Solis
Handover Date: 2027-12-31
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: 1,039,131 AED
Sizes:
From sqft: 538 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 83,130.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 8,070 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,039,131 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 103,913 AED |
| 2025-12-15 | Until Handover | 10.0 | 103,913 AED |
| 2026-11-15 | Until Handover | 10.0 | 103,913 AED |
| 2027-11-15 | Until Handover | 10.0 | 103,913 AED |
| 2027-12-31 | At Handover | 40.0 | 415,652 AED |
| 2028-11-15 | Until Handover | 10.0 | 103,913 AED |
| 2029-05-15 | Until Handover | 10.0 | 103,913 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 207,826 AED |
| 2026 | 103,913 AED |
| 2027 | 519,566 AED |
| 2028 | 103,913 AED |
| 2029 | 103,913 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.039.131 AED | 0 AED | 207.826 AED |
| 2026-01 | 1.045.816 AED | 0 AED | 207.826 AED |
| 2026-02 | 1.052.545 AED | 0 AED | 207.826 AED |
| 2026-03 | 1.059.317 AED | 0 AED | 207.826 AED |
| 2026-04 | 1.066.133 AED | 0 AED | 207.826 AED |
| 2026-05 | 1.072.992 AED | 0 AED | 207.826 AED |
| 2026-06 | 1.079.896 AED | 0 AED | 207.826 AED |
| 2026-07 | 1.086.844 AED | 0 AED | 207.826 AED |
| 2026-08 | 1.093.837 AED | 0 AED | 207.826 AED |
| 2026-09 | 1.100.875 AED | 0 AED | 207.826 AED |
| 2026-10 | 1.107.958 AED | 0 AED | 207.826 AED |
| 2026-11 | 1.115.086 AED | 0 AED | 311.739 AED |
| 2026-12 | 1.122.261 AED | 0 AED | 311.739 AED |
| 2027-01 | 1.129.482 AED | 0 AED | 311.739 AED |
| 2027-02 | 1.136.749 AED | 0 AED | 311.739 AED |
| 2027-03 | 1.144.063 AED | 0 AED | 311.739 AED |
| 2027-04 | 1.151.424 AED | 0 AED | 311.739 AED |
| 2027-05 | 1.158.832 AED | 0 AED | 311.739 AED |
| 2027-06 | 1.166.288 AED | 0 AED | 311.739 AED |
| 2027-07 | 1.173.792 AED | 0 AED | 311.739 AED |
| 2027-08 | 1.181.344 AED | 0 AED | 311.739 AED |
| 2027-09 | 1.188.945 AED | 0 AED | 311.739 AED |
| 2027-10 | 1.196.595 AED | 0 AED | 311.739 AED |
| 2027-11 | 1.204.293 AED | 0 AED | 415.652 AED |
| 2027-12 | 1.212.042 AED | 0 AED | 831.304 AED |
| 2028-01 | 1.219.840 AED | 6.462 AED | 831.304 AED |
| 2028-02 | 1.227.689 AED | 6.480 AED | 831.304 AED |
| 2028-03 | 1.235.588 AED | 6.498 AED | 831.304 AED |
| 2028-04 | 1.243.538 AED | 6.515 AED | 831.304 AED |
| 2028-05 | 1.251.538 AED | 6.533 AED | 831.304 AED |
| 2028-06 | 1.259.591 AED | 6.551 AED | 831.304 AED |
| 2028-07 | 1.267.695 AED | 6.569 AED | 831.304 AED |
| 2028-08 | 1.275.852 AED | 6.586 AED | 831.304 AED |
| 2028-09 | 1.284.060 AED | 6.604 AED | 831.304 AED |
| 2028-10 | 1.292.322 AED | 6.622 AED | 831.304 AED |
| 2028-11 | 1.300.637 AED | 6.640 AED | 935.217 AED |
| 2028-12 | 1.309.005 AED | 6.658 AED | 935.217 AED |
| 2029-01 | 1.317.427 AED | 6.676 AED | 935.217 AED |
