Project details:
Tiger Sky Business Bay
Handover Date: 2028-12-31
Developer:
Tiger Properties
Description:
Discounts:
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.
Percent: 3.75 % after 2 month
Percent: 3.75 % after 5 month
Percent: 3.75 % after 8 month
Percent: 3.75 % after 11 month
Percent: 3.75 % after 14 month
Percent: 3.75 % after 17 month
Percent: 3.75 % after 20 month
Percent: 3.75 % after 23 month
Price Range:
2,653,122 AED to 2,939,689 AED
Sizes:
From sqft: 873 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 212,250.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 13,095 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,653,122 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 530,624 AED |
| 2026-02-15 | Until Handover | 3.3 | 88,349 AED |
| 2026-05-15 | Until Handover | 3.3 | 88,349 AED |
| 2026-08-15 | Until Handover | 3.3 | 88,349 AED |
| 2026-11-15 | Until Handover | 3.3 | 88,349 AED |
| 2027-02-15 | Until Handover | 3.3 | 88,349 AED |
| 2027-05-15 | Until Handover | 3.3 | 88,349 AED |
| 2027-08-15 | Until Handover | 3.3 | 88,349 AED |
| 2027-11-15 | Until Handover | 3.3 | 88,349 AED |
| 2028-02-15 | Until Handover | 3.3 | 88,349 AED |
| 2028-05-15 | Until Handover | 3.3 | 88,349 AED |
| 2028-08-15 | Until Handover | 3.3 | 88,349 AED |
| 2028-11-15 | Until Handover | 3.3 | 88,614 AED |
| 2028-12-31 | At Handover | 10.0 | 265,312 AED |
| 2029-01-31 | Post Handover Payment | 3.8 | 99,492 AED |
| 2029-05-01 | Post Handover Payment | 3.8 | 99,492 AED |
| 2029-07-31 | Post Handover Payment | 3.8 | 99,492 AED |
| 2029-10-31 | Post Handover Payment | 3.8 | 99,492 AED |
| 2030-01-31 | Post Handover Payment | 3.8 | 99,492 AED |
| 2030-05-01 | Post Handover Payment | 3.8 | 99,492 AED |
| 2030-07-31 | Post Handover Payment | 3.8 | 99,492 AED |
| 2030-10-31 | Post Handover Payment | 3.8 | 99,492 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 530,624 AED |
| 2026 | 353,396 AED |
| 2027 | 353,396 AED |
| 2028 | 618,973 AED |
| 2029 | 397,968 AED |
| 2030 | 397,968 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.653.122 AED | 0 AED | 530.624 AED |
| 2026-01 | 2.670.192 AED | 0 AED | 530.624 AED |
| 2026-02 | 2.687.372 AED | 0 AED | 618.973 AED |
| 2026-03 | 2.704.662 AED | 0 AED | 618.973 AED |
| 2026-04 | 2.722.064 AED | 0 AED | 618.973 AED |
| 2026-05 | 2.739.578 AED | 0 AED | 707.322 AED |
| 2026-06 | 2.757.205 AED | 0 AED | 707.322 AED |
| 2026-07 | 2.774.945 AED | 0 AED | 707.322 AED |
| 2026-08 | 2.792.799 AED | 0 AED | 795.671 AED |
| 2026-09 | 2.810.768 AED | 0 AED | 795.671 AED |
| 2026-10 | 2.828.852 AED | 0 AED | 795.671 AED |
| 2026-11 | 2.847.053 AED | 0 AED | 884.020 AED |
| 2026-12 | 2.865.371 AED | 0 AED | 884.020 AED |
| 2027-01 | 2.883.807 AED | 0 AED | 884.020 AED |
| 2027-02 | 2.902.362 AED | 0 AED | 972.369 AED |
| 2027-03 | 2.921.036 AED | 0 AED | 972.369 AED |
| 2027-04 | 2.939.830 AED | 0 AED | 972.369 AED |
| 2027-05 | 2.958.745 AED | 0 AED | 1.060.718 AED |
| 2027-06 | 2.977.781 AED | 0 AED | 1.060.718 AED |
| 2027-07 | 2.996.940 AED | 0 AED | 1.060.718 AED |
| 2027-08 | 3.016.223 AED | 0 AED | 1.149.067 AED |
| 2027-09 | 3.035.629 AED | 0 AED | 1.149.067 AED |
| 2027-10 | 3.055.161 AED | 0 AED | 1.149.067 AED |
| 2027-11 | 3.074.818 AED | 0 AED | 1.237.416 AED |
| 2027-12 | 3.094.601 AED | 0 AED | 1.237.416 AED |
| 2028-01 | 3.114.512 AED | 0 AED | 1.237.416 AED |
| 2028-02 | 3.134.551 AED | 0 AED | 1.325.765 AED |
| 2028-03 | 3.154.718 AED | 0 AED | 1.325.765 AED |
| 2028-04 | 3.175.016 AED | 0 AED | 1.325.765 AED |
| 2028-05 | 3.195.444 AED | 0 AED | 1.414.114 AED |
| 2028-06 | 3.216.004 AED | 0 AED | 1.414.114 AED |
| 2028-07 | 3.236.696 AED | 0 AED | 1.414.114 AED |
| 2028-08 | 3.257.521 AED | 0 AED | 1.502.462 AED |
| 2028-09 | 3.278.480 AED | 0 AED | 1.502.462 AED |
| 2028-10 | 3.299.573 AED | 0 AED | 1.502.462 AED |
| 2028-11 | 3.320.803 AED | 0 AED | 1.591.077 AED |
| 2028-12 | 3.342.169 AED | 0 AED | 1.856.389 AED |
| 2029-01 | 3.363.673 AED | 17.126 AED | 1.955.881 AED |
| 2029-02 | 3.385.315 AED | 17.171 AED | 1.955.881 AED |
| 2029-03 | 3.407.096 AED | 17.216 AED | 1.955.881 AED |
| 2029-04 | 3.429.017 AED | 17.262 AED | 1.955.881 AED |
| 2029-05 | 3.451.080 AED | 17.307 AED | 2.055.373 AED |
| 2029-06 | 3.473.284 AED | 17.352 AED | 2.055.373 AED |
| 2029-07 | 3.495.631 AED | 17.398 AED | 2.154.865 AED |
| 2029-08 | 3.518.122 AED | 17.443 AED | 2.154.865 AED |
| 2029-09 | 3.540.758 AED | 17.489 AED | 2.154.865 AED |
| 2029-10 | 3.563.539 AED | 17.535 AED | 2.254.357 AED |
| 2029-11 | 3.586.467 AED | 17.581 AED | 2.254.357 AED |
| 2029-12 | 3.609.543 AED | 17.627 AED | 2.254.357 AED |
| 2030-01 | 3.632.767 AED | 17.673 AED | 2.353.849 AED |
| 2030-02 | 3.656.140 AED | 17.719 AED | 2.353.849 AED |
| 2030-03 | 3.679.664 AED | 17.766 AED | 2.353.849 AED |
| 2030-04 | 3.703.339 AED | 17.812 AED | 2.353.849 AED |
| 2030-05 | 3.727.166 AED | 17.859 AED | 2.453.341 AED |
| 2030-06 | 3.751.147 AED | 17.905 AED | 2.453.341 AED |
| 2030-07 | 3.775.282 AED | 17.952 AED | 2.552.833 AED |
| 2030-08 | 3.799.572 AED | 17.999 AED | 2.552.833 AED |
| 2030-09 | 3.824.019 AED | 18.046 AED | 2.552.833 AED |
| 2030-10 | 3.848.623 AED | 18.094 AED | 2.652.326 AED |
| 2030-11 | 3.873.385 AED | 18.141 AED | 2.652.326 AED |
| 2030-12 | 3.898.306 AED | 18.188 AED | 2.652.326 AED |
| 2031-01 | 3.923.388 AED | 18.236 AED | 2.652.326 AED |
| 2031-02 | 3.948.631 AED | 18.284 AED | 2.652.326 AED |
| 2031-03 | 3.974.037 AED | 18.331 AED | 2.652.326 AED |
| 2031-04 | 3.999.606 AED | 18.379 AED | 2.652.326 AED |
| 2031-05 | 4.025.339 AED | 18.427 AED | 2.652.326 AED |
| 2031-06 | 4.051.239 AED | 18.475 AED | 2.652.326 AED |
| 2031-07 | 4.077.304 AED | 18.524 AED | 2.652.326 AED |
| 2031-08 | 4.103.538 AED | 18.572 AED | 2.652.326 AED |
