Project details:
Ananda Towers
Handover Date: 2028-06-30
Developer:
Tiger Properties
Description:
Discounts:
Price: 8%
Other: 30% Cash
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 3.33 % after 3 month
Percent: 3.33 % after 6 month
Percent: 3.33 % after 9 month
Percent: 3.33 % after 12 month
Percent: 3.33 % after 15 month
Percent: 3.33 % after 18 month
Percent: 3.33 % after 21 month
Percent: 3.33 % after 24 month
Percent: 3.33 % after 27 month
Percent: 3.33 % after 30 month
Percent: 3.33 % after 33 month
Percent: 3.34 % after 36 month
The amount to be paid at the time of the handover.
Price Range:
From price: 1,085,077 AED
Sizes:
From sqft: 748 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 86,806.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 11,220 AED
*Based on predicted numbers!
Payment Schedule Based on Price From (
1,085,077 998,271 AED)
Payment Plan: Tiger - Ananda Residences - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 199,654 AED |
| 2026-02-15 | Until Handover | 3.3 | 33,242 AED |
| 2026-05-15 | Until Handover | 3.3 | 33,242 AED |
| 2026-08-15 | Until Handover | 3.3 | 33,242 AED |
| 2026-11-15 | Until Handover | 3.3 | 33,242 AED |
| 2027-02-15 | Until Handover | 3.3 | 33,242 AED |
| 2027-05-15 | Until Handover | 3.3 | 33,242 AED |
| 2027-08-15 | Until Handover | 3.3 | 33,242 AED |
| 2027-11-15 | Until Handover | 3.3 | 33,242 AED |
| 2028-02-15 | Until Handover | 3.3 | 33,242 AED |
| 2028-05-15 | Until Handover | 3.3 | 33,242 AED |
| 2028-06-30 | At Handover | 40.0 | 399,308 AED |
| 2028-08-15 | Until Handover | 3.3 | 33,242 AED |
| 2028-11-15 | Until Handover | 3.3 | 33,342 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 199,654 AED |
| 2026 | 132,970 AED |
| 2027 | 132,970 AED |
| 2028 | 532,378 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.085.077 AED | 0 AED | 199.654 AED |
| 2026-01 | 1.092.058 AED | 0 AED | 199.654 AED |
| 2026-02 | 1.099.084 AED | 0 AED | 232.896 AED |
| 2026-03 | 1.106.156 AED | 0 AED | 232.896 AED |
| 2026-04 | 1.113.273 AED | 0 AED | 232.896 AED |
| 2026-05 | 1.120.436 AED | 0 AED | 266.139 AED |
| 2026-06 | 1.127.645 AED | 0 AED | 266.139 AED |
| 2026-07 | 1.134.900 AED | 0 AED | 266.139 AED |
| 2026-08 | 1.142.202 AED | 0 AED | 299.381 AED |
| 2026-09 | 1.149.551 AED | 0 AED | 299.381 AED |
| 2026-10 | 1.156.947 AED | 0 AED | 299.381 AED |
| 2026-11 | 1.164.391 AED | 0 AED | 332.623 AED |
| 2026-12 | 1.171.883 AED | 0 AED | 332.623 AED |
| 2027-01 | 1.179.423 AED | 0 AED | 332.623 AED |
| 2027-02 | 1.187.011 AED | 0 AED | 365.866 AED |
| 2027-03 | 1.194.648 AED | 0 AED | 365.866 AED |
| 2027-04 | 1.202.335 AED | 0 AED | 365.866 AED |
| 2027-05 | 1.210.071 AED | 0 AED | 399.108 AED |
| 2027-06 | 1.217.856 AED | 0 AED | 399.108 AED |
| 2027-07 | 1.225.692 AED | 0 AED | 399.108 AED |
| 2027-08 | 1.233.578 AED | 0 AED | 432.351 AED |
| 2027-09 | 1.241.515 AED | 0 AED | 432.351 AED |
| 2027-10 | 1.249.503 AED | 0 AED | 432.351 AED |
| 2027-11 | 1.257.542 AED | 0 AED | 465.593 AED |