| 2029-02 | 1.325.904 AED | 6.695 AED | 935.217 AED |
| 2029-03 | 1.334.435 AED | 6.713 AED | 935.217 AED |
| 2029-04 | 1.343.021 AED | 6.731 AED | 935.217 AED |
| 2029-05 | 1.351.662 AED | 6.749 AED | 1.039.131 AED |
| 2029-06 | 1.360.358 AED | 6.767 AED | 1.039.131 AED |
| 2029-07 | 1.369.111 AED | 6.786 AED | 1.039.131 AED |
| 2029-08 | 1.377.920 AED | 6.804 AED | 1.039.131 AED |
| 2029-09 | 1.386.785 AED | 6.823 AED | 1.039.131 AED |
| 2029-10 | 1.395.708 AED | 6.841 AED | 1.039.131 AED |
| 2029-11 | 1.404.688 AED | 6.860 AED | 1.039.131 AED |
| 2029-12 | 1.413.726 AED | 6.878 AED | 1.039.131 AED |
| 2030-01 | 1.422.822 AED | 6.897 AED | 1.039.131 AED |
| 2030-02 | 1.431.976 AED | 6.916 AED | 1.039.131 AED |
| 2030-03 | 1.441.190 AED | 6.934 AED | 1.039.131 AED |
| 2030-04 | 1.450.462 AED | 6.953 AED | 1.039.131 AED |
| 2030-05 | 1.459.795 AED | 6.972 AED | 1.039.131 AED |
| 2030-06 | 1.469.187 AED | 6.991 AED | 1.039.131 AED |
| 2030-07 | 1.478.640 AED | 7.010 AED | 1.039.131 AED |
| 2030-08 | 1.488.153 AED | 7.029 AED | 1.039.131 AED |
| 2030-09 | 1.497.728 AED | 7.048 AED | 1.039.131 AED |
| 2030-10 | 1.507.365 AED | 7.067 AED | 1.039.131 AED |
| 2030-11 | 1.517.063 AED | 7.086 AED | 1.039.131 AED |
| 2030-12 | 1.526.824 AED | 7.105 AED | 1.039.131 AED |
| 2031-01 | 1.536.647 AED | 7.124 AED | 1.039.131 AED |
| 2031-02 | 1.546.534 AED | 7.143 AED | 1.039.131 AED |
| 2031-03 | 1.556.485 AED | 7.162 AED | 1.039.131 AED |
| 2031-04 | 1.566.499 AED | 7.182 AED | 1.039.131 AED |
| 2031-05 | 1.576.578 AED | 7.201 AED | 1.039.131 AED |
| 2031-06 | 1.586.722 AED | 7.221 AED | 1.039.131 AED |
| 2031-07 | 1.596.931 AED | 7.240 AED | 1.039.131 AED |
| 2031-08 | 1.607.206 AED | 7.260 AED | 1.039.131 AED |
| 2031-09 | 1.617.546 AED | 7.279 AED | 1.039.131 AED |
| 2031-10 | 1.627.954 AED | 7.299 AED | 1.039.131 AED |
| 2031-11 | 1.638.428 AED | 7.318 AED | 1.039.131 AED |
| 2031-12 | 1.648.970 AED | 7.338 AED | 1.039.131 AED |
| 2032-01 | 1.659.579 AED | 7.358 AED | 1.039.131 AED |
| 2032-02 | 1.670.257 AED | 7.378 AED | 1.039.131 AED |
| 2032-03 | 1.681.004 AED | 7.398 AED | 1.039.131 AED |
| 2032-04 | 1.691.819 AED | 7.417 AED | 1.039.131 AED |
| 2032-05 | 1.702.704 AED | 7.437 AED | 1.039.131 AED |
| 2032-06 | 1.713.660 AED | 7.457 AED | 1.039.131 AED |
| 2032-07 | 1.724.685 AED | 7.477 AED | 1.039.131 AED |
| 2032-08 | 1.735.782 AED | 7.498 AED | 1.039.131 AED |
| 2032-09 | 1.746.950 AED | 7.518 AED | 1.039.131 AED |
| 2032-10 | 1.758.190 AED | 7.538 AED | 1.039.131 AED |
| 2032-11 | 1.769.502 AED | 7.558 AED | 1.039.131 AED |
| 2032-12 | 1.780.887 AED | 7.578 AED | 1.039.131 AED |
| 2033-01 | 1.792.346 AED | 7.599 AED | 1.039.131 AED |
| 2033-02 | 1.803.878 AED | 7.619 AED | 1.039.131 AED |
| 2033-03 | 1.815.484 AED | 7.640 AED | 1.039.131 AED |