| 2031-09 | 4.129.940 AED | 18.621 AED | 2.652.326 AED |
| 2031-10 | 4.156.512 AED | 18.669 AED | 2.652.326 AED |
| 2031-11 | 4.183.255 AED | 18.718 AED | 2.652.326 AED |
| 2031-12 | 4.210.171 AED | 18.767 AED | 2.652.326 AED |
| 2032-01 | 4.237.259 AED | 18.816 AED | 2.652.326 AED |
| 2032-02 | 4.264.522 AED | 18.865 AED | 2.652.326 AED |
| 2032-03 | 4.291.960 AED | 18.914 AED | 2.652.326 AED |
| 2032-04 | 4.319.574 AED | 18.963 AED | 2.652.326 AED |
| 2032-05 | 4.347.367 AED | 19.013 AED | 2.652.326 AED |
| 2032-06 | 4.375.338 AED | 19.062 AED | 2.652.326 AED |
| 2032-07 | 4.403.489 AED | 19.112 AED | 2.652.326 AED |
| 2032-08 | 4.431.821 AED | 19.162 AED | 2.652.326 AED |
| 2032-09 | 4.460.335 AED | 19.212 AED | 2.652.326 AED |
| 2032-10 | 4.489.033 AED | 19.262 AED | 2.652.326 AED |
| 2032-11 | 4.517.916 AED | 19.312 AED | 2.652.326 AED |
| 2032-12 | 4.546.984 AED | 19.362 AED | 2.652.326 AED |
| 2033-01 | 4.576.240 AED | 19.413 AED | 2.652.326 AED |
| 2033-02 | 4.605.683 AED | 19.463 AED | 2.652.326 AED |
| 2033-03 | 4.635.317 AED | 19.514 AED | 2.652.326 AED |
| 2033-04 | 4.665.140 AED | 19.565 AED | 2.652.326 AED |
| 2033-05 | 4.695.156 AED | 19.616 AED | 2.652.326 AED |
| 2033-06 | 4.725.365 AED | 19.667 AED | 2.652.326 AED |
| 2033-07 | 4.755.768 AED | 19.718 AED | 2.652.326 AED |
| 2033-08 | 4.786.367 AED | 19.770 AED | 2.652.326 AED |
| 2033-09 | 4.817.162 AED | 19.821 AED | 2.652.326 AED |
| 2033-10 | 4.848.156 AED | 19.873 AED | 2.652.326 AED |
| 2033-11 | 4.879.349 AED | 19.924 AED | 2.652.326 AED |
| 2033-12 | 4.910.743 AED | 19.976 AED | 2.652.326 AED |
| 2034-01 | 4.942.339 AED | 20.028 AED | 2.652.326 AED |
| 2034-02 | 4.974.138 AED | 20.080 AED | 2.652.326 AED |
| 2034-03 | 5.006.142 AED | 20.132 AED | 2.652.326 AED |
| 2034-04 | 5.038.352 AED | 20.185 AED | 2.652.326 AED |
| 2034-05 | 5.070.769 AED | 20.237 AED | 2.652.326 AED |
| 2034-06 | 5.103.394 AED | 20.290 AED | 2.652.326 AED |
| 2034-07 | 5.136.229 AED | 20.343 AED | 2.652.326 AED |
| 2034-08 | 5.169.276 AED | 20.395 AED | 2.652.326 AED |
| 2034-09 | 5.202.535 AED | 20.448 AED | 2.652.326 AED |
| 2034-10 | 5.236.009 AED | 20.501 AED | 2.652.326 AED |
| 2034-11 | 5.269.697 AED | 20.555 AED | 2.652.326 AED |
| 2034-12 | 5.303.603 AED | 20.608 AED | 2.652.326 AED |
| 2035-01 | 5.337.726 AED | 20.662 AED | 2.652.326 AED |
| 2035-02 | 5.372.069 AED | 20.715 AED | 2.652.326 AED |
| 2035-03 | 5.406.633 AED | 20.769 AED | 2.652.326 AED |
| 2035-04 | 5.441.420 AED | 20.823 AED | 2.652.326 AED |
| 2035-05 | 5.476.430 AED | 20.877 AED | 2.652.326 AED |
| 2035-06 | 5.511.666 AED | 20.931 AED | 2.652.326 AED |
| 2035-07 | 5.547.128 AED | 20.986 AED | 2.652.326 AED |
| 2035-08 | 5.582.818 AED | 21.040 AED | 2.652.326 AED |
| 2035-09 | 5.618.738 AED | 21.095 AED | 2.652.326 AED |
| 2035-10 | 5.654.889 AED | 21.149 AED | 2.652.326 AED |
| 2035-11 | 5.691.273 AED | 21.204 AED | 2.652.326 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.653.122 AED | 0 AED | 530.624 AED |
| 2026 | 2.865.371 AED | 0 AED | 884.020 AED |
| 2027 | 3.094.601 AED | 0 AED | 1.237.416 AED |
| 2028 | 3.342.169 AED | 0 AED | 1.856.389 AED |
| 2029 | 3.609.543 AED | 208.507 AED | 2.254.357 AED |
| 2030 | 3.898.306 AED | 215.154 AED | 2.652.326 AED |
| 2031 | 4.210.171 AED | 222.003 AED | 2.652.326 AED |
| 2032 | 4.546.984 AED | 229.055 AED | 2.652.326 AED |
| 2033 | 4.910.743 AED | 236.320 AED | 2.652.326 AED |
| 2034 | 5.303.603 AED | 243.802 AED | 2.652.326 AED |
Additional Acquisition Costs
| DLD fee (4%) | 106,125 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 110,325 AED |
Price Range:
3,775,743 AED to 5,006,660 AED
Sizes:
From sqft: 1,399 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 302,059.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 20,985 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 3,775,743 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 755,149 AED |
| 2026-02-15 | Until Handover | 3.3 | 125,732 AED |
| 2026-05-15 | Until Handover | 3.3 | 125,732 AED |
| 2026-08-15 | Until Handover | 3.3 | 125,732 AED |
| 2026-11-15 | Until Handover | 3.3 | 125,732 AED |
| 2027-02-15 | Until Handover | 3.3 | 125,732 AED |
| 2027-05-15 | Until Handover | 3.3 | 125,732 AED |
| 2027-08-15 | Until Handover | 3.3 | 125,732 AED |
| 2027-11-15 | Until Handover | 3.3 | 125,732 AED |
| 2028-02-15 | Until Handover | 3.3 | 125,732 AED |
| 2028-05-15 | Until Handover | 3.3 | 125,732 AED |
| 2028-08-15 | Until Handover | 3.3 | 125,732 AED |
| 2028-11-15 | Until Handover | 3.3 | 126,110 AED |
| 2028-12-31 | At Handover | 10.0 | 377,574 AED |
| 2029-01-31 | Post Handover Payment | 3.8 | 141,590 AED |
| 2029-05-01 | Post Handover Payment | 3.8 | 141,590 AED |
| 2029-07-31 | Post Handover Payment | 3.8 | 141,590 AED |
| 2029-10-31 | Post Handover Payment | 3.8 | 141,590 AED |
| 2030-01-31 | Post Handover Payment | 3.8 | 141,590 AED |
| 2030-05-01 | Post Handover Payment | 3.8 | 141,590 AED |
| 2030-07-31 | Post Handover Payment | 3.8 | 141,590 AED |
| 2030-10-31 | Post Handover Payment | 3.8 | 141,590 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 755,149 AED |
| 2026 | 502,929 AED |
| 2027 | 502,929 AED |
| 2028 | 880,881 AED |
| 2029 | 566,361 AED |
| 2030 | 566,361 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 3.775.743 AED | 0 AED | 755.148 AED |
| 2026-01 | 3.800.036 AED | 0 AED | 755.148 AED |
| 2026-02 | 3.824.485 AED | 0 AED | 880.880 AED |
| 2026-03 | 3.849.092 AED | 0 AED | 880.880 AED |
| 2026-04 | 3.873.857 AED | 0 AED | 880.880 AED |
| 2026-05 | 3.898.782 AED | 0 AED | 1.006.613 AED |
| 2026-06 | 3.923.867 AED | 0 AED | 1.006.613 AED |
| 2026-07 | 3.949.113 AED | 0 AED | 1.006.613 AED |
| 2026-08 | 3.974.522 AED | 0 AED | 1.132.345 AED |
| 2026-09 | 4.000.094 AED | 0 AED | 1.132.345 AED |
