |
| 2028-05 | 1.541.643 AED | 0 AED | 512.000 AED |
| 2028-06 | 1.551.562 AED | 0 AED | 512.000 AED |
| 2028-07 | 1.561.545 AED | 0 AED | 512.000 AED |
| 2028-08 | 1.571.592 AED | 0 AED | 512.000 AED |
| 2028-09 | 1.581.704 AED | 0 AED | 512.000 AED |
| 2028-10 | 1.591.881 AED | 0 AED | 512.000 AED |
| 2028-11 | 1.602.123 AED | 0 AED | 640.000 AED |
| 2028-12 | 1.612.431 AED | 0 AED | 1.152.000 AED |
| 2029-01 | 1.622.805 AED | 0 AED | 1.152.000 AED |
| 2029-02 | 1.633.246 AED | 0 AED | 1.152.000 AED |
| 2029-03 | 1.643.755 AED | 0 AED | 1.152.000 AED |
| 2029-04 | 1.654.331 AED | 0 AED | 1.152.000 AED |
| 2029-05 | 1.664.975 AED | 0 AED | 1.280.000 AED |
| 2029-06 | 1.675.687 AED | 0 AED | 1.280.000 AED |
| 2029-07 | 1.686.469 AED | 0 AED | 1.280.000 AED |
| 2029-08 | 1.697.320 AED | 0 AED | 1.280.000 AED |
| 2029-09 | 1.708.240 AED | 0 AED | 1.280.000 AED |
| 2029-10 | 1.719.231 AED | 0 AED | 1.280.000 AED |
| 2029-11 | 1.730.293 AED | 0 AED | 1.280.000 AED |
| 2029-12 | 1.741.425 AED | 0 AED | 1.280.000 AED |
| 2030-01 | 1.752.630 AED | 0 AED | 1.280.000 AED |
| 2030-02 | 1.763.906 AED | 0 AED | 1.280.000 AED |
| 2030-03 | 1.775.255 AED | 0 AED | 1.280.000 AED |
| 2030-04 | 1.786.677 AED | 0 AED | 1.280.000 AED |
| 2030-05 | 1.798.173 AED | 0 AED | 1.280.000 AED |
| 2030-06 | 1.809.742 AED | 0 AED | 1.280.000 AED |
| 2030-07 | 1.821.386 AED | 0 AED | 1.280.000 AED |
| 2030-08 | 1.833.105 AED | 0 AED | 1.280.000 AED |
| 2030-09 | 1.844.899 AED | 0 AED | 1.280.000 AED |
| 2030-10 | 1.856.770 AED | 0 AED | 1.280.000 AED |
| 2030-11 | 1.868.716 AED | 0 AED | 1.280.000 AED |
| 2030-12 | 1.880.739 AED | 0 AED | 1.280.000 AED |
| 2031-01 | 1.892.840 AED | 0 AED | 1.280.000 AED |
| 2031-02 | 1.905.019 AED | 0 AED | 1.280.000 AED |
| 2031-03 | 1.917.276 AED | 0 AED | 1.280.000 AED |
| 2031-04 | 1.929.612 AED | 0 AED | 1.280.000 AED |
| 2031-05 | 1.942.027 AED | 0 AED | 1.280.000 AED |
| 2031-06 | 1.954.522 AED | 0 AED | 1.280.000 AED |
| 2031-07 | 1.967.097 AED | 0 AED | 1.280.000 AED |
| 2031-08 | 1.979.754 AED | 0 AED | 1.280.000 AED |
| 2031-09 | 1.992.491 AED | 0 AED | 1.280.000 AED |
| 2031-10 | 2.005.311 AED | 0 AED | 1.280.000 AED |
| 2031-11 | 2.018.213 AED | 0 AED | 1.280.000 AED |
| 2031-12 | 2.031.199 AED | 0 AED | 1.280.000 AED |
| 2032-01 | 2.044.267 AED | 0 AED | 1.280.000 AED |
| 2032-02 | 2.057.420 AED | 0 AED | 1.280.000 AED |
| 2032-03 | 2.070.658 AED | 0 AED | 1.280.000 AED |
| 2032-04 | 2.083.980 AED | 0 AED | 1.280.000 AED |
| 2032-05 | 2.097.389 AED | 0 AED | 1.280.000 AED |
| 2032-06 | 2.110.884 AED | 0 AED | 1.280.000 AED |