| 2033-04 | 1.827.165 AED | 7.660 AED | 1.039.131 AED |
| 2033-05 | 1.838.921 AED | 7.681 AED | 1.039.131 AED |
| 2033-06 | 1.850.753 AED | 7.701 AED | 1.039.131 AED |
| 2033-07 | 1.862.660 AED | 7.722 AED | 1.039.131 AED |
| 2033-08 | 1.874.645 AED | 7.743 AED | 1.039.131 AED |
| 2033-09 | 1.886.706 AED | 7.763 AED | 1.039.131 AED |
| 2033-10 | 1.898.845 AED | 7.784 AED | 1.039.131 AED |
| 2033-11 | 1.911.063 AED | 7.805 AED | 1.039.131 AED |
| 2033-12 | 1.923.358 AED | 7.826 AED | 1.039.131 AED |
| 2034-01 | 1.935.733 AED | 7.847 AED | 1.039.131 AED |
| 2034-02 | 1.948.188 AED | 7.868 AED | 1.039.131 AED |
| 2034-03 | 1.960.723 AED | 7.889 AED | 1.039.131 AED |
| 2034-04 | 1.973.338 AED | 7.910 AED | 1.039.131 AED |
| 2034-05 | 1.986.035 AED | 7.931 AED | 1.039.131 AED |
| 2034-06 | 1.998.813 AED | 7.953 AED | 1.039.131 AED |
| 2034-07 | 2.011.673 AED | 7.974 AED | 1.039.131 AED |
| 2034-08 | 2.024.616 AED | 7.995 AED | 1.039.131 AED |
| 2034-09 | 2.037.643 AED | 8.017 AED | 1.039.131 AED |
| 2034-10 | 2.050.753 AED | 8.038 AED | 1.039.131 AED |
| 2034-11 | 2.063.948 AED | 8.059 AED | 1.039.131 AED |
| 2034-12 | 2.077.227 AED | 8.081 AED | 1.039.131 AED |
| 2035-01 | 2.090.592 AED | 8.103 AED | 1.039.131 AED |
| 2035-02 | 2.104.043 AED | 8.124 AED | 1.039.131 AED |
| 2035-03 | 2.117.581 AED | 8.146 AED | 1.039.131 AED |
| 2035-04 | 2.131.205 AED | 8.168 AED | 1.039.131 AED |
| 2035-05 | 2.144.917 AED | 8.189 AED | 1.039.131 AED |
| 2035-06 | 2.158.718 AED | 8.211 AED | 1.039.131 AED |
| 2035-07 | 2.172.607 AED | 8.233 AED | 1.039.131 AED |
| 2035-08 | 2.186.586 AED | 8.255 AED | 1.039.131 AED |
| 2035-09 | 2.200.654 AED | 8.277 AED | 1.039.131 AED |
| 2035-10 | 2.214.813 AED | 8.299 AED | 1.039.131 AED |
| 2035-11 | 2.229.064 AED | 8.321 AED | 1.039.131 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.039.131 AED | 0 AED | 207.826 AED |
| 2026 | 1.122.261 AED | 0 AED | 311.739 AED |
| 2027 | 1.212.042 AED | 0 AED | 831.304 AED |
| 2028 | 1.309.005 AED | 78.718 AED | 935.217 AED |
| 2029 | 1.413.726 AED | 81.323 AED | 1.039.131 AED |
| 2030 | 1.526.824 AED | 84.008 AED | 1.039.131 AED |
| 2031 | 1.648.970 AED | 86.767 AED | 1.039.131 AED |
| 2032 | 1.780.887 AED | 89.612 AED | 1.039.131 AED |
| 2033 | 1.923.358 AED | 92.543 AED | 1.039.131 AED |
| 2034 | 2.077.227 AED | 95.562 AED | 1.039.131 AED |
Additional Acquisition Costs
| DLD fee (4%) | 41,565 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 45,765 AED |
Price Range:
From price: 1,287,003 AED
Sizes:
From sqft: 677 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 102,960.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 10,155 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,287,003 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 128,700 AED |
| 2025-12-15 | Until Handover | 10.0 | 128,700 AED |