| 2026-10 | 4.025.831 AED | 0 AED | 1.132.345 AED |
| 2026-11 | 4.051.733 AED | 0 AED | 1.258.077 AED |
| 2026-12 | 4.077.802 AED | 0 AED | 1.258.077 AED |
| 2027-01 | 4.104.039 AED | 0 AED | 1.258.077 AED |
| 2027-02 | 4.130.444 AED | 0 AED | 1.383.809 AED |
| 2027-03 | 4.157.020 AED | 0 AED | 1.383.809 AED |
| 2027-04 | 4.183.766 AED | 0 AED | 1.383.809 AED |
| 2027-05 | 4.210.684 AED | 0 AED | 1.509.542 AED |
| 2027-06 | 4.237.776 AED | 0 AED | 1.509.542 AED |
| 2027-07 | 4.265.042 AED | 0 AED | 1.509.542 AED |
| 2027-08 | 4.292.484 AED | 0 AED | 1.635.274 AED |
| 2027-09 | 4.320.101 AED | 0 AED | 1.635.274 AED |
| 2027-10 | 4.347.897 AED | 0 AED | 1.635.274 AED |
| 2027-11 | 4.375.872 AED | 0 AED | 1.761.006 AED |
| 2027-12 | 4.404.026 AED | 0 AED | 1.761.006 AED |
| 2028-01 | 4.432.362 AED | 0 AED | 1.761.006 AED |
| 2028-02 | 4.460.880 AED | 0 AED | 1.886.738 AED |
| 2028-03 | 4.489.581 AED | 0 AED | 1.886.738 AED |
| 2028-04 | 4.518.467 AED | 0 AED | 1.886.738 AED |
| 2028-05 | 4.547.539 AED | 0 AED | 2.012.471 AED |
| 2028-06 | 4.576.798 AED | 0 AED | 2.012.471 AED |
| 2028-07 | 4.606.245 AED | 0 AED | 2.012.471 AED |
| 2028-08 | 4.635.882 AED | 0 AED | 2.138.203 AED |
| 2028-09 | 4.665.710 AED | 0 AED | 2.138.203 AED |
| 2028-10 | 4.695.729 AED | 0 AED | 2.138.203 AED |
| 2028-11 | 4.725.941 AED | 0 AED | 2.264.313 AED |
| 2028-12 | 4.756.348 AED | 0 AED | 2.641.887 AED |
| 2029-01 | 4.786.951 AED | 24.177 AED | 2.783.477 AED |
| 2029-02 | 4.817.750 AED | 24.241 AED | 2.783.477 AED |
| 2029-03 | 4.848.748 AED | 24.306 AED | 2.783.477 AED |
| 2029-04 | 4.879.945 AED | 24.370 AED | 2.783.477 AED |
| 2029-05 | 4.911.342 AED | 24.434 AED | 2.925.068 AED |
| 2029-06 | 4.942.942 AED | 24.499 AED | 2.925.068 AED |
| 2029-07 | 4.974.745 AED | 24.564 AED | 3.066.658 AED |
| 2029-08 | 5.006.753 AED | 24.628 AED | 3.066.658 AED |
| 2029-09 | 5.038.966 AED | 24.693 AED | 3.066.658 AED |
| 2029-10 | 5.071.387 AED | 24.759 AED | 3.208.248 AED |
| 2029-11 | 5.104.017 AED | 24.824 AED | 3.208.248 AED |
| 2029-12 | 5.136.856 AED | 24.890 AED | 3.208.248 AED |
| 2030-01 | 5.169.907 AED | 24.955 AED | 3.349.839 AED |
| 2030-02 | 5.203.170 AED | 25.021 AED | 3.349.839 AED |
| 2030-03 | 5.236.648 AED | 25.087 AED | 3.349.839 AED |
| 2030-04 | 5.270.340 AED | 25.153 AED | 3.349.839 AED |
| 2030-05 | 5.304.250 AED | 25.220 AED | 3.491.429 AED |
| 2030-06 | 5.338.378 AED | 25.286 AED | 3.491.429 AED |
| 2030-07 | 5.372.725 AED | 25.353 AED | 3.633.019 AED |
| 2030-08 | 5.407.293 AED | 25.420 AED | 3.633.019 AED |
| 2030-09 | 5.442.084 AED | 25.487 AED | 3.633.019 AED |
| 2030-10 | 5.477.098 AED | 25.554 AED | 3.774.610 AED |
| 2030-11 | 5.512.338 AED | 25.621 AED | 3.774.610 AED |
| 2030-12 | 5.547.805 AED | 25.689 AED | 3.774.610 AED |
| 2031-01 | 5.583.499 AED | 25.756 AED | 3.774.610 AED |
| 2031-02 | 5.619.424 AED | 25.824 AED | 3.774.610 AED |
| 2031-03 | 5.655.579 AED | 25.892 AED | 3.774.610 AED |
| 2031-04 | 5.691.968 AED | 25.960 AED | 3.774.610 AED |
| 2031-05 | 5.728.590 AED | 26.029 AED | 3.774.610 AED |
| 2031-06 | 5.765.448 AED | 26.097 AED | 3.774.610 AED |
| 2031-07 | 5.802.543 AED | 26.166 AED | 3.774.610 AED |
| 2031-08 | 5.839.877 AED | 26.235 AED | 3.774.610 AED |
| 2031-09 | 5.877.451 AED | 26.304 AED | 3.774.610 AED |
| 2031-10 | 5.915.266 AED | 26.373 AED | 3.774.610 AED |
| 2031-11 | 5.953.325 AED | 26.442 AED | 3.774.610 AED |
| 2031-12 | 5.991.629 AED | 26.512 AED | 3.774.610 AED |
| 2032-01 | 6.030.179 AED | 26.582 AED | 3.774.610 AED |
| 2032-02 | 6.068.978 AED | 26.651 AED | 3.774.610 AED |
| 2032-03 | 6.108.026 AED | 26.722 AED | 3.774.610 AED |
| 2032-04 | 6.147.325 AED | 26.792 AED | 3.774.610 AED |
| 2032-05 | 6.186.877 AED | 26.862 AED | 3.774.610 AED |
| 2032-06 | 6.226.684 AED | 26.933 AED | 3.774.610 AED |
| 2032-07 | 6.266.746 AED | 27.003 AED | 3.774.610 AED |
| 2032-08 | 6.307.067 AED | 27.074 AED | 3.774.610 AED |
| 2032-09 | 6.347.647 AED | 27.145 AED | 3.774.610 AED |
| 2032-10 | 6.388.488 AED | 27.217 AED | 3.774.610 AED |
| 2032-11 | 6.429.591 AED | 27.288 AED | 3.774.610 AED |
| 2032-12 | 6.470.959 AED | 27.360 AED | 3.774.610 AED |
| 2033-01 | 6.512.594 AED | 27.432 AED | 3.774.610 AED |
| 2033-02 | 6.554.496 AED | 27.503 AED | 3.774.610 AED |
| 2033-03 | 6.596.668 AED | 27.576 AED | 3.774.610 AED |
| 2033-04 | 6.639.111 AED | 27.648 AED | 3.774.610 AED |
| 2033-05 | 6.681.827 AED | 27.720 AED | 3.774.610 AED |
| 2033-06 | 6.724.818 AED | 27.793 AED | 3.774.610 AED |
| 2033-07 | 6.768.086 AED | 27.866 AED | 3.774.610 AED |
| 2033-08 | 6.811.632 AED | 27.939 AED | 3.774.610 AED |
| 2033-09 | 6.855.458 AED | 28.012 AED | 3.774.610 AED |
| 2033-10 | 6.899.567 AED | 28.086 AED | 3.774.610 AED |
| 2033-11 | 6.943.959 AED | 28.159 AED | 3.774.610 AED |
| 2033-12 | 6.988.636 AED | 28.233 AED | 3.774.610 AED |
| 2034-01 | 7.033.601 AED | 28.307 AED | 3.774.610 AED |
| 2034-02 | 7.078.856 AED | 28.381 AED | 3.774.610 AED |
| 2034-03 | 7.124.401 AED | 28.455 AED | 3.774.610 AED |
| 2034-04 | 7.170.240 AED | 28.530 AED | 3.774.610 AED |
| 2034-05 | 7.216.374 AED | 28.605 AED | 3.774.610 AED |
| 2034-06 | 7.262.804 AED | 28.679 AED | 3.774.610 AED |
| 2034-07 | 7.309.533 AED | 28.754 AED | 3.774.610 AED |
| 2034-08 | 7.356.563 AED | 28.830 AED | 3.774.610 AED |
| 2034-09 | 7.403.895 AED | 28.905 AED | 3.774.610 AED |
| 2034-10 | 7.451.532 AED | 28.981 AED | 3.774.610 AED |
| 2034-11 | 7.499.475 AED | 29.056 AED | 3.774.610 AED |
| 2034-12 | 7.547.727 AED | 29.132 AED | 3.774.610 AED |
| 2035-01 | 7.596.290 AED | 29.209 AED | 3.774.610 AED |
| 2035-02 | 7.645.164 AED | 29.285 AED | 3.774.610 AED |
| 2035-03 | 7.694.354 AED | 29.362 AED | 3.774.610 AED |
| 2035-04 | 7.743.859 AED | 29.438 AED | 3.774.610 AED |