| 2027-12 | 1.265.633 AED | 0 AED | 465.593 AED |
| 2028-01 | 1.273.776 AED | 0 AED | 465.593 AED |
| 2028-02 | 1.281.972 AED | 0 AED | 498.835 AED |
| 2028-03 | 1.290.220 AED | 0 AED | 498.835 AED |
| 2028-04 | 1.298.522 AED | 0 AED | 498.835 AED |
| 2028-05 | 1.306.876 AED | 0 AED | 532.078 AED |
| 2028-06 | 1.315.285 AED | 0 AED | 931.386 AED |
| 2028-07 | 1.323.747 AED | 6.298 AED | 931.386 AED |
| 2028-08 | 1.332.264 AED | 6.298 AED | 964.629 AED |
| 2028-09 | 1.340.836 AED | 6.298 AED | 964.629 AED |
| 2028-10 | 1.349.463 AED | 6.298 AED | 964.629 AED |
| 2028-11 | 1.358.146 AED | 6.298 AED | 997.971 AED |
| 2028-12 | 1.366.884 AED | 6.298 AED | 997.971 AED |
| 2029-01 | 1.375.679 AED | 6.515 AED | 997.971 AED |
| 2029-02 | 1.384.530 AED | 6.534 AED | 997.971 AED |
| 2029-03 | 1.393.438 AED | 6.552 AED | 997.971 AED |
| 2029-04 | 1.402.403 AED | 6.571 AED | 997.971 AED |
| 2029-05 | 1.411.426 AED | 6.589 AED | 997.971 AED |
| 2029-06 | 1.420.508 AED | 6.608 AED | 997.971 AED |
| 2029-07 | 1.429.647 AED | 6.626 AED | 997.971 AED |
| 2029-08 | 1.438.846 AED | 6.645 AED | 997.971 AED |
| 2029-09 | 1.448.103 AED | 6.664 AED | 997.971 AED |
| 2029-10 | 1.457.420 AED | 6.682 AED | 997.971 AED |
| 2029-11 | 1.466.797 AED | 6.701 AED | 997.971 AED |
| 2029-12 | 1.476.235 AED | 6.720 AED | 997.971 AED |
| 2030-01 | 1.485.733 AED | 6.739 AED | 997.971 AED |
| 2030-02 | 1.495.292 AED | 6.758 AED | 997.971 AED |
| 2030-03 | 1.504.913 AED | 6.777 AED | 997.971 AED |
| 2030-04 | 1.514.596 AED | 6.796 AED | 997.971 AED |
| 2030-05 | 1.524.341 AED | 6.815 AED | 997.971 AED |
| 2030-06 | 1.534.148 AED | 6.834 AED | 997.971 AED |
| 2030-07 | 1.544.019 AED | 6.853 AED | 997.971 AED |
| 2030-08 | 1.553.953 AED | 6.872 AED | 997.971 AED |
| 2030-09 | 1.563.951 AED | 6.892 AED | 997.971 AED |
| 2030-10 | 1.574.014 AED | 6.911 AED | 997.971 AED |
| 2030-11 | 1.584.141 AED | 6.930 AED | 997.971 AED |
| 2030-12 | 1.594.334 AED | 6.950 AED | 997.971 AED |
| 2031-01 | 1.604.592 AED | 6.969 AED | 997.971 AED |
| 2031-02 | 1.614.916 AED | 6.989 AED | 997.971 AED |
| 2031-03 | 1.625.306 AED | 7.008 AED | 997.971 AED |
| 2031-04 | 1.635.763 AED | 7.028 AED | 997.971 AED |
| 2031-05 | 1.646.288 AED | 7.047 AED | 997.971 AED |
| 2031-06 | 1.656.880 AED | 7.067 AED | 997.971 AED |
| 2031-07 | 1.667.541 AED | 7.087 AED | 997.971 AED |
| 2031-08 | 1.678.270 AED | 7.107 AED | 997.971 AED |
| 2031-09 | 1.689.068 AED | 7.126 AED | 997.971 AED |
| 2031-10 | 1.699.935 AED | 7.146 AED | 997.971 AED |
| 2031-11 | 1.710.873 AED | 7.166 AED | 997.971 AED |
| 2031-12 | 1.721.880 AED | 7.186 AED | 997.971 AED |
| 2032-01 | 1.732.959 AED | 7.206 AED | 997.971 AED |
| 2032-02 | 1.744.109 AED | 7.226 AED | 997.971 AED |
| 2032-03 | 1.755.331 AED | 7.246 AED | 997.971 AED |
| 2032-04 | 1.766.624 AED | 7.267 AED | 997.971 AED |
| 2032-05 | 1.777.991 AED | 7.287 AED | 997.971 AED |
| 2032-06 | 1.789.431 AED | 7.307 AED | 997.971 AED |
| 2032-07 | 1.800.944 AED | 7.327 AED | 997.971 AED |