| 2032-07 | 2.124.465 AED | 0 AED | 1.280.000 AED |
| 2032-08 | 2.138.134 AED | 0 AED | 1.280.000 AED |
| 2032-09 | 2.151.891 AED | 0 AED | 1.280.000 AED |
| 2032-10 | 2.165.736 AED | 0 AED | 1.280.000 AED |
| 2032-11 | 2.179.670 AED | 0 AED | 1.280.000 AED |
| 2032-12 | 2.193.695 AED | 0 AED | 1.280.000 AED |
| 2033-01 | 2.207.809 AED | 0 AED | 1.280.000 AED |
| 2033-02 | 2.222.014 AED | 0 AED | 1.280.000 AED |
| 2033-03 | 2.236.310 AED | 0 AED | 1.280.000 AED |
| 2033-04 | 2.250.699 AED | 0 AED | 1.280.000 AED |
| 2033-05 | 2.265.180 AED | 0 AED | 1.280.000 AED |
| 2033-06 | 2.279.754 AED | 0 AED | 1.280.000 AED |
| 2033-07 | 2.294.422 AED | 0 AED | 1.280.000 AED |
| 2033-08 | 2.309.185 AED | 0 AED | 1.280.000 AED |
| 2033-09 | 2.324.042 AED | 0 AED | 1.280.000 AED |
| 2033-10 | 2.338.995 AED | 0 AED | 1.280.000 AED |
| 2033-11 | 2.354.044 AED | 0 AED | 1.280.000 AED |
| 2033-12 | 2.369.190 AED | 0 AED | 1.280.000 AED |
| 2034-01 | 2.384.434 AED | 0 AED | 1.280.000 AED |
| 2034-02 | 2.399.775 AED | 0 AED | 1.280.000 AED |
| 2034-03 | 2.415.215 AED | 0 AED | 1.280.000 AED |
| 2034-04 | 2.430.755 AED | 0 AED | 1.280.000 AED |
| 2034-05 | 2.446.394 AED | 0 AED | 1.280.000 AED |
| 2034-06 | 2.462.135 AED | 0 AED | 1.280.000 AED |
| 2034-07 | 2.477.976 AED | 0 AED | 1.280.000 AED |
| 2034-08 | 2.493.919 AED | 0 AED | 1.280.000 AED |
| 2034-09 | 2.509.965 AED | 0 AED | 1.280.000 AED |
| 2034-10 | 2.526.115 AED | 0 AED | 1.280.000 AED |
| 2034-11 | 2.542.368 AED | 0 AED | 1.280.000 AED |
| 2034-12 | 2.558.725 AED | 0 AED | 1.280.000 AED |
| 2035-01 | 2.575.188 AED | 0 AED | 1.280.000 AED |
| 2035-02 | 2.591.757 AED | 0 AED | 1.280.000 AED |
| 2035-03 | 2.608.433 AED | 0 AED | 1.280.000 AED |
| 2035-04 | 2.625.215 AED | 0 AED | 1.280.000 AED |
| 2035-05 | 2.642.106 AED | 0 AED | 1.280.000 AED |
| 2035-06 | 2.659.105 AED | 0 AED | 1.280.000 AED |
| 2035-07 | 2.676.214 AED | 0 AED | 1.280.000 AED |
| 2035-08 | 2.693.433 AED | 0 AED | 1.280.000 AED |
| 2035-09 | 2.710.763 AED | 0 AED | 1.280.000 AED |
| 2035-10 | 2.728.204 AED | 0 AED | 1.280.000 AED |
| 2035-11 | 2.745.757 AED | 0 AED | 1.280.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.280.000 AED | 0 AED | 256.000 AED |
| 2026 | 1.382.400 AED | 0 AED | 384.000 AED |
| 2027 | 1.492.992 AED | 0 AED | 512.000 AED |
| 2028 | 1.612.431 AED | 0 AED | 1.152.000 AED |
| 2029 | 1.741.425 AED | 0 AED | 1.280.000 AED |
| 2030 | 1.880.739 AED | 0 AED | 1.280.000 AED |
| 2031 | 2.031.199 AED | 0 AED | 1.280.000 AED |
| 2032 | 2.193.695 AED | 0 AED | 1.280.000 AED |