| 2035-05 | 7.793.683 AED | 29.515 AED | 3.774.610 AED |
| 2035-06 | 7.843.828 AED | 29.592 AED | 3.774.610 AED |
| 2035-07 | 7.894.296 AED | 29.670 AED | 3.774.610 AED |
| 2035-08 | 7.945.088 AED | 29.747 AED | 3.774.610 AED |
| 2035-09 | 7.996.207 AED | 29.825 AED | 3.774.610 AED |
| 2035-10 | 8.047.655 AED | 29.903 AED | 3.774.610 AED |
| 2035-11 | 8.099.433 AED | 29.981 AED | 3.774.610 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 3.775.743 AED | 0 AED | 755.148 AED |
| 2026 | 4.077.802 AED | 0 AED | 1.258.077 AED |
| 2027 | 4.404.026 AED | 0 AED | 1.761.006 AED |
| 2028 | 4.756.348 AED | 0 AED | 2.641.887 AED |
| 2029 | 5.136.856 AED | 294.385 AED | 3.208.248 AED |
| 2030 | 5.547.805 AED | 303.846 AED | 3.774.610 AED |
| 2031 | 5.991.629 AED | 313.590 AED | 3.774.610 AED |
| 2032 | 6.470.959 AED | 323.629 AED | 3.774.610 AED |
| 2033 | 6.988.636 AED | 333.967 AED | 3.774.610 AED |
| 2034 | 7.547.727 AED | 344.615 AED | 3.774.610 AED |
Additional Acquisition Costs
| DLD fee (4%) | 151,030 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 155,230 AED |
Price Range:
5,491,746 AED to 8,105,354 AED
Sizes:
1,870 sqft to 2,598 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 439,340.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 28,050 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 5,491,746 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 1,098,349 AED |
| 2026-02-15 | Until Handover | 3.3 | 182,875 AED |
| 2026-05-15 | Until Handover | 3.3 | 182,875 AED |
| 2026-08-15 | Until Handover | 3.3 | 182,875 AED |
| 2026-11-15 | Until Handover | 3.3 | 182,875 AED |
| 2027-02-15 | Until Handover | 3.3 | 182,875 AED |
| 2027-05-15 | Until Handover | 3.3 | 182,875 AED |
| 2027-08-15 | Until Handover | 3.3 | 182,875 AED |
| 2027-11-15 | Until Handover | 3.3 | 182,875 AED |
| 2028-02-15 | Until Handover | 3.3 | 182,875 AED |
| 2028-05-15 | Until Handover | 3.3 | 182,875 AED |
| 2028-08-15 | Until Handover | 3.3 | 182,875 AED |
| 2028-11-15 | Until Handover | 3.3 | 183,424 AED |
| 2028-12-31 | At Handover | 10.0 | 549,175 AED |
| 2029-01-31 | Post Handover Payment | 3.8 | 205,940 AED |
| 2029-05-01 | Post Handover Payment | 3.8 | 205,940 AED |
| 2029-07-31 | Post Handover Payment | 3.8 | 205,940 AED |
| 2029-10-31 | Post Handover Payment | 3.8 | 205,940 AED |
| 2030-01-31 | Post Handover Payment | 3.8 | 205,940 AED |
| 2030-05-01 | Post Handover Payment | 3.8 | 205,940 AED |
| 2030-07-31 | Post Handover Payment | 3.8 | 205,940 AED |
| 2030-10-31 | Post Handover Payment | 3.8 | 205,940 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 1,098,349 AED |
| 2026 | 731,501 AED |
| 2027 | 731,501 AED |
| 2028 | 1,281,224 AED |
| 2029 | 823,762 AED |
| 2030 | 823,762 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 5.491.746 AED | 0 AED | 1.098.349 AED |
| 2026-01 | 5.527.080 AED | 0 AED | 1.098.349 AED |
| 2026-02 | 5.562.641 AED | 0 AED | 1.281.224 AED |
| 2026-03 | 5.598.431 AED | 0 AED | 1.281.224 AED |
| 2026-04 | 5.634.452 AED | 0 AED | 1.281.224 AED |
| 2026-05 | 5.670.704 AED | 0 AED | 1.464.099 AED |
| 2026-06 | 5.707.189 AED | 0 AED | 1.464.099 AED |
| 2026-07 | 5.743.910 AED | 0 AED | 1.464.099 AED |
| 2026-08 | 5.780.866 AED | 0 AED | 1.646.974 AED |
| 2026-09 | 5.818.060 AED | 0 AED | 1.646.974 AED |
| 2026-10 | 5.855.494 AED | 0 AED | 1.646.974 AED |
| 2026-11 | 5.893.168 AED | 0 AED | 1.829.849 AED |
| 2026-12 | 5.931.085 AED | 0 AED | 1.829.849 AED |
| 2027-01 | 5.969.246 AED | 0 AED | 1.829.849 AED |
| 2027-02 | 6.007.652 AED | 0 AED | 2.012.724 AED |
| 2027-03 | 6.046.306 AED | 0 AED | 2.012.724 AED |
| 2027-04 | 6.085.208 AED | 0 AED | 2.012.724 AED |
| 2027-05 | 6.124.360 AED | 0 AED | 2.195.600 AED |
| 2027-06 | 6.163.765 AED | 0 AED | 2.195.600 AED |
| 2027-07 | 6.203.422 AED | 0 AED | 2.195.600 AED |
| 2027-08 | 6.243.335 AED | 0 AED | 2.378.475 AED |
| 2027-09 | 6.283.505 AED | 0 AED | 2.378.475 AED |
| 2027-10 | 6.323.933 AED | 0 AED | 2.378.475 AED |
| 2027-11 | 6.364.622 AED | 0 AED | 2.561.350 AED |
| 2027-12 | 6.405.572 AED | 0 AED | 2.561.350 AED |
| 2028-01 | 6.446.786 AED | 0 AED | 2.561.350 AED |
| 2028-02 | 6.488.264 AED | 0 AED | 2.744.225 AED |
| 2028-03 | 6.530.010 AED | 0 AED | 2.744.225 AED |
| 2028-04 | 6.572.024 AED | 0 AED | 2.744.225 AED |
| 2028-05 | 6.614.309 AED | 0 AED | 2.927.100 AED |
| 2028-06 | 6.656.866 AED | 0 AED | 2.927.100 AED |
| 2028-07 | 6.699.696 AED | 0 AED | 2.927.100 AED |
| 2028-08 | 6.742.802 AED | 0 AED | 3.109.975 AED |
| 2028-09 | 6.786.186 AED | 0 AED | 3.109.975 AED |
| 2028-10 | 6.829.848 AED | 0 AED | 3.109.975 AED |
| 2028-11 | 6.873.792 AED | 0 AED | 3.293.400 AED |
| 2028-12 | 6.918.018 AED | 0 AED | 3.842.574 AED |
| 2029-01 | 6.962.529 AED | 35.372 AED | 4.048.515 AED |
| 2029-02 | 7.007.326 AED | 35.465 AED | 4.048.515 AED |
| 2029-03 | 7.052.411 AED | 35.558 AED | 4.048.515 AED |
| 2029-04 | 7.097.786 AED | 35.652 AED | 4.048.515 AED |
| 2029-05 | 7.143.454 AED | 35.745 AED | 4.254.455 AED |
| 2029-06 | 7.189.415 AED | 35.839 AED | 4.254.455 AED |
| 2029-07 | 7.235.672 AED | 35.933 AED | 4.460.396 AED |
| 2029-08 | 7.282.226 AED | 36.028 AED | 4.460.396 AED |
| 2029-09 | 7.329.081 AED | 36.122 AED | 4.460.396 AED |
| 2029-10 | 7.376.236 AED | 36.217 AED | 4.666.336 AED |
| 2029-11 | 7.423.695 AED | 36.312 AED | 4.666.336 AED |
| 2029-12 | 7.471.459 AED | 36.408 AED | 4.666.336 AED |
| 2030-01 | 7.519.531 AED | 36.503 AED | 4.872.277 AED |
| 2030-02 | 7.567.912 AED | 36.599 AED | 4.872.277 AED |
| 2030-03 | 7.616.604 AED | 36.695 AED | 4.872.277 AED |
| 2030-04 | 7.665.609 AED | 36.791 AED | 4.872.277 AED |
| 2030-05 | 7.714.930 AED | 36.888 AED | 5.078.217 AED |
| 2030-06 | 7.764.568 AED | 36.985 AED | 5.078.217 AED |
| 2030-07 | 7.814.526 AED | 37.082 AED | 5.284.158 AED |