| 2032-08 | 1.812.531 AED | 7.348 AED | 997.971 AED |
| 2032-09 | 1.824.193 AED | 7.368 AED | 997.971 AED |
| 2032-10 | 1.835.930 AED | 7.389 AED | 997.971 AED |
| 2032-11 | 1.847.742 AED | 7.409 AED | 997.971 AED |
| 2032-12 | 1.859.631 AED | 7.430 AED | 997.971 AED |
| 2033-01 | 1.871.596 AED | 7.450 AED | 997.971 AED |
| 2033-02 | 1.883.638 AED | 7.471 AED | 997.971 AED |
| 2033-03 | 1.895.757 AED | 7.492 AED | 997.971 AED |
| 2033-04 | 1.907.954 AED | 7.513 AED | 997.971 AED |
| 2033-05 | 1.920.230 AED | 7.534 AED | 997.971 AED |
| 2033-06 | 1.932.585 AED | 7.554 AED | 997.971 AED |
| 2033-07 | 1.945.019 AED | 7.575 AED | 997.971 AED |
| 2033-08 | 1.957.534 AED | 7.596 AED | 997.971 AED |
| 2033-09 | 1.970.128 AED | 7.617 AED | 997.971 AED |
| 2033-10 | 1.982.804 AED | 7.638 AED | 997.971 AED |
| 2033-11 | 1.995.562 AED | 7.660 AED | 997.971 AED |
| 2033-12 | 2.008.401 AED | 7.681 AED | 997.971 AED |
| 2034-01 | 2.021.323 AED | 7.702 AED | 997.971 AED |
| 2034-02 | 2.034.329 AED | 7.723 AED | 997.971 AED |
| 2034-03 | 2.047.418 AED | 7.745 AED | 997.971 AED |
| 2034-04 | 2.060.591 AED | 7.766 AED | 997.971 AED |
| 2034-05 | 2.073.849 AED | 7.788 AED | 997.971 AED |
| 2034-06 | 2.087.192 AED | 7.809 AED | 997.971 AED |
| 2034-07 | 2.100.621 AED | 7.831 AED | 997.971 AED |
| 2034-08 | 2.114.136 AED | 7.852 AED | 997.971 AED |
| 2034-09 | 2.127.739 AED | 7.874 AED | 997.971 AED |
| 2034-10 | 2.141.429 AED | 7.896 AED | 997.971 AED |
| 2034-11 | 2.155.207 AED | 7.917 AED | 997.971 AED |
| 2034-12 | 2.169.073 AED | 7.939 AED | 997.971 AED |
| 2035-01 | 2.183.029 AED | 7.961 AED | 997.971 AED |
| 2035-02 | 2.197.075 AED | 7.983 AED | 997.971 AED |
| 2035-03 | 2.211.211 AED | 8.005 AED | 997.971 AED |
| 2035-04 | 2.225.438 AED | 8.027 AED | 997.971 AED |
| 2035-05 | 2.239.757 AED | 8.049 AED | 997.971 AED |
| 2035-06 | 2.254.167 AED | 8.071 AED | 997.971 AED |
| 2035-07 | 2.268.671 AED | 8.094 AED | 997.971 AED |
| 2035-08 | 2.283.267 AED | 8.116 AED | 997.971 AED |
| 2035-09 | 2.297.958 AED | 8.138 AED | 997.971 AED |
| 2035-10 | 2.312.743 AED | 8.161 AED | 997.971 AED |
| 2035-11 | 2.327.623 AED | 8.183 AED | 997.971 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.085.077 AED | 0 AED | 199.654 AED |
| 2026 | 1.171.883 AED | 0 AED | 332.623 AED |
| 2027 | 1.265.633 AED | 0 AED | 465.593 AED |
| 2028 | 1.366.884 AED | 37.788 AED | 997.971 AED |
| 2029 | 1.476.235 AED | 79.407 AED | 997.971 AED |
| 2030 | 1.594.334 AED | 82.127 AED | 997.971 AED |
| 2031 | 1.721.880 AED | 84.926 AED | 997.971 AED |
| 2032 | 1.859.631 AED | 87.810 AED | 997.971 AED |
| 2033 | 2.008.401 AED | 90.781 AED | 997.971 AED |
| 2034 | 2.169.073 AED | 93.842 AED | 997.971 AED |
Additional Acquisition Costs
| DLD fee (4%) | 39,931 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 44,131 AED |
Price Range:
From price: 1,696,115 AED
Sizes:
From sqft: 1,149 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 135,689.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 17,235 AED
*Based on predicted numbers!