| 2033 | 2.369.190 AED | 0 AED | 1.280.000 AED |
| 2034 | 2.558.725 AED | 0 AED | 1.280.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 51,200 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 55,400 AED |
Price Range:
From price: 1,280,000 AED
Sizes:
From sqft: 0 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 0.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 0 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,280,000 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 128,000 AED |
| 2025-12-15 | Until Handover | 10.0 | 128,000 AED |
| 2026-11-15 | Until Handover | 10.0 | 128,000 AED |
| 2027-11-15 | Until Handover | 10.0 | 128,000 AED |
| 2028-11-15 | Until Handover | 10.0 | 128,000 AED |
| 2028-12-31 | At Handover | 40.0 | 512,000 AED |
| 2029-05-15 | Until Handover | 10.0 | 128,000 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 256,000 AED |
| 2026 | 128,000 AED |
| 2027 | 128,000 AED |
| 2028 | 640,000 AED |
| 2029 | 128,000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.280.000 AED | 0 AED | 256.000 AED |
| 2026-01 | 1.288.235 AED | 0 AED | 256.000 AED |
| 2026-02 | 1.296.524 AED | 0 AED | 256.000 AED |
| 2026-03 | 1.304.865 AED | 0 AED | 256.000 AED |
| 2026-04 | 1.313.261 AED | 0 AED | 256.000 AED |
| 2026-05 | 1.321.711 AED | 0 AED | 256.000 AED |
| 2026-06 | 1.330.215 AED | 0 AED | 256.000 AED |
| 2026-07 | 1.338.773 AED | 0 AED | 256.000 AED |
| 2026-08 | 1.347.387 AED | 0 AED | 256.000 AED |
| 2026-09 | 1.356.056 AED | 0 AED | 256.000 AED |
| 2026-10 | 1.364.781 AED | 0 AED | 256.000 AED |
| 2026-11 | 1.373.562 AED | 0 AED | 384.000 AED |
| 2026-12 | 1.382.400 AED | 0 AED | 384.000 AED |
| 2027-01 | 1.391.294 AED | 0 AED | 384.000 AED |
| 2027-02 | 1.400.246 AED | 0 AED | 384.000 AED |
| 2027-03 | 1.409.255 AED | 0 AED | 384.000 AED |
| 2027-04 | 1.418.322 AED | 0 AED | 384.000 AED |
| 2027-05 | 1.427.447 AED | 0 AED | 384.000 AED |
| 2027-06 | 1.436.632 AED | 0 AED | 384.000 AED |
| 2027-07 | 1.445.875 AED | 0 AED | 384.000 AED |
| 2027-08 | 1.455.178 AED | 0 AED | 384.000 AED |
| 2027-09 | 1.464.541 AED | 0 AED | 384.000 AED |
| 2027-10 | 1.473.963 AED | 0 AED | 384.000 AED |
| 2027-11 | 1.483.447 AED | 0 AED | 512.000 AED |
| 2027-12 | 1.492.992 AED | 0 AED | 512.000 AED |
| 2028-01 | 1.502.597 AED | 0 AED | 512.000 AED |
| 2028-02 | 1.512.265 AED | 0 AED | 512.000 AED |
| 2028-03 | 1.521.995 AED | 0 AED | 512.000 AED |
| 2028-04 | 1.531.788 AED | 0 AED | 512.000 AED |
| 2028-05 | 1.541.643 AED | 0 AED | 512.000 AED |
| 2028-06 | 1.551.562 AED | 0 AED | 512.000 AED |