| 2030-08 | 7.864.805 AED | 37.179 AED | 5.284.158 AED |
| 2030-09 | 7.915.407 AED | 37.276 AED | 5.284.158 AED |
| 2030-10 | 7.966.335 AED | 37.374 AED | 5.490.098 AED |
| 2030-11 | 8.017.591 AED | 37.472 AED | 5.490.098 AED |
| 2030-12 | 8.069.176 AED | 37.570 AED | 5.490.098 AED |
| 2031-01 | 8.121.093 AED | 37.669 AED | 5.490.098 AED |
| 2031-02 | 8.173.345 AED | 37.767 AED | 5.490.098 AED |
| 2031-03 | 8.225.932 AED | 37.866 AED | 5.490.098 AED |
| 2031-04 | 8.278.858 AED | 37.965 AED | 5.490.098 AED |
| 2031-05 | 8.332.125 AED | 38.065 AED | 5.490.098 AED |
| 2031-06 | 8.385.734 AED | 38.164 AED | 5.490.098 AED |
| 2031-07 | 8.439.688 AED | 38.264 AED | 5.490.098 AED |
| 2031-08 | 8.493.989 AED | 38.364 AED | 5.490.098 AED |
| 2031-09 | 8.548.640 AED | 38.465 AED | 5.490.098 AED |
| 2031-10 | 8.603.642 AED | 38.565 AED | 5.490.098 AED |
| 2031-11 | 8.658.998 AED | 38.666 AED | 5.490.098 AED |
| 2031-12 | 8.714.710 AED | 38.767 AED | 5.490.098 AED |
| 2032-01 | 8.770.781 AED | 38.869 AED | 5.490.098 AED |
| 2032-02 | 8.827.212 AED | 38.970 AED | 5.490.098 AED |
| 2032-03 | 8.884.007 AED | 39.072 AED | 5.490.098 AED |
| 2032-04 | 8.941.167 AED | 39.174 AED | 5.490.098 AED |
| 2032-05 | 8.998.695 AED | 39.277 AED | 5.490.098 AED |
| 2032-06 | 9.056.593 AED | 39.379 AED | 5.490.098 AED |
| 2032-07 | 9.114.863 AED | 39.482 AED | 5.490.098 AED |
| 2032-08 | 9.173.508 AED | 39.585 AED | 5.490.098 AED |
| 2032-09 | 9.232.531 AED | 39.689 AED | 5.490.098 AED |
| 2032-10 | 9.291.933 AED | 39.792 AED | 5.490.098 AED |
| 2032-11 | 9.351.718 AED | 39.896 AED | 5.490.098 AED |
| 2032-12 | 9.411.887 AED | 40.001 AED | 5.490.098 AED |
| 2033-01 | 9.472.443 AED | 40.105 AED | 5.490.098 AED |
| 2033-02 | 9.533.389 AED | 40.210 AED | 5.490.098 AED |
| 2033-03 | 9.594.728 AED | 40.315 AED | 5.490.098 AED |
| 2033-04 | 9.656.460 AED | 40.420 AED | 5.490.098 AED |
| 2033-05 | 9.718.590 AED | 40.525 AED | 5.490.098 AED |
| 2033-06 | 9.781.120 AED | 40.631 AED | 5.490.098 AED |
| 2033-07 | 9.844.052 AED | 40.737 AED | 5.490.098 AED |
| 2033-08 | 9.907.389 AED | 40.843 AED | 5.490.098 AED |
| 2033-09 | 9.971.133 AED | 40.950 AED | 5.490.098 AED |
| 2033-10 | 10.035.288 AED | 41.056 AED | 5.490.098 AED |
| 2033-11 | 10.099.855 AED | 41.163 AED | 5.490.098 AED |
| 2033-12 | 10.164.838 AED | 41.271 AED | 5.490.098 AED |
| 2034-01 | 10.230.239 AED | 41.378 AED | 5.490.098 AED |
| 2034-02 | 10.296.061 AED | 41.486 AED | 5.490.098 AED |
| 2034-03 | 10.362.306 AED | 41.594 AED | 5.490.098 AED |
| 2034-04 | 10.428.977 AED | 41.702 AED | 5.490.098 AED |
| 2034-05 | 10.496.078 AED | 41.811 AED | 5.490.098 AED |
| 2034-06 | 10.563.610 AED | 41.920 AED | 5.490.098 AED |
| 2034-07 | 10.631.576 AED | 42.029 AED | 5.490.098 AED |
| 2034-08 | 10.699.980 AED | 42.139 AED | 5.490.098 AED |
| 2034-09 | 10.768.824 AED | 42.248 AED | 5.490.098 AED |
| 2034-10 | 10.838.111 AED | 42.358 AED | 5.490.098 AED |
| 2034-11 | 10.907.844 AED | 42.468 AED | 5.490.098 AED |
| 2034-12 | 10.978.025 AED | 42.579 AED | 5.490.098 AED |
| 2035-01 | 11.048.658 AED | 42.690 AED | 5.490.098 AED |
| 2035-02 | 11.119.746 AED | 42.801 AED | 5.490.098 AED |
| 2035-03 | 11.191.290 AED | 42.912 AED | 5.490.098 AED |
| 2035-04 | 11.263.295 AED | 43.024 AED | 5.490.098 AED |
| 2035-05 | 11.335.764 AED | 43.136 AED | 5.490.098 AED |
| 2035-06 | 11.408.698 AED | 43.248 AED | 5.490.098 AED |
| 2035-07 | 11.482.102 AED | 43.360 AED | 5.490.098 AED |
| 2035-08 | 11.555.979 AED | 43.473 AED | 5.490.098 AED |
| 2035-09 | 11.630.330 AED | 43.586 AED | 5.490.098 AED |
| 2035-10 | 11.705.160 AED | 43.699 AED | 5.490.098 AED |
| 2035-11 | 11.780.471 AED | 43.813 AED | 5.490.098 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 5.491.746 AED | 0 AED | 1.098.349 AED |
| 2026 | 5.931.085 AED | 0 AED | 1.829.849 AED |
| 2027 | 6.405.572 AED | 0 AED | 2.561.350 AED |
| 2028 | 6.918.018 AED | 0 AED | 3.842.574 AED |
| 2029 | 7.471.459 AED | 430.651 AED | 4.666.336 AED |
| 2030 | 8.069.176 AED | 444.414 AED | 5.490.098 AED |
| 2031 | 8.714.710 AED | 458.587 AED | 5.490.098 AED |
| 2032 | 9.411.887 AED | 473.186 AED | 5.490.098 AED |
| 2033 | 10.164.838 AED | 488.226 AED | 5.490.098 AED |
| 2034 | 10.978.025 AED | 503.712 AED | 5.490.098 AED |
Additional Acquisition Costs
| DLD fee (4%) | 219,670 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 223,870 AED |
Price Range:
8,534,627 AED to 9,039,859 AED
Sizes:
From sqft: 2,651 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 682,770.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 39,765 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 8,534,627 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 1,706,925 AED |
| 2026-02-15 | Until Handover | 3.3 | 284,203 AED |
| 2026-05-15 | Until Handover | 3.3 | 284,203 AED |
| 2026-08-15 | Until Handover | 3.3 | 284,203 AED |
| 2026-11-15 | Until Handover | 3.3 | 284,203 AED |
| 2027-02-15 | Until Handover | 3.3 | 284,203 AED |
| 2027-05-15 | Until Handover | 3.3 | 284,203 AED |
| 2027-08-15 | Until Handover | 3.3 | 284,203 AED |
| 2027-11-15 | Until Handover | 3.3 | 284,203 AED |
| 2028-02-15 | Until Handover | 3.3 | 284,203 AED |
| 2028-05-15 | Until Handover | 3.3 | 284,203 AED |
| 2028-08-15 | Until Handover | 3.3 | 284,203 AED |
| 2028-11-15 | Until Handover | 3.3 | 285,057 AED |
| 2028-12-31 | At Handover | 10.0 | 853,463 AED |
| 2029-01-31 | Post Handover Payment | 3.8 | 320,049 AED |
| 2029-05-01 | Post Handover Payment | 3.8 | 320,049 AED |
| 2029-07-31 | Post Handover Payment | 3.8 | 320,049 AED |
| 2029-10-31 | Post Handover Payment | 3.8 | 320,049 AED |
| 2030-01-31 | Post Handover Payment | 3.8 | 320,049 AED |
| 2030-05-01 | Post Handover Payment | 3.8 | 320,049 AED |
| 2030-07-31 | Post Handover Payment | 3.8 | 320,049 AED |