| 2026-11-15 | Until Handover | 10.0 | 128,700 AED |
| 2027-11-15 | Until Handover | 10.0 | 128,700 AED |
| 2027-12-31 | At Handover | 40.0 | 514,801 AED |
| 2028-11-15 | Until Handover | 10.0 | 128,700 AED |
| 2029-05-15 | Until Handover | 10.0 | 128,700 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 257,401 AED |
| 2026 | 128,700 AED |
| 2027 | 643,502 AED |
| 2028 | 128,700 AED |
| 2029 | 128,700 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.287.003 AED | 0 AED | 257.400 AED |
| 2026-01 | 1.295.283 AED | 0 AED | 257.400 AED |
| 2026-02 | 1.303.617 AED | 0 AED | 257.400 AED |
| 2026-03 | 1.312.005 AED | 0 AED | 257.400 AED |
| 2026-04 | 1.320.446 AED | 0 AED | 257.400 AED |
| 2026-05 | 1.328.942 AED | 0 AED | 257.400 AED |
| 2026-06 | 1.337.492 AED | 0 AED | 257.400 AED |
| 2026-07 | 1.346.098 AED | 0 AED | 257.400 AED |
| 2026-08 | 1.354.759 AED | 0 AED | 257.400 AED |
| 2026-09 | 1.363.475 AED | 0 AED | 257.400 AED |
| 2026-10 | 1.372.248 AED | 0 AED | 257.400 AED |
| 2026-11 | 1.381.077 AED | 0 AED | 386.100 AED |
| 2026-12 | 1.389.963 AED | 0 AED | 386.100 AED |
| 2027-01 | 1.398.906 AED | 0 AED | 386.100 AED |
| 2027-02 | 1.407.906 AED | 0 AED | 386.100 AED |
| 2027-03 | 1.416.965 AED | 0 AED | 386.100 AED |
| 2027-04 | 1.426.082 AED | 0 AED | 386.100 AED |
| 2027-05 | 1.435.257 AED | 0 AED | 386.100 AED |
| 2027-06 | 1.444.492 AED | 0 AED | 386.100 AED |
| 2027-07 | 1.453.786 AED | 0 AED | 386.100 AED |
| 2027-08 | 1.463.139 AED | 0 AED | 386.100 AED |
| 2027-09 | 1.472.553 AED | 0 AED | 386.100 AED |
| 2027-10 | 1.482.028 AED | 0 AED | 386.100 AED |
| 2027-11 | 1.491.563 AED | 0 AED | 514.801 AED |
| 2027-12 | 1.501.160 AED | 0 AED | 1.029.602 AED |
| 2028-01 | 1.510.818 AED | 7.991 AED | 1.029.602 AED |
| 2028-02 | 1.520.539 AED | 8.012 AED | 1.029.602 AED |
| 2028-03 | 1.530.322 AED | 8.034 AED | 1.029.602 AED |
| 2028-04 | 1.540.168 AED | 8.056 AED | 1.029.602 AED |
| 2028-05 | 1.550.078 AED | 8.078 AED | 1.029.602 AED |
| 2028-06 | 1.560.051 AED | 8.100 AED | 1.029.602 AED |
| 2028-07 | 1.570.088 AED | 8.122 AED | 1.029.602 AED |
| 2028-08 | 1.580.190 AED | 8.144 AED | 1.029.602 AED |
| 2028-09 | 1.590.357 AED | 8.167 AED | 1.029.602 AED |
| 2028-10 | 1.600.590 AED | 8.189 AED | 1.029.602 AED |
| 2028-11 | 1.610.888 AED | 8.211 AED | 1.158.302 AED |
| 2028-12 | 1.621.253 AED | 8.233 AED | 1.158.302 AED |
| 2029-01 | 1.631.684 AED | 8.256 AED | 1.158.302 AED |
| 2029-02 | 1.642.182 AED | 8.278 AED | 1.158.302 AED |
| 2029-03 | 1.652.748 AED | 8.301 AED | 1.158.302 AED |
| 2029-04 | 1.663.382 AED | 8.323 AED | 1.158.302 AED |
| 2029-05 | 1.674.084 AED | 8.346 AED | 1.287.003 AED |
| 2029-06 | 1.684.855 AED | 8.369 AED | 1.287.003 AED |
| 2029-07 | 1.695.696 AED | 8.391 AED | 1.287.003 AED |
| 2029-08 | 1.706.606 AED | 8.414 AED | 1.287.003 AED |