| 2028-07 | 1.561.545 AED | 0 AED | 512.000 AED |
| 2028-08 | 1.571.592 AED | 0 AED | 512.000 AED |
| 2028-09 | 1.581.704 AED | 0 AED | 512.000 AED |
| 2028-10 | 1.591.881 AED | 0 AED | 512.000 AED |
| 2028-11 | 1.602.123 AED | 0 AED | 640.000 AED |
| 2028-12 | 1.612.431 AED | 0 AED | 1.152.000 AED |
| 2029-01 | 1.622.805 AED | 0 AED | 1.152.000 AED |
| 2029-02 | 1.633.246 AED | 0 AED | 1.152.000 AED |
| 2029-03 | 1.643.755 AED | 0 AED | 1.152.000 AED |
| 2029-04 | 1.654.331 AED | 0 AED | 1.152.000 AED |
| 2029-05 | 1.664.975 AED | 0 AED | 1.280.000 AED |
| 2029-06 | 1.675.687 AED | 0 AED | 1.280.000 AED |
| 2029-07 | 1.686.469 AED | 0 AED | 1.280.000 AED |
| 2029-08 | 1.697.320 AED | 0 AED | 1.280.000 AED |
| 2029-09 | 1.708.240 AED | 0 AED | 1.280.000 AED |
| 2029-10 | 1.719.231 AED | 0 AED | 1.280.000 AED |
| 2029-11 | 1.730.293 AED | 0 AED | 1.280.000 AED |
| 2029-12 | 1.741.425 AED | 0 AED | 1.280.000 AED |
| 2030-01 | 1.752.630 AED | 0 AED | 1.280.000 AED |
| 2030-02 | 1.763.906 AED | 0 AED | 1.280.000 AED |
| 2030-03 | 1.775.255 AED | 0 AED | 1.280.000 AED |
| 2030-04 | 1.786.677 AED | 0 AED | 1.280.000 AED |
| 2030-05 | 1.798.173 AED | 0 AED | 1.280.000 AED |
| 2030-06 | 1.809.742 AED | 0 AED | 1.280.000 AED |
| 2030-07 | 1.821.386 AED | 0 AED | 1.280.000 AED |
| 2030-08 | 1.833.105 AED | 0 AED | 1.280.000 AED |
| 2030-09 | 1.844.899 AED | 0 AED | 1.280.000 AED |
| 2030-10 | 1.856.770 AED | 0 AED | 1.280.000 AED |
| 2030-11 | 1.868.716 AED | 0 AED | 1.280.000 AED |
| 2030-12 | 1.880.739 AED | 0 AED | 1.280.000 AED |
| 2031-01 | 1.892.840 AED | 0 AED | 1.280.000 AED |
| 2031-02 | 1.905.019 AED | 0 AED | 1.280.000 AED |
| 2031-03 | 1.917.276 AED | 0 AED | 1.280.000 AED |
| 2031-04 | 1.929.612 AED | 0 AED | 1.280.000 AED |
| 2031-05 | 1.942.027 AED | 0 AED | 1.280.000 AED |
| 2031-06 | 1.954.522 AED | 0 AED | 1.280.000 AED |
| 2031-07 | 1.967.097 AED | 0 AED | 1.280.000 AED |
| 2031-08 | 1.979.754 AED | 0 AED | 1.280.000 AED |
| 2031-09 | 1.992.491 AED | 0 AED | 1.280.000 AED |
| 2031-10 | 2.005.311 AED | 0 AED | 1.280.000 AED |
| 2031-11 | 2.018.213 AED | 0 AED | 1.280.000 AED |
| 2031-12 | 2.031.199 AED | 0 AED | 1.280.000 AED |
| 2032-01 | 2.044.267 AED | 0 AED | 1.280.000 AED |
| 2032-02 | 2.057.420 AED | 0 AED | 1.280.000 AED |
| 2032-03 | 2.070.658 AED | 0 AED | 1.280.000 AED |
| 2032-04 | 2.083.980 AED | 0 AED | 1.280.000 AED |
| 2032-05 | 2.097.389 AED | 0 AED | 1.280.000 AED |
| 2032-06 | 2.110.884 AED | 0 AED | 1.280.000 AED |
| 2032-07 | 2.124.465 AED | 0 AED | 1.280.000 AED |
| 2032-08 | 2.138.134 AED | 0 AED | 1.280.000 AED |