| 2030-10-31 | Post Handover Payment | 3.8 | 320,049 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 1,706,925 AED |
| 2026 | 1,136,812 AED |
| 2027 | 1,136,812 AED |
| 2028 | 1,991,128 AED |
| 2029 | 1,280,194 AED |
| 2030 | 1,280,194 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 8.534.627 AED | 0 AED | 1.706.925 AED |
| 2026-01 | 8.589.539 AED | 0 AED | 1.706.925 AED |
| 2026-02 | 8.644.804 AED | 0 AED | 1.991.128 AED |
| 2026-03 | 8.700.425 AED | 0 AED | 1.991.128 AED |
| 2026-04 | 8.756.404 AED | 0 AED | 1.991.128 AED |
| 2026-05 | 8.812.743 AED | 0 AED | 2.275.331 AED |
| 2026-06 | 8.869.444 AED | 0 AED | 2.275.331 AED |
| 2026-07 | 8.926.510 AED | 0 AED | 2.275.331 AED |
| 2026-08 | 8.983.944 AED | 0 AED | 2.559.534 AED |
| 2026-09 | 9.041.747 AED | 0 AED | 2.559.534 AED |
| 2026-10 | 9.099.922 AED | 0 AED | 2.559.534 AED |
| 2026-11 | 9.158.471 AED | 0 AED | 2.843.737 AED |
| 2026-12 | 9.217.397 AED | 0 AED | 2.843.737 AED |
| 2027-01 | 9.276.702 AED | 0 AED | 2.843.737 AED |
| 2027-02 | 9.336.388 AED | 0 AED | 3.127.940 AED |
| 2027-03 | 9.396.459 AED | 0 AED | 3.127.940 AED |
| 2027-04 | 9.456.916 AED | 0 AED | 3.127.940 AED |
| 2027-05 | 9.517.762 AED | 0 AED | 3.412.143 AED |
| 2027-06 | 9.579.000 AED | 0 AED | 3.412.143 AED |
| 2027-07 | 9.640.631 AED | 0 AED | 3.412.143 AED |
| 2027-08 | 9.702.659 AED | 0 AED | 3.696.346 AED |
| 2027-09 | 9.765.087 AED | 0 AED | 3.696.346 AED |
| 2027-10 | 9.827.915 AED | 0 AED | 3.696.346 AED |
| 2027-11 | 9.891.148 AED | 0 AED | 3.980.550 AED |
| 2027-12 | 9.954.788 AED | 0 AED | 3.980.550 AED |
| 2028-01 | 10.018.838 AED | 0 AED | 3.980.550 AED |
| 2028-02 | 10.083.299 AED | 0 AED | 4.264.753 AED |
| 2028-03 | 10.148.176 AED | 0 AED | 4.264.753 AED |
| 2028-04 | 10.213.469 AED | 0 AED | 4.264.753 AED |
| 2028-05 | 10.279.183 AED | 0 AED | 4.548.956 AED |
| 2028-06 | 10.345.320 AED | 0 AED | 4.548.956 AED |
| 2028-07 | 10.411.882 AED | 0 AED | 4.548.956 AED |
| 2028-08 | 10.478.872 AED | 0 AED | 4.833.159 AED |
| 2028-09 | 10.546.293 AED | 0 AED | 4.833.159 AED |
| 2028-10 | 10.614.149 AED | 0 AED | 4.833.159 AED |
| 2028-11 | 10.682.440 AED | 0 AED | 5.118.215 AED |
| 2028-12 | 10.751.172 AED | 0 AED | 5.971.678 AED |
| 2029-01 | 10.820.345 AED | 55.290 AED | 6.291.727 AED |
| 2029-02 | 10.889.963 AED | 55.435 AED | 6.291.727 AED |
| 2029-03 | 10.960.030 AED | 55.580 AED | 6.291.727 AED |
| 2029-04 | 11.030.547 AED | 55.725 AED | 6.291.727 AED |
| 2029-05 | 11.101.518 AED | 55.870 AED | 6.611.775 AED |
| 2029-06 | 11.172.945 AED | 56.016 AED | 6.611.775 AED |
| 2029-07 | 11.244.832 AED | 56.163 AED | 6.931.824 AED |
| 2029-08 | 11.317.182 AED | 56.309 AED | 6.931.824 AED |
| 2029-09 | 11.389.997 AED | 56.456 AED | 6.931.824 AED |
| 2029-10 | 11.463.281 AED | 56.604 AED | 7.251.872 AED |
| 2029-11 | 11.537.036 AED | 56.752 AED | 7.251.872 AED |
| 2029-12 | 11.611.265 AED | 56.900 AED | 7.251.872 AED |
| 2030-01 | 11.685.973 AED | 57.048 AED | 7.571.921 AED |
| 2030-02 | 11.761.160 AED | 57.197 AED | 7.571.921 AED |
| 2030-03 | 11.836.832 AED | 57.346 AED | 7.571.921 AED |
| 2030-04 | 11.912.991 AED | 57.496 AED | 7.571.921 AED |
| 2030-05 | 11.989.639 AED | 57.646 AED | 7.891.969 AED |
| 2030-06 | 12.066.781 AED | 57.796 AED | 7.891.969 AED |
| 2030-07 | 12.144.419 AED | 57.947 AED | 8.212.018 AED |
| 2030-08 | 12.222.556 AED | 58.098 AED | 8.212.018 AED |
| 2030-09 | 12.301.197 AED | 58.250 AED | 8.212.018 AED |
| 2030-10 | 12.380.343 AED | 58.401 AED | 8.532.066 AED |
| 2030-11 | 12.459.999 AED | 58.554 AED | 8.532.066 AED |
| 2030-12 | 12.540.167 AED | 58.706 AED | 8.532.066 AED |
| 2031-01 | 12.620.850 AED | 58.859 AED | 8.532.066 AED |
| 2031-02 | 12.702.053 AED | 59.013 AED | 8.532.066 AED |
| 2031-03 | 12.783.779 AED | 59.166 AED | 8.532.066 AED |
| 2031-04 | 12.866.030 AED | 59.320 AED | 8.532.066 AED |
| 2031-05 | 12.948.810 AED | 59.475 AED | 8.532.066 AED |
| 2031-06 | 13.032.123 AED | 59.630 AED | 8.532.066 AED |
| 2031-07 | 13.115.972 AED | 59.785 AED | 8.532.066 AED |
| 2031-08 | 13.200.361 AED | 59.941 AED | 8.532.066 AED |
| 2031-09 | 13.285.293 AED | 60.097 AED | 8.532.066 AED |
| 2031-10 | 13.370.771 AED | 60.253 AED | 8.532.066 AED |
| 2031-11 | 13.456.798 AED | 60.410 AED | 8.532.066 AED |
| 2031-12 | 13.543.380 AED | 60.567 AED | 8.532.066 AED |
| 2032-01 | 13.630.518 AED | 60.724 AED | 8.532.066 AED |
| 2032-02 | 13.718.218 AED | 60.882 AED | 8.532.066 AED |
| 2032-03 | 13.806.481 AED | 61.041 AED | 8.532.066 AED |
| 2032-04 | 13.895.312 AED | 61.199 AED | 8.532.066 AED |
| 2032-05 | 13.984.715 AED | 61.358 AED | 8.532.066 AED |
| 2032-06 | 14.074.693 AED | 61.518 AED | 8.532.066 AED |
| 2032-07 | 14.165.250 AED | 61.678 AED | 8.532.066 AED |
| 2032-08 | 14.256.390 AED | 61.838 AED | 8.532.066 AED |
| 2032-09 | 14.348.116 AED | 61.999 AED | 8.532.066 AED |
| 2032-10 | 14.440.432 AED | 62.160 AED | 8.532.066 AED |
| 2032-11 | 14.533.342 AED | 62.321 AED | 8.532.066 AED |
| 2032-12 | 14.626.850 AED | 62.483 AED | 8.532.066 AED |
| 2033-01 | 14.720.960 AED | 62.646 AED | 8.532.066 AED |
| 2033-02 | 14.815.675 AED | 62.808 AED | 8.532.066 AED |
| 2033-03 | 14.911.000 AED | 62.971 AED | 8.532.066 AED |
| 2033-04 | 15.006.937 AED | 63.135 AED | 8.532.066 AED |
| 2033-05 | 15.103.492 AED | 63.299 AED | 8.532.066 AED |
| 2033-06 | 15.200.669 AED | 63.463 AED | 8.532.066 AED |
| 2033-07 | 15.298.470 AED | 63.628 AED | 8.532.066 AED |
| 2033-08 | 15.396.901 AED | 63.793 AED | 8.532.066 AED |
| 2033-09 | 15.495.965 AED | 63.958 AED | 8.532.066 AED |
| 2033-10 | 15.595.667 AED | 64.124 AED | 8.532.066 AED |
| 2033-11 | 15.696.010 AED | 64.290 AED | 8.532.066 AED |
| 2033-12 | 15.796.998 AED | 64.457 AED | 8.532.066 AED |
| 2034-01 | 15.898.637 AED | 64.624 AED | 8.532.066 AED |