Payment Schedule Based on Price From (
1,696,115 1,560,426 AED)
Payment Plan: Tiger - Ananda Residences - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 312,085 AED |
| 2026-02-15 | Until Handover | 3.3 | 51,962 AED |
| 2026-05-15 | Until Handover | 3.3 | 51,962 AED |
| 2026-08-15 | Until Handover | 3.3 | 51,962 AED |
| 2026-11-15 | Until Handover | 3.3 | 51,962 AED |
| 2027-02-15 | Until Handover | 3.3 | 51,962 AED |
| 2027-05-15 | Until Handover | 3.3 | 51,962 AED |
| 2027-08-15 | Until Handover | 3.3 | 51,962 AED |
| 2027-11-15 | Until Handover | 3.3 | 51,962 AED |
| 2028-02-15 | Until Handover | 3.3 | 51,962 AED |
| 2028-05-15 | Until Handover | 3.3 | 51,962 AED |
| 2028-06-30 | At Handover | 40.0 | 624,170 AED |
| 2028-08-15 | Until Handover | 3.3 | 51,962 AED |
| 2028-11-15 | Until Handover | 3.3 | 52,118 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 312,085 AED |
| 2026 | 207,849 AED |
| 2027 | 207,849 AED |
| 2028 | 832,175 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.696.115 AED | 0 AED | 312.085 AED |
| 2026-01 | 1.707.027 AED | 0 AED | 312.085 AED |
| 2026-02 | 1.718.010 AED | 0 AED | 364.047 AED |
| 2026-03 | 1.729.064 AED | 0 AED | 364.047 AED |
| 2026-04 | 1.740.189 AED | 0 AED | 364.047 AED |
| 2026-05 | 1.751.385 AED | 0 AED | 416.009 AED |
| 2026-06 | 1.762.654 AED | 0 AED | 416.009 AED |
| 2026-07 | 1.773.995 AED | 0 AED | 416.009 AED |
| 2026-08 | 1.785.409 AED | 0 AED | 467.971 AED |
| 2026-09 | 1.796.896 AED | 0 AED | 467.971 AED |
| 2026-10 | 1.808.457 AED | 0 AED | 467.971 AED |
| 2026-11 | 1.820.093 AED | 0 AED | 519.933 AED |
| 2026-12 | 1.831.804 AED | 0 AED | 519.933 AED |
| 2027-01 | 1.843.590 AED | 0 AED | 519.933 AED |
| 2027-02 | 1.855.451 AED | 0 AED | 571.896 AED |
| 2027-03 | 1.867.389 AED | 0 AED | 571.896 AED |
| 2027-04 | 1.879.404 AED | 0 AED | 571.896 AED |
| 2027-05 | 1.891.496 AED | 0 AED | 623.858 AED |
| 2027-06 | 1.903.666 AED | 0 AED | 623.858 AED |
| 2027-07 | 1.915.915 AED | 0 AED | 623.858 AED |
| 2027-08 | 1.928.242 AED | 0 AED | 675.820 AED |
| 2027-09 | 1.940.648 AED | 0 AED | 675.820 AED |
| 2027-10 | 1.953.134 AED | 0 AED | 675.820 AED |
| 2027-11 | 1.965.701 AED | 0 AED | 727.782 AED |
| 2027-12 | 1.978.348 AED | 0 AED | 727.782 AED |
| 2028-01 | 1.991.077 AED | 0 AED | 727.782 AED |
| 2028-02 | 2.003.887 AED | 0 AED | 779.744 AED |
| 2028-03 | 2.016.781 AED | 0 AED | 779.744 AED |
| 2028-04 | 2.029.757 AED | 0 AED | 779.744 AED |
| 2028-05 | 2.042.816 AED | 0 AED | 831.706 AED |
| 2028-06 | 2.055.960 AED | 0 AED | 1.455.877 AED |
| 2028-07 | 2.069.188 AED | 9.871 AED | 1.455.877 AED |
| 2028-08 | 2.082.501 AED | 9.871 AED | 1.507.839 AED |
| 2028-09 | 2.095.900 AED | 9.871 AED | 1.507.839 AED |
| 2028-10 | 2.109.385 AED | 9.871 AED | 1.507.839 AED |
| 2028-11 | 2.122.957 AED | 9.871 AED | 1.559.957 AED |
| 2028-12 | 2.136.616 AED | 9.871 AED | 1.559.957 AED |
| 2029-01 | 2.150.363 AED | 10.210 AED | 1.559.957 AED |
| 2029-02 | 2.164.198 AED | 10.239 AED | 1.559.957 AED |
| 2029-03 | 2.178.123 AED | 10.267 AED | 1.559.957 AED |
| 2029-04 | 2.192.137 AED | 10.296 AED | 1.559.957 AED |
| 2029-05 | 2.206.241 AED | 10.325 AED | 1.559.957 AED |
| 2029-06 | 2.220.436 AED | 10.354 AED | 1.559.957 AED |
| 2029-07 | 2.234.723 AED | 10.383 AED | 1.559.957 AED |
| 2029-08 | 2.249.101 AED | 10.412 AED | 1.559.957 AED |
| 2029-09 | 2.263.572 AED | 10.442 AED | 1.559.957 AED |