| 2032-09 | 2.151.891 AED | 0 AED | 1.280.000 AED |
| 2032-10 | 2.165.736 AED | 0 AED | 1.280.000 AED |
| 2032-11 | 2.179.670 AED | 0 AED | 1.280.000 AED |
| 2032-12 | 2.193.695 AED | 0 AED | 1.280.000 AED |
| 2033-01 | 2.207.809 AED | 0 AED | 1.280.000 AED |
| 2033-02 | 2.222.014 AED | 0 AED | 1.280.000 AED |
| 2033-03 | 2.236.310 AED | 0 AED | 1.280.000 AED |
| 2033-04 | 2.250.699 AED | 0 AED | 1.280.000 AED |
| 2033-05 | 2.265.180 AED | 0 AED | 1.280.000 AED |
| 2033-06 | 2.279.754 AED | 0 AED | 1.280.000 AED |
| 2033-07 | 2.294.422 AED | 0 AED | 1.280.000 AED |
| 2033-08 | 2.309.185 AED | 0 AED | 1.280.000 AED |
| 2033-09 | 2.324.042 AED | 0 AED | 1.280.000 AED |
| 2033-10 | 2.338.995 AED | 0 AED | 1.280.000 AED |
| 2033-11 | 2.354.044 AED | 0 AED | 1.280.000 AED |
| 2033-12 | 2.369.190 AED | 0 AED | 1.280.000 AED |
| 2034-01 | 2.384.434 AED | 0 AED | 1.280.000 AED |
| 2034-02 | 2.399.775 AED | 0 AED | 1.280.000 AED |
| 2034-03 | 2.415.215 AED | 0 AED | 1.280.000 AED |
| 2034-04 | 2.430.755 AED | 0 AED | 1.280.000 AED |
| 2034-05 | 2.446.394 AED | 0 AED | 1.280.000 AED |
| 2034-06 | 2.462.135 AED | 0 AED | 1.280.000 AED |
| 2034-07 | 2.477.976 AED | 0 AED | 1.280.000 AED |
| 2034-08 | 2.493.919 AED | 0 AED | 1.280.000 AED |
| 2034-09 | 2.509.965 AED | 0 AED | 1.280.000 AED |
| 2034-10 | 2.526.115 AED | 0 AED | 1.280.000 AED |
| 2034-11 | 2.542.368 AED | 0 AED | 1.280.000 AED |
| 2034-12 | 2.558.725 AED | 0 AED | 1.280.000 AED |
| 2035-01 | 2.575.188 AED | 0 AED | 1.280.000 AED |
| 2035-02 | 2.591.757 AED | 0 AED | 1.280.000 AED |
| 2035-03 | 2.608.433 AED | 0 AED | 1.280.000 AED |
| 2035-04 | 2.625.215 AED | 0 AED | 1.280.000 AED |
| 2035-05 | 2.642.106 AED | 0 AED | 1.280.000 AED |
| 2035-06 | 2.659.105 AED | 0 AED | 1.280.000 AED |
| 2035-07 | 2.676.214 AED | 0 AED | 1.280.000 AED |
| 2035-08 | 2.693.433 AED | 0 AED | 1.280.000 AED |
| 2035-09 | 2.710.763 AED | 0 AED | 1.280.000 AED |
| 2035-10 | 2.728.204 AED | 0 AED | 1.280.000 AED |
| 2035-11 | 2.745.757 AED | 0 AED | 1.280.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.280.000 AED | 0 AED | 256.000 AED |
| 2026 | 1.382.400 AED | 0 AED | 384.000 AED |
| 2027 | 1.492.992 AED | 0 AED | 512.000 AED |
| 2028 | 1.612.431 AED | 0 AED | 1.152.000 AED |
| 2029 | 1.741.425 AED | 0 AED | 1.280.000 AED |
| 2030 | 1.880.739 AED | 0 AED | 1.280.000 AED |
| 2031 | 2.031.199 AED | 0 AED | 1.280.000 AED |
| 2032 | 2.193.695 AED | 0 AED | 1.280.000 AED |
| 2033 | 2.369.190 AED | 0 AED | 1.280.000 AED |
| 2034 | 2.558.725 AED | 0 AED | 1.280.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 51,200 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 55,400 AED |