| 2034-02 | 16.000.929 AED | 64.792 AED | 8.532.066 AED |
| 2034-03 | 16.103.880 AED | 64.960 AED | 8.532.066 AED |
| 2034-04 | 16.207.492 AED | 65.128 AED | 8.532.066 AED |
| 2034-05 | 16.311.772 AED | 65.297 AED | 8.532.066 AED |
| 2034-06 | 16.416.722 AED | 65.466 AED | 8.532.066 AED |
| 2034-07 | 16.522.348 AED | 65.636 AED | 8.532.066 AED |
| 2034-08 | 16.628.653 AED | 65.806 AED | 8.532.066 AED |
| 2034-09 | 16.735.643 AED | 65.976 AED | 8.532.066 AED |
| 2034-10 | 16.843.320 AED | 66.147 AED | 8.532.066 AED |
| 2034-11 | 16.951.691 AED | 66.319 AED | 8.532.066 AED |
| 2034-12 | 17.060.758 AED | 66.490 AED | 8.532.066 AED |
| 2035-01 | 17.170.528 AED | 66.662 AED | 8.532.066 AED |
| 2035-02 | 17.281.003 AED | 66.835 AED | 8.532.066 AED |
| 2035-03 | 17.392.190 AED | 67.008 AED | 8.532.066 AED |
| 2035-04 | 17.504.092 AED | 67.182 AED | 8.532.066 AED |
| 2035-05 | 17.616.714 AED | 67.355 AED | 8.532.066 AED |
| 2035-06 | 17.730.060 AED | 67.530 AED | 8.532.066 AED |
| 2035-07 | 17.844.136 AED | 67.704 AED | 8.532.066 AED |
| 2035-08 | 17.958.946 AED | 67.880 AED | 8.532.066 AED |
| 2035-09 | 18.074.494 AED | 68.055 AED | 8.532.066 AED |
| 2035-10 | 18.190.786 AED | 68.231 AED | 8.532.066 AED |
| 2035-11 | 18.307.826 AED | 68.408 AED | 8.532.066 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 8.534.627 AED | 0 AED | 1.706.925 AED |
| 2026 | 9.217.397 AED | 0 AED | 2.843.737 AED |
| 2027 | 9.954.788 AED | 0 AED | 3.980.550 AED |
| 2028 | 10.751.172 AED | 0 AED | 5.971.678 AED |
| 2029 | 11.611.265 AED | 673.100 AED | 7.251.872 AED |
| 2030 | 12.540.167 AED | 694.485 AED | 8.532.066 AED |
| 2031 | 13.543.380 AED | 716.516 AED | 8.532.066 AED |
| 2032 | 14.626.850 AED | 739.201 AED | 8.532.066 AED |
| 2033 | 15.796.998 AED | 762.572 AED | 8.532.066 AED |
| 2034 | 17.060.758 AED | 786.641 AED | 8.532.066 AED |
Additional Acquisition Costs
| DLD fee (4%) | 341,385 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 345,585 AED |
Price Range:
From price: 61,035,680 AED
Sizes:
From sqft: 12,207 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 4,882,854.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 183,105 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 61,035,680 AED)
Payment Plan: Tiger - Ananda Residences - PostHandover
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 12,207,136 AED |
| 2026-02-15 | Until Handover | 3.3 | 2,032,488 AED |
| 2026-05-15 | Until Handover | 3.3 | 2,032,488 AED |
| 2026-08-15 | Until Handover | 3.3 | 2,032,488 AED |
| 2026-11-15 | Until Handover | 3.3 | 2,032,488 AED |
| 2027-02-15 | Until Handover | 3.3 | 2,032,488 AED |
| 2027-05-15 | Until Handover | 3.3 | 2,032,488 AED |
| 2027-08-15 | Until Handover | 3.3 | 2,032,488 AED |
| 2027-11-15 | Until Handover | 3.3 | 2,032,488 AED |
| 2028-02-15 | Until Handover | 3.3 | 2,032,488 AED |
| 2028-05-15 | Until Handover | 3.3 | 2,032,488 AED |
| 2028-08-15 | Until Handover | 3.3 | 2,032,488 AED |
| 2028-11-15 | Until Handover | 3.3 | 2,038,592 AED |
| 2028-12-31 | At Handover | 10.0 | 6,103,568 AED |
| 2029-01-31 | Post Handover Payment | 3.8 | 2,288,838 AED |
| 2029-05-01 | Post Handover Payment | 3.8 | 2,288,838 AED |
| 2029-07-31 | Post Handover Payment | 3.8 | 2,288,838 AED |
| 2029-10-31 | Post Handover Payment | 3.8 | 2,288,838 AED |
| 2030-01-31 | Post Handover Payment | 3.8 | 2,288,838 AED |
| 2030-05-01 | Post Handover Payment | 3.8 | 2,288,838 AED |
| 2030-07-31 | Post Handover Payment | 3.8 | 2,288,838 AED |
| 2030-10-31 | Post Handover Payment | 3.8 | 2,288,838 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 12,207,136 AED |
| 2026 | 8,129,953 AED |
| 2027 | 8,129,953 AED |
| 2028 | 14,239,624 AED |
| 2029 | 9,155,352 AED |
| 2030 | 9,155,352 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 61.035.680 AED | 0 AED | 12.207.136 AED |
| 2026-01 | 61.428.385 AED | 0 AED | 12.207.136 AED |
| 2026-02 | 61.823.617 AED | 0 AED | 14.239.624 AED |
| 2026-03 | 62.221.392 AED | 0 AED | 14.239.624 AED |
| 2026-04 | 62.621.726 AED | 0 AED | 14.239.624 AED |
| 2026-05 | 63.024.636 AED | 0 AED | 16.272.112 AED |
| 2026-06 | 63.430.139 AED | 0 AED | 16.272.112 AED |
| 2026-07 | 63.838.250 AED | 0 AED | 16.272.112 AED |
| 2026-08 | 64.248.987 AED | 0 AED | 18.304.600 AED |
| 2026-09 | 64.662.367 AED | 0 AED | 18.304.600 AED |
| 2026-10 | 65.078.407 AED | 0 AED | 18.304.600 AED |
| 2026-11 | 65.497.123 AED | 0 AED | 20.337.088 AED |
| 2026-12 | 65.918.534 AED | 0 AED | 20.337.088 AED |
| 2027-01 | 66.342.656 AED | 0 AED | 20.337.088 AED |
| 2027-02 | 66.769.506 AED | 0 AED | 22.369.576 AED |
| 2027-03 | 67.199.103 AED | 0 AED | 22.369.576 AED |
| 2027-04 | 67.631.464 AED | 0 AED | 22.369.576 AED |
| 2027-05 | 68.066.607 AED | 0 AED | 24.402.064 AED |
| 2027-06 | 68.504.550 AED | 0 AED | 24.402.064 AED |
| 2027-07 | 68.945.310 AED | 0 AED | 24.402.064 AED |
| 2027-08 | 69.388.906 AED | 0 AED | 26.434.553 AED |
| 2027-09 | 69.835.357 AED | 0 AED | 26.434.553 AED |
| 2027-10 | 70.284.680 AED | 0 AED | 26.434.553 AED |
| 2027-11 | 70.736.893 AED | 0 AED | 28.467.041 AED |
| 2027-12 | 71.192.017 AED | 0 AED | 28.467.041 AED |
| 2028-01 | 71.650.068 AED | 0 AED | 28.467.041 AED |
| 2028-02 | 72.111.067 AED | 0 AED | 30.499.529 AED |
| 2028-03 | 72.575.032 AED | 0 AED | 30.499.529 AED |
| 2028-04 | 73.041.982 AED | 0 AED | 30.499.529 AED |
| 2028-05 | 73.511.936 AED | 0 AED | 32.532.017 AED |
| 2028-06 | 73.984.914 AED | 0 AED | 32.532.017 AED |
| 2028-07 | 74.460.935 AED | 0 AED | 32.532.017 AED |
| 2028-08 | 74.940.019 AED | 0 AED | 34.564.505 AED |
| 2028-09 | 75.422.185 AED | 0 AED | 34.564.505 AED |
| 2028-10 | 75.907.454 AED | 0 AED | 34.564.505 AED |
| 2028-11 | 76.395.845 AED | 0 AED | 36.603.097 AED |
| 2028-12 | 76.887.378 AED | 0 AED | 42.706.665 AED |