| 2029-10 | 2.278.136 AED | 10.471 AED | 1.559.957 AED |
| 2029-11 | 2.292.793 AED | 10.500 AED | 1.559.957 AED |
| 2029-12 | 2.307.545 AED | 10.530 AED | 1.559.957 AED |
| 2030-01 | 2.322.392 AED | 10.559 AED | 1.559.957 AED |
| 2030-02 | 2.337.334 AED | 10.589 AED | 1.559.957 AED |
| 2030-03 | 2.352.373 AED | 10.619 AED | 1.559.957 AED |
| 2030-04 | 2.367.508 AED | 10.648 AED | 1.559.957 AED |
| 2030-05 | 2.382.741 AED | 10.678 AED | 1.559.957 AED |
| 2030-06 | 2.398.071 AED | 10.708 AED | 1.559.957 AED |
| 2030-07 | 2.413.501 AED | 10.738 AED | 1.559.957 AED |
| 2030-08 | 2.429.029 AED | 10.768 AED | 1.559.957 AED |
| 2030-09 | 2.444.658 AED | 10.798 AED | 1.559.957 AED |
| 2030-10 | 2.460.387 AED | 10.828 AED | 1.559.957 AED |
| 2030-11 | 2.476.217 AED | 10.858 AED | 1.559.957 AED |
| 2030-12 | 2.492.149 AED | 10.889 AED | 1.559.957 AED |
| 2031-01 | 2.508.183 AED | 10.919 AED | 1.559.957 AED |
| 2031-02 | 2.524.321 AED | 10.950 AED | 1.559.957 AED |
| 2031-03 | 2.540.563 AED | 10.980 AED | 1.559.957 AED |
| 2031-04 | 2.556.909 AED | 11.011 AED | 1.559.957 AED |
| 2031-05 | 2.573.360 AED | 11.042 AED | 1.559.957 AED |
| 2031-06 | 2.589.917 AED | 11.072 AED | 1.559.957 AED |
| 2031-07 | 2.606.581 AED | 11.103 AED | 1.559.957 AED |
| 2031-08 | 2.623.352 AED | 11.134 AED | 1.559.957 AED |
| 2031-09 | 2.640.230 AED | 11.165 AED | 1.559.957 AED |
| 2031-10 | 2.657.218 AED | 11.196 AED | 1.559.957 AED |
| 2031-11 | 2.674.314 AED | 11.227 AED | 1.559.957 AED |
| 2031-12 | 2.691.521 AED | 11.259 AED | 1.559.957 AED |
| 2032-01 | 2.708.838 AED | 11.290 AED | 1.559.957 AED |
| 2032-02 | 2.726.267 AED | 11.321 AED | 1.559.957 AED |
| 2032-03 | 2.743.808 AED | 11.353 AED | 1.559.957 AED |
| 2032-04 | 2.761.462 AED | 11.384 AED | 1.559.957 AED |
| 2032-05 | 2.779.229 AED | 11.416 AED | 1.559.957 AED |
| 2032-06 | 2.797.111 AED | 11.448 AED | 1.559.957 AED |
| 2032-07 | 2.815.107 AED | 11.479 AED | 1.559.957 AED |
| 2032-08 | 2.833.220 AED | 11.511 AED | 1.559.957 AED |
| 2032-09 | 2.851.449 AED | 11.543 AED | 1.559.957 AED |
| 2032-10 | 2.869.795 AED | 11.575 AED | 1.559.957 AED |
| 2032-11 | 2.888.259 AED | 11.607 AED | 1.559.957 AED |
| 2032-12 | 2.906.843 AED | 11.639 AED | 1.559.957 AED |
| 2033-01 | 2.925.545 AED | 11.672 AED | 1.559.957 AED |
| 2033-02 | 2.944.368 AED | 11.704 AED | 1.559.957 AED |
| 2033-03 | 2.963.312 AED | 11.736 AED | 1.559.957 AED |
| 2033-04 | 2.982.379 AED | 11.769 AED | 1.559.957 AED |
| 2033-05 | 3.001.567 AED | 11.801 AED | 1.559.957 AED |
| 2033-06 | 3.020.879 AED | 11.834 AED | 1.559.957 AED |
| 2033-07 | 3.040.316 AED | 11.867 AED | 1.559.957 AED |
| 2033-08 | 3.059.877 AED | 11.900 AED | 1.559.957 AED |
| 2033-09 | 3.079.565 AED | 11.933 AED | 1.559.957 AED |
| 2033-10 | 3.099.379 AED | 11.965 AED | 1.559.957 AED |
| 2033-11 | 3.119.320 AED | 11.999 AED | 1.559.957 AED |
| 2033-12 | 3.139.390 AED | 12.032 AED | 1.559.957 AED |
| 2034-01 | 3.159.589 AED | 12.065 AED | 1.559.957 AED |
| 2034-02 | 3.179.918 AED | 12.098 AED | 1.559.957 AED |
| 2034-03 | 3.200.378 AED | 12.132 AED | 1.559.957 AED |
| 2034-04 | 3.220.969 AED | 12.165 AED | 1.559.957 AED |
| 2034-05 | 3.241.693 AED | 12.199 AED | 1.559.957 AED |
| 2034-06 | 3.262.550 AED | 12.232 AED | 1.559.957 AED |
| 2034-07 | 3.283.541 AED | 12.266 AED | 1.559.957 AED |
| 2034-08 | 3.304.668 AED | 12.300 AED | 1.559.957 AED |