Price Range:
From price: 1,280,000 AED
Sizes:
From sqft: 0 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 0.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 0 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,280,000 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 128,000 AED |
| 2025-12-15 | Until Handover | 10.0 | 128,000 AED |
| 2026-11-15 | Until Handover | 10.0 | 128,000 AED |
| 2027-11-15 | Until Handover | 10.0 | 128,000 AED |
| 2028-11-15 | Until Handover | 10.0 | 128,000 AED |
| 2028-12-31 | At Handover | 40.0 | 512,000 AED |
| 2029-05-15 | Until Handover | 10.0 | 128,000 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 256,000 AED |
| 2026 | 128,000 AED |
| 2027 | 128,000 AED |
| 2028 | 640,000 AED |
| 2029 | 128,000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.280.000 AED | 0 AED | 256.000 AED |
| 2026-01 | 1.288.235 AED | 0 AED | 256.000 AED |
| 2026-02 | 1.296.524 AED | 0 AED | 256.000 AED |
| 2026-03 | 1.304.865 AED | 0 AED | 256.000 AED |
| 2026-04 | 1.313.261 AED | 0 AED | 256.000 AED |
| 2026-05 | 1.321.711 AED | 0 AED | 256.000 AED |
| 2026-06 | 1.330.215 AED | 0 AED | 256.000 AED |
| 2026-07 | 1.338.773 AED | 0 AED | 256.000 AED |
| 2026-08 | 1.347.387 AED | 0 AED | 256.000 AED |
| 2026-09 | 1.356.056 AED | 0 AED | 256.000 AED |
| 2026-10 | 1.364.781 AED | 0 AED | 256.000 AED |
| 2026-11 | 1.373.562 AED | 0 AED | 384.000 AED |
| 2026-12 | 1.382.400 AED | 0 AED | 384.000 AED |
| 2027-01 | 1.391.294 AED | 0 AED | 384.000 AED |
| 2027-02 | 1.400.246 AED | 0 AED | 384.000 AED |
| 2027-03 | 1.409.255 AED | 0 AED | 384.000 AED |
| 2027-04 | 1.418.322 AED | 0 AED | 384.000 AED |
| 2027-05 | 1.427.447 AED | 0 AED | 384.000 AED |
| 2027-06 | 1.436.632 AED | 0 AED | 384.000 AED |
| 2027-07 | 1.445.875 AED | 0 AED | 384.000 AED |
| 2027-08 | 1.455.178 AED | 0 AED | 384.000 AED |
| 2027-09 | 1.464.541 AED | 0 AED | 384.000 AED |
| 2027-10 | 1.473.963 AED | 0 AED | 384.000 AED |
| 2027-11 | 1.483.447 AED | 0 AED | 512.000 AED |
| 2027-12 | 1.492.992 AED | 0 AED | 512.000 AED |
| 2028-01 | 1.502.597 AED | 0 AED | 512.000 AED |
| 2028-02 | 1.512.265 AED | 0 AED | 512.000 AED |
| 2028-03 | 1.521.995 AED | 0 AED | 512.000 AED |
| 2028-04 | 1.531.788 AED | 0 AED | 512.000 AED |
| 2028-05 | 1.541.643 AED | 0 AED | 512.000 AED |
| 2028-06 | 1.551.562 AED | 0 AED | 512.000 AED |
| 2028-07 | 1.561.545 AED | 0 AED | 512.000 AED |
| 2028-08 | 1.571.592 AED | 0 AED | 512.000 AED |
| 2028-09 | 1.581.704 AED | 0 AED | 512.000 AED |