| 2029-01 | 77.382.074 AED | 403.852 AED | 44.995.503 AED |
| 2029-02 | 77.879.952 AED | 404.886 AED | 44.995.503 AED |
| 2029-03 | 78.381.034 AED | 405.922 AED | 44.995.503 AED |
| 2029-04 | 78.885.340 AED | 406.961 AED | 44.995.503 AED |
| 2029-05 | 79.392.891 AED | 408.002 AED | 47.284.341 AED |
| 2029-06 | 79.903.707 AED | 409.046 AED | 47.284.341 AED |
| 2029-07 | 80.417.810 AED | 410.093 AED | 49.573.179 AED |
| 2029-08 | 80.935.221 AED | 411.142 AED | 49.573.179 AED |
| 2029-09 | 81.455.960 AED | 412.193 AED | 49.573.179 AED |
| 2029-10 | 81.980.050 AED | 413.247 AED | 51.862.017 AED |
| 2029-11 | 82.507.512 AED | 414.304 AED | 51.862.017 AED |
| 2029-12 | 83.038.368 AED | 415.364 AED | 51.862.017 AED |
| 2030-01 | 83.572.640 AED | 416.426 AED | 54.150.855 AED |
| 2030-02 | 84.110.349 AED | 417.490 AED | 54.150.855 AED |
| 2030-03 | 84.651.517 AED | 418.558 AED | 54.150.855 AED |
| 2030-04 | 85.196.167 AED | 419.628 AED | 54.150.855 AED |
| 2030-05 | 85.744.322 AED | 420.700 AED | 56.439.693 AED |
| 2030-06 | 86.296.004 AED | 421.775 AED | 56.439.693 AED |
| 2030-07 | 86.851.235 AED | 422.853 AED | 58.728.531 AED |
| 2030-08 | 87.410.038 AED | 423.934 AED | 58.728.531 AED |
| 2030-09 | 87.972.437 AED | 425.017 AED | 58.728.531 AED |
| 2030-10 | 88.538.454 AED | 426.103 AED | 61.017.369 AED |
| 2030-11 | 89.108.114 AED | 427.191 AED | 61.017.369 AED |
| 2030-12 | 89.681.438 AED | 428.282 AED | 61.017.369 AED |
| 2031-01 | 90.258.451 AED | 429.376 AED | 61.017.369 AED |
| 2031-02 | 90.839.176 AED | 430.473 AED | 61.017.369 AED |
| 2031-03 | 91.423.638 AED | 431.572 AED | 61.017.369 AED |
| 2031-04 | 92.011.861 AED | 432.674 AED | 61.017.369 AED |
| 2031-05 | 92.603.868 AED | 433.779 AED | 61.017.369 AED |
| 2031-06 | 93.199.684 AED | 434.886 AED | 61.017.369 AED |
| 2031-07 | 93.799.334 AED | 435.997 AED | 61.017.369 AED |
| 2031-08 | 94.402.841 AED | 437.109 AED | 61.017.369 AED |
| 2031-09 | 95.010.232 AED | 438.225 AED | 61.017.369 AED |
| 2031-10 | 95.621.531 AED | 439.344 AED | 61.017.369 AED |
| 2031-11 | 96.236.763 AED | 440.465 AED | 61.017.369 AED |
| 2031-12 | 96.855.953 AED | 441.589 AED | 61.017.369 AED |
| 2032-01 | 97.479.127 AED | 442.715 AED | 61.017.369 AED |
| 2032-02 | 98.106.311 AED | 443.845 AED | 61.017.369 AED |
| 2032-03 | 98.737.530 AED | 444.977 AED | 61.017.369 AED |
| 2032-04 | 99.372.810 AED | 446.112 AED | 61.017.369 AED |
| 2032-05 | 100.012.177 AED | 447.250 AED | 61.017.369 AED |
| 2032-06 | 100.655.659 AED | 448.391 AED | 61.017.369 AED |
| 2032-07 | 101.303.280 AED | 449.534 AED | 61.017.369 AED |
| 2032-08 | 101.955.069 AED | 450.681 AED | 61.017.369 AED |
| 2032-09 | 102.611.051 AED | 451.830 AED | 61.017.369 AED |
| 2032-10 | 103.271.253 AED | 452.982 AED | 61.017.369 AED |
| 2032-11 | 103.935.704 AED | 454.136 AED | 61.017.369 AED |
| 2032-12 | 104.604.429 AED | 455.294 AED | 61.017.369 AED |
| 2033-01 | 105.277.457 AED | 456.455 AED | 61.017.369 AED |
| 2033-02 | 105.954.816 AED | 457.618 AED | 61.017.369 AED |
| 2033-03 | 106.636.532 AED | 458.784 AED | 61.017.369 AED |
| 2033-04 | 107.322.635 AED | 459.953 AED | 61.017.369 AED |
| 2033-05 | 108.013.152 AED | 461.125 AED | 61.017.369 AED |
| 2033-06 | 108.708.112 AED | 462.300 AED | 61.017.369 AED |
| 2033-07 | 109.407.543 AED | 463.478 AED | 61.017.369 AED |
| 2033-08 | 110.111.474 AED | 464.659 AED | 61.017.369 AED |
| 2033-09 | 110.819.935 AED | 465.842 AED | 61.017.369 AED |
| 2033-10 | 111.532.954 AED | 467.029 AED | 61.017.369 AED |
| 2033-11 | 112.250.560 AED | 468.218 AED | 61.017.369 AED |
| 2033-12 | 112.972.784 AED | 469.411 AED | 61.017.369 AED |
| 2034-01 | 113.699.654 AED | 470.606 AED | 61.017.369 AED |
| 2034-02 | 114.431.201 AED | 471.804 AED | 61.017.369 AED |
| 2034-03 | 115.167.455 AED | 473.006 AED | 61.017.369 AED |
| 2034-04 | 115.908.445 AED | 474.210 AED | 61.017.369 AED |
| 2034-05 | 116.654.204 AED | 475.417 AED | 61.017.369 AED |
| 2034-06 | 117.404.761 AED | 476.627 AED | 61.017.369 AED |
| 2034-07 | 118.160.146 AED | 477.840 AED | 61.017.369 AED |
| 2034-08 | 118.920.392 AED | 479.056 AED | 61.017.369 AED |
| 2034-09 | 119.685.530 AED | 480.275 AED | 61.017.369 AED |
| 2034-10 | 120.455.590 AED | 481.497 AED | 61.017.369 AED |
| 2034-11 | 121.230.605 AED | 482.723 AED | 61.017.369 AED |
| 2034-12 | 122.010.606 AED | 483.951 AED | 61.017.369 AED |
| 2035-01 | 122.795.626 AED | 485.182 AED | 61.017.369 AED |
| 2035-02 | 123.585.697 AED | 486.416 AED | 61.017.369 AED |
| 2035-03 | 124.380.851 AED | 487.653 AED | 61.017.369 AED |
| 2035-04 | 125.181.121 AED | 488.894 AED | 61.017.369 AED |
| 2035-05 | 125.986.540 AED | 490.137 AED | 61.017.369 AED |
| 2035-06 | 126.797.141 AED | 491.384 AED | 61.017.369 AED |
| 2035-07 | 127.612.958 AED | 492.633 AED | 61.017.369 AED |
| 2035-08 | 128.434.024 AED | 493.886 AED | 61.017.369 AED |
| 2035-09 | 129.260.372 AED | 495.141 AED | 61.017.369 AED |
| 2035-10 | 130.092.037 AED | 496.400 AED | 61.017.369 AED |
| 2035-11 | 130.929.053 AED | 497.662 AED | 61.017.369 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 61.035.680 AED | 0 AED | 12.207.136 AED |
| 2026 | 65.918.534 AED | 0 AED | 20.337.088 AED |
| 2027 | 71.192.017 AED | 0 AED | 28.467.041 AED |
| 2028 | 76.887.378 AED | 0 AED | 42.706.665 AED |
| 2029 | 83.038.368 AED | 4.915.012 AED | 51.862.017 AED |
| 2030 | 89.681.438 AED | 5.067.957 AED | 61.017.369 AED |
| 2031 | 96.855.953 AED | 5.225.489 AED | 61.017.369 AED |
| 2032 | 104.604.429 AED | 5.387.747 AED | 61.017.369 AED |
| 2033 | 112.972.784 AED | 5.554.872 AED | 61.017.369 AED |
| 2034 | 122.010.606 AED | 5.727.012 AED | 61.017.369 AED |
Additional Acquisition Costs
| DLD fee (4%) | 2,441,427 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 2,445,627 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.