| 2034-09 | 3.325.930 AED | 12.334 AED | 1.559.957 AED |
| 2034-10 | 3.347.329 AED | 12.368 AED | 1.559.957 AED |
| 2034-11 | 3.368.866 AED | 12.402 AED | 1.559.957 AED |
| 2034-12 | 3.390.541 AED | 12.436 AED | 1.559.957 AED |
| 2035-01 | 3.412.356 AED | 12.470 AED | 1.559.957 AED |
| 2035-02 | 3.434.311 AED | 12.504 AED | 1.559.957 AED |
| 2035-03 | 3.456.408 AED | 12.539 AED | 1.559.957 AED |
| 2035-04 | 3.478.646 AED | 12.573 AED | 1.559.957 AED |
| 2035-05 | 3.501.028 AED | 12.608 AED | 1.559.957 AED |
| 2035-06 | 3.523.554 AED | 12.642 AED | 1.559.957 AED |
| 2035-07 | 3.546.224 AED | 12.677 AED | 1.559.957 AED |
| 2035-08 | 3.569.041 AED | 12.712 AED | 1.559.957 AED |
| 2035-09 | 3.592.004 AED | 12.747 AED | 1.559.957 AED |
| 2035-10 | 3.615.115 AED | 12.782 AED | 1.559.957 AED |
| 2035-11 | 3.638.375 AED | 12.817 AED | 1.559.957 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.696.115 AED | 0 AED | 312.085 AED |
| 2026 | 1.831.804 AED | 0 AED | 519.933 AED |
| 2027 | 1.978.348 AED | 0 AED | 727.782 AED |
| 2028 | 2.136.616 AED | 59.226 AED | 1.559.957 AED |
| 2029 | 2.307.545 AED | 124.429 AED | 1.559.957 AED |
| 2030 | 2.492.149 AED | 128.680 AED | 1.559.957 AED |
| 2031 | 2.691.521 AED | 133.058 AED | 1.559.957 AED |
| 2032 | 2.906.843 AED | 137.566 AED | 1.559.957 AED |
| 2033 | 3.139.390 AED | 142.212 AED | 1.559.957 AED |
| 2034 | 3.390.541 AED | 146.997 AED | 1.559.957 AED |
Additional Acquisition Costs
| DLD fee (4%) | 62,417 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 66,617 AED |
Price Range:
From price: 3,176,987 AED
Sizes:
From sqft: 1,998 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 254,159.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 29,970 AED
*Based on predicted numbers!
Payment Schedule Based on Price From (
3,176,987 2,922,828 AED)
Payment Plan: Tiger - Ananda Residences - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 584,566 AED |
| 2026-02-15 | Until Handover | 3.3 | 97,330 AED |
| 2026-05-15 | Until Handover | 3.3 | 97,330 AED |
| 2026-08-15 | Until Handover | 3.3 | 97,330 AED |
| 2026-11-15 | Until Handover | 3.3 | 97,330 AED |
| 2027-02-15 | Until Handover | 3.3 | 97,330 AED |
| 2027-05-15 | Until Handover | 3.3 | 97,330 AED |
| 2027-08-15 | Until Handover | 3.3 | 97,330 AED |
| 2027-11-15 | Until Handover | 3.3 | 97,330 AED |
| 2028-02-15 | Until Handover | 3.3 | 97,330 AED |
| 2028-05-15 | Until Handover | 3.3 | 97,330 AED |
| 2028-06-30 | At Handover | 40.0 | 1,169,131 AED |
| 2028-08-15 | Until Handover | 3.3 | 97,330 AED |
| 2028-11-15 | Until Handover | 3.3 | 97,622 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 584,566 AED |
| 2026 | 389,321 AED |
| 2027 | 389,321 AED |
| 2028 | 1,558,744 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 3.176.987 AED | 0 AED | 584.565 AED |
| 2026-01 | 3.197.427 AED | 0 AED | 584.565 AED |
| 2026-02 | 3.218.000 AED | 0 AED | 681.895 AED |
| 2026-03 | 3.238.704 AED | 0 AED | 681.895 AED |
| 2026-04 | 3.259.542 AED | 0 AED | 681.895 AED |
| 2026-05 | 3.280.514 AED | 0 AED | 779.225 AED |
| 2026-06 | 3.301.621 AED | 0 AED | 779.225 AED |
| 2026-07 | 3.322.864 AED | 0 AED | 779.225 AED |
| 2026-08 | 3.344.243 AED | 0 AED | 876.556 AED |
| 2026-09 | 3.365.760 AED | 0 AED | 876.556 AED |
| 2026-10 | 3.387.416 AED | 0 AED | 876.556 AED |
| 2026-11 | 3.409.210 AED | 0 AED | 973.886 AED |
| 2026-12 | 3.431.145 AED | 0 AED | 973.886 AED |