| 2028-10 | 1.591.881 AED | 0 AED | 512.000 AED |
| 2028-11 | 1.602.123 AED | 0 AED | 640.000 AED |
| 2028-12 | 1.612.431 AED | 0 AED | 1.152.000 AED |
| 2029-01 | 1.622.805 AED | 0 AED | 1.152.000 AED |
| 2029-02 | 1.633.246 AED | 0 AED | 1.152.000 AED |
| 2029-03 | 1.643.755 AED | 0 AED | 1.152.000 AED |
| 2029-04 | 1.654.331 AED | 0 AED | 1.152.000 AED |
| 2029-05 | 1.664.975 AED | 0 AED | 1.280.000 AED |
| 2029-06 | 1.675.687 AED | 0 AED | 1.280.000 AED |
| 2029-07 | 1.686.469 AED | 0 AED | 1.280.000 AED |
| 2029-08 | 1.697.320 AED | 0 AED | 1.280.000 AED |
| 2029-09 | 1.708.240 AED | 0 AED | 1.280.000 AED |
| 2029-10 | 1.719.231 AED | 0 AED | 1.280.000 AED |
| 2029-11 | 1.730.293 AED | 0 AED | 1.280.000 AED |
| 2029-12 | 1.741.425 AED | 0 AED | 1.280.000 AED |
| 2030-01 | 1.752.630 AED | 0 AED | 1.280.000 AED |
| 2030-02 | 1.763.906 AED | 0 AED | 1.280.000 AED |
| 2030-03 | 1.775.255 AED | 0 AED | 1.280.000 AED |
| 2030-04 | 1.786.677 AED | 0 AED | 1.280.000 AED |
| 2030-05 | 1.798.173 AED | 0 AED | 1.280.000 AED |
| 2030-06 | 1.809.742 AED | 0 AED | 1.280.000 AED |
| 2030-07 | 1.821.386 AED | 0 AED | 1.280.000 AED |
| 2030-08 | 1.833.105 AED | 0 AED | 1.280.000 AED |
| 2030-09 | 1.844.899 AED | 0 AED | 1.280.000 AED |
| 2030-10 | 1.856.770 AED | 0 AED | 1.280.000 AED |
| 2030-11 | 1.868.716 AED | 0 AED | 1.280.000 AED |
| 2030-12 | 1.880.739 AED | 0 AED | 1.280.000 AED |
| 2031-01 | 1.892.840 AED | 0 AED | 1.280.000 AED |
| 2031-02 | 1.905.019 AED | 0 AED | 1.280.000 AED |
| 2031-03 | 1.917.276 AED | 0 AED | 1.280.000 AED |
| 2031-04 | 1.929.612 AED | 0 AED | 1.280.000 AED |
| 2031-05 | 1.942.027 AED | 0 AED | 1.280.000 AED |
| 2031-06 | 1.954.522 AED | 0 AED | 1.280.000 AED |
| 2031-07 | 1.967.097 AED | 0 AED | 1.280.000 AED |
| 2031-08 | 1.979.754 AED | 0 AED | 1.280.000 AED |
| 2031-09 | 1.992.491 AED | 0 AED | 1.280.000 AED |
| 2031-10 | 2.005.311 AED | 0 AED | 1.280.000 AED |
| 2031-11 | 2.018.213 AED | 0 AED | 1.280.000 AED |
| 2031-12 | 2.031.199 AED | 0 AED | 1.280.000 AED |
| 2032-01 | 2.044.267 AED | 0 AED | 1.280.000 AED |
| 2032-02 | 2.057.420 AED | 0 AED | 1.280.000 AED |
| 2032-03 | 2.070.658 AED | 0 AED | 1.280.000 AED |
| 2032-04 | 2.083.980 AED | 0 AED | 1.280.000 AED |
| 2032-05 | 2.097.389 AED | 0 AED | 1.280.000 AED |
| 2032-06 | 2.110.884 AED | 0 AED | 1.280.000 AED |
| 2032-07 | 2.124.465 AED | 0 AED | 1.280.000 AED |
| 2032-08 | 2.138.134 AED | 0 AED | 1.280.000 AED |
| 2032-09 | 2.151.891 AED | 0 AED | 1.280.000 AED |
| 2032-10 | 2.165.736 AED | 0 AED | 1.280.000 AED |
| 2032-11 | 2.179.670 AED | 0 AED | 1.280.000 AED |
| 2032-12 | 2.193.695 AED | 0 AED | 1.280.000 AED |
| 2033-01 | 2.207.809 AED | 0 AED | 1.280.000 AED |
| 2033-02 | 2.222.014 AED | 0 AED | 1.280.000 AED |
| 2033-03 | 2.236.310 AED | 0 AED | 1.280.000 AED |
| 2033-04 | 2.250.699 AED | 0 AED | 1.280.000 AED |
| 2033-05 | 2.265.180 AED | 0 AED | 1.280.000 AED |
| 2033-06 | 2.279.754 AED | 0 AED | 1.280.000 AED |
| 2033-07 | 2.294.422 AED | 0 AED | 1.280.000 AED |
| 2033-08 | 2.309.185 AED | 0 AED | 1.280.000 AED |
| 2033-09 | 2.324.042 AED | 0 AED | 1.280.000 AED |
| 2033-10 | 2.338.995 AED | 0 AED | 1.280.000 AED |
| 2033-11 | 2.354.044 AED | 0 AED | 1.280.000 AED |
| 2033-12 | 2.369.190 AED | 0 AED | 1.280.000 AED |
| 2034-01 | 2.384.434 AED | 0 AED | 1.280.000 AED |
| 2034-02 | 2.399.775 AED | 0 AED | 1.280.000 AED |
| 2034-03 | 2.415.215 AED | 0 AED | 1.280.000 AED |
| 2034-04 | 2.430.755 AED | 0 AED | 1.280.000 AED |
| 2034-05 | 2.446.394 AED | 0 AED | 1.280.000 AED |
| 2034-06 | 2.462.135 AED | 0 AED | 1.280.000 AED |
| 2034-07 | 2.477.976 AED | 0 AED | 1.280.000 AED |
| 2034-08 | 2.493.919 AED | 0 AED | 1.280.000 AED |
| 2034-09 | 2.509.965 AED | 0 AED | 1.280.000 AED |
| 2034-10 | 2.526.115 AED | 0 AED | 1.280.000 AED |
| 2034-11 | 2.542.368 AED | 0 AED | 1.280.000 AED |
| 2034-12 | 2.558.725 AED | 0 AED | 1.280.000 AED |
| 2035-01 | 2.575.188 AED | 0 AED | 1.280.000 AED |
| 2035-02 | 2.591.757 AED | 0 AED | 1.280.000 AED |
| 2035-03 | 2.608.433 AED | 0 AED | 1.280.000 AED |
| 2035-04 | 2.625.215 AED | 0 AED | 1.280.000 AED |
| 2035-05 | 2.642.106 AED | 0 AED | 1.280.000 AED |
| 2035-06 | 2.659.105 AED | 0 AED | 1.280.000 AED |
| 2035-07 | 2.676.214 AED | 0 AED | 1.280.000 AED |
| 2035-08 | 2.693.433 AED | 0 AED | 1.280.000 AED |
| 2035-09 | 2.710.763 AED | 0 AED | 1.280.000 AED |
| 2035-10 | 2.728.204 AED | 0 AED | 1.280.000 AED |
| 2035-11 | 2.745.757 AED | 0 AED | 1.280.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.280.000 AED | 0 AED | 256.000 AED |
| 2026 | 1.382.400 AED | 0 AED | 384.000 AED |
| 2027 | 1.492.992 AED | 0 AED | 512.000 AED |
| 2028 | 1.612.431 AED | 0 AED | 1.152.000 AED |
| 2029 | 1.741.425 AED | 0 AED | 1.280.000 AED |
| 2030 | 1.880.739 AED | 0 AED | 1.280.000 AED |
| 2031 | 2.031.199 AED | 0 AED | 1.280.000 AED |
| 2032 | 2.193.695 AED | 0 AED | 1.280.000 AED |
| 2033 | 2.369.190 AED | 0 AED | 1.280.000 AED |
| 2034 | 2.558.725 AED | 0 AED | 1.280.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 51,200 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 55,400 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.