| 2027-01 | 3.453.222 AED | 0 AED | 973.886 AED |
| 2027-02 | 3.475.440 AED | 0 AED | 1.071.216 AED |
| 2027-03 | 3.497.801 AED | 0 AED | 1.071.216 AED |
| 2027-04 | 3.520.306 AED | 0 AED | 1.071.216 AED |
| 2027-05 | 3.542.955 AED | 0 AED | 1.168.546 AED |
| 2027-06 | 3.565.751 AED | 0 AED | 1.168.546 AED |
| 2027-07 | 3.588.693 AED | 0 AED | 1.168.546 AED |
| 2027-08 | 3.611.783 AED | 0 AED | 1.265.876 AED |
| 2027-09 | 3.635.021 AED | 0 AED | 1.265.876 AED |
| 2027-10 | 3.658.409 AED | 0 AED | 1.265.876 AED |
| 2027-11 | 3.681.947 AED | 0 AED | 1.363.206 AED |
| 2027-12 | 3.705.637 AED | 0 AED | 1.363.206 AED |
| 2028-01 | 3.729.479 AED | 0 AED | 1.363.206 AED |
| 2028-02 | 3.753.475 AED | 0 AED | 1.460.537 AED |
| 2028-03 | 3.777.625 AED | 0 AED | 1.460.537 AED |
| 2028-04 | 3.801.930 AED | 0 AED | 1.460.537 AED |
| 2028-05 | 3.826.392 AED | 0 AED | 1.557.867 AED |
| 2028-06 | 3.851.011 AED | 0 AED | 2.726.998 AED |
| 2028-07 | 3.875.789 AED | 18.682 AED | 2.726.998 AED |
| 2028-08 | 3.900.726 AED | 18.682 AED | 2.824.328 AED |
| 2028-09 | 3.925.823 AED | 18.682 AED | 2.824.328 AED |
| 2028-10 | 3.951.082 AED | 18.682 AED | 2.824.328 AED |
| 2028-11 | 3.976.503 AED | 18.682 AED | 2.921.951 AED |
| 2028-12 | 4.002.088 AED | 18.682 AED | 2.921.951 AED |
| 2029-01 | 4.027.838 AED | 19.317 AED | 2.921.951 AED |
| 2029-02 | 4.053.753 AED | 19.371 AED | 2.921.951 AED |
| 2029-03 | 4.079.835 AED | 19.425 AED | 2.921.951 AED |
| 2029-04 | 4.106.085 AED | 19.479 AED | 2.921.951 AED |
| 2029-05 | 4.132.503 AED | 19.533 AED | 2.921.951 AED |
| 2029-06 | 4.159.092 AED | 19.588 AED | 2.921.951 AED |
| 2029-07 | 4.185.852 AED | 19.642 AED | 2.921.951 AED |
| 2029-08 | 4.212.784 AED | 19.697 AED | 2.921.951 AED |
| 2029-09 | 4.239.889 AED | 19.751 AED | 2.921.951 AED |
| 2029-10 | 4.267.168 AED | 19.806 AED | 2.921.951 AED |
| 2029-11 | 4.294.623 AED | 19.861 AED | 2.921.951 AED |
| 2029-12 | 4.322.255 AED | 19.916 AED | 2.921.951 AED |
| 2030-01 | 4.350.065 AED | 19.972 AED | 2.921.951 AED |
| 2030-02 | 4.378.053 AED | 20.027 AED | 2.921.951 AED |
| 2030-03 | 4.406.222 AED | 20.083 AED | 2.921.951 AED |
| 2030-04 | 4.434.572 AED | 20.138 AED | 2.921.951 AED |
| 2030-05 | 4.463.104 AED | 20.194 AED | 2.921.951 AED |
| 2030-06 | 4.491.819 AED | 20.250 AED | 2.921.951 AED |
| 2030-07 | 4.520.720 AED | 20.306 AED | 2.921.951 AED |
| 2030-08 | 4.549.806 AED | 20.363 AED | 2.921.951 AED |
| 2030-09 | 4.579.080 AED | 20.419 AED | 2.921.951 AED |
| 2030-10 | 4.608.542 AED | 20.475 AED | 2.921.951 AED |
| 2030-11 | 4.638.193 AED | 20.532 AED | 2.921.951 AED |
| 2030-12 | 4.668.036 AED | 20.589 AED | 2.921.951 AED |
| 2031-01 | 4.698.070 AED | 20.646 AED | 2.921.951 AED |
| 2031-02 | 4.728.298 AED | 20.703 AED | 2.921.951 AED |
| 2031-03 | 4.758.720 AED | 20.760 AED | 2.921.951 AED |
| 2031-04 | 4.789.337 AED | 20.818 AED | 2.921.951 AED |
| 2031-05 | 4.820.152 AED | 20.875 AED | 2.921.951 AED |
| 2031-06 | 4.851.165 AED | 20.933 AED | 2.921.951 AED |
| 2031-07 | 4.882.378 AED | 20.990 AED | 2.921.951 AED |
| 2031-08 | 4.913.791 AED | 21.048 AED | 2.921.951 AED |
| 2031-09 | 4.945.406 AED | 21.106 AED | 2.921.951 AED |
| 2031-10 | 4.977.225 AED | 21.165 AED | 2.921.951 AED |
| 2031-11 | 5.009.249 AED | 21.223 AED | 2.921.951 AED |
| 2031-12 | 5.041.479 AED | 21.282 AED | 2.921.951 AED |
| 2032-01 | 5.073.916 AED | 21.340 AED | 2.921.951 AED |
| 2032-02 | 5.106.561 AED | 21.399 AED | 2.921.951 AED |
| 2032-03 | 5.139.417 AED | 21.458 AED | 2.921.951 AED |
| 2032-04 | 5.172.484 AED | 21.517 AED | 2.921.951 AED |
| 2032-05 | 5.205.764 AED | 21.576 AED | 2.921.951 AED |
| 2032-06 | 5.239.258 AED | 21.636 AED | 2.921.951 AED |
| 2032-07 | 5.272.968 AED | 21.695 AED | 2.921.951 AED |
| 2032-08 | 5.306.894 AED | 21.755 AED | 2.921.951 AED |
| 2032-09 | 5.341.039 AED | 21.815 AED | 2.921.951 AED |
| 2032-10 | 5.375.403 AED | 21.875 AED | 2.921.951 AED |
| 2032-11 | 5.409.989 AED | 21.935 AED | 2.921.951 AED |
| 2032-12 | 5.444.797 AED | 21.995 AED | 2.921.951 AED |
| 2033-01 | 5.479.829 AED | 22.055 AED | 2.921.951 AED |
| 2033-02 | 5.515.086 AED | 22.116 AED | 2.921.951 AED |
| 2033-03 | 5.550.571 AED | 22.177 AED | 2.921.951 AED |
| 2033-04 | 5.586.283 AED | 22.237 AED | 2.921.951 AED |
| 2033-05 | 5.622.225 AED | 22.298 AED | 2.921.951 AED |
| 2033-06 | 5.658.399 AED | 22.360 AED | 2.921.951 AED |
| 2033-07 | 5.694.805 AED | 22.421 AED | 2.921.951 AED |
| 2033-08 | 5.731.446 AED | 22.482 AED | 2.921.951 AED |
| 2033-09 | 5.768.322 AED | 22.544 AED | 2.921.951 AED |
| 2033-10 | 5.805.436 AED | 22.606 AED | 2.921.951 AED |
| 2033-11 | 5.842.788 AED | 22.668 AED | 2.921.951 AED |
| 2033-12 | 5.880.381 AED | 22.730 AED | 2.921.951 AED |
| 2034-01 | 5.918.215 AED | 22.792 AED | 2.921.951 AED |
| 2034-02 | 5.956.293 AED | 22.854 AED | 2.921.951 AED |
| 2034-03 | 5.994.616 AED | 22.917 AED | 2.921.951 AED |
| 2034-04 | 6.033.186 AED | 22.980 AED | 2.921.951 AED |
| 2034-05 | 6.072.003 AED | 23.042 AED | 2.921.951 AED |
| 2034-06 | 6.111.071 AED | 23.105 AED | 2.921.951 AED |
| 2034-07 | 6.150.390 AED | 23.168 AED | 2.921.951 AED |
| 2034-08 | 6.189.962 AED | 23.232 AED | 2.921.951 AED |
| 2034-09 | 6.229.788 AED | 23.295 AED | 2.921.951 AED |
| 2034-10 | 6.269.871 AED | 23.359 AED | 2.921.951 AED |
| 2034-11 | 6.310.211 AED | 23.423 AED | 2.921.951 AED |
| 2034-12 | 6.350.811 AED | 23.487 AED | 2.921.951 AED |
| 2035-01 | 6.391.673 AED | 23.551 AED | 2.921.951 AED |
| 2035-02 | 6.432.797 AED | 23.615 AED | 2.921.951 AED |
| 2035-03 | 6.474.186 AED | 23.679 AED | 2.921.951 AED |
| 2035-04 | 6.515.841 AED | 23.744 AED | 2.921.951 AED |
| 2035-05 | 6.557.764 AED | 23.809 AED | 2.921.951 AED |
| 2035-06 | 6.599.957 AED | 23.873 AED | 2.921.951 AED |
| 2035-07 | 6.642.421 AED | 23.938 AED | 2.921.951 AED |
| 2035-08 | 6.685.158 AED | 24.004 AED | 2.921.951 AED |
| 2035-09 | 6.728.171 AED | 24.069 AED | 2.921.951 AED |
| 2035-10 | 6.771.460 AED | 24.135 AED | 2.921.951 AED |
| 2035-11 | 6.815.028 AED | 24.200 AED | 2.921.951 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 3.176.987 AED | 0 AED | 584.565 AED |
| 2026 | 3.431.145 AED | 0 AED | 973.886 AED |
| 2027 | 3.705.637 AED | 0 AED | 1.363.206 AED |
| 2028 | 4.002.088 AED | 112.092 AED | 2.921.951 AED |
| 2029 | 4.322.255 AED | 235.386 AED | 2.921.951 AED |
| 2030 | 4.668.036 AED | 243.348 AED | 2.921.951 AED |
| 2031 | 5.041.479 AED | 251.549 AED | 2.921.951 AED |
| 2032 | 5.444.797 AED | 259.996 AED | 2.921.951 AED |
| 2033 | 5.880.381 AED | 268.694 AED | 2.921.951 AED |
| 2034 | 6.350.811 AED | 277.654 AED | 2.921.951 AED |
Additional Acquisition Costs
| DLD fee (4%) | 116,913 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 121,113 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.