| 2029-09 | 1.717.586 AED | 8.437 AED | 1.287.003 AED |
| 2029-10 | 1.728.637 AED | 8.460 AED | 1.287.003 AED |
| 2029-11 | 1.739.759 AED | 8.483 AED | 1.287.003 AED |
| 2029-12 | 1.750.953 AED | 8.506 AED | 1.287.003 AED |
| 2030-01 | 1.762.219 AED | 8.529 AED | 1.287.003 AED |
| 2030-02 | 1.773.557 AED | 8.552 AED | 1.287.003 AED |
| 2030-03 | 1.784.968 AED | 8.575 AED | 1.287.003 AED |
| 2030-04 | 1.796.452 AED | 8.598 AED | 1.287.003 AED |
| 2030-05 | 1.808.011 AED | 8.622 AED | 1.287.003 AED |
| 2030-06 | 1.819.644 AED | 8.645 AED | 1.287.003 AED |
| 2030-07 | 1.831.351 AED | 8.668 AED | 1.287.003 AED |
| 2030-08 | 1.843.134 AED | 8.692 AED | 1.287.003 AED |
| 2030-09 | 1.854.993 AED | 8.715 AED | 1.287.003 AED |
| 2030-10 | 1.866.928 AED | 8.739 AED | 1.287.003 AED |
| 2030-11 | 1.878.940 AED | 8.763 AED | 1.287.003 AED |
| 2030-12 | 1.891.029 AED | 8.786 AED | 1.287.003 AED |
| 2031-01 | 1.903.196 AED | 8.810 AED | 1.287.003 AED |
| 2031-02 | 1.915.441 AED | 8.834 AED | 1.287.003 AED |
| 2031-03 | 1.927.765 AED | 8.858 AED | 1.287.003 AED |
| 2031-04 | 1.940.169 AED | 8.882 AED | 1.287.003 AED |
| 2031-05 | 1.952.652 AED | 8.906 AED | 1.287.003 AED |
| 2031-06 | 1.965.215 AED | 8.930 AED | 1.287.003 AED |
| 2031-07 | 1.977.859 AED | 8.954 AED | 1.287.003 AED |
| 2031-08 | 1.990.585 AED | 8.978 AED | 1.287.003 AED |
| 2031-09 | 2.003.393 AED | 9.002 AED | 1.287.003 AED |
| 2031-10 | 2.016.282 AED | 9.027 AED | 1.287.003 AED |
| 2031-11 | 2.029.255 AED | 9.051 AED | 1.287.003 AED |
| 2031-12 | 2.042.312 AED | 9.075 AED | 1.287.003 AED |
| 2032-01 | 2.055.452 AED | 9.100 AED | 1.287.003 AED |
| 2032-02 | 2.068.677 AED | 9.124 AED | 1.287.003 AED |
| 2032-03 | 2.081.987 AED | 9.149 AED | 1.287.003 AED |
| 2032-04 | 2.095.382 AED | 9.174 AED | 1.287.003 AED |
| 2032-05 | 2.108.864 AED | 9.198 AED | 1.287.003 AED |
| 2032-06 | 2.122.432 AED | 9.223 AED | 1.287.003 AED |
| 2032-07 | 2.136.088 AED | 9.248 AED | 1.287.003 AED |
| 2032-08 | 2.149.832 AED | 9.273 AED | 1.287.003 AED |
| 2032-09 | 2.163.664 AED | 9.298 AED | 1.287.003 AED |
| 2032-10 | 2.177.585 AED | 9.323 AED | 1.287.003 AED |
| 2032-11 | 2.191.596 AED | 9.348 AED | 1.287.003 AED |
| 2032-12 | 2.205.696 AED | 9.373 AED | 1.287.003 AED |
| 2033-01 | 2.219.888 AED | 9.398 AED | 1.287.003 AED |
| 2033-02 | 2.234.171 AED | 9.423 AED | 1.287.003 AED |
| 2033-03 | 2.248.546 AED | 9.449 AED | 1.287.003 AED |
| 2033-04 | 2.263.013 AED | 9.474 AED | 1.287.003 AED |
| 2033-05 | 2.277.573 AED | 9.500 AED | 1.287.003 AED |
| 2033-06 | 2.292.227 AED | 9.525 AED | 1.287.003 AED |
| 2033-07 | 2.306.975 AED | 9.551 AED | 1.287.003 AED |
| 2033-08 | 2.321.818 AED | 9.576 AED | 1.287.003 AED |
| 2033-09 | 2.336.757 AED | 9.602 AED | 1.287.003 AED |
| 2033-10 | 2.351.792 AED | 9.628 AED | 1.287.003 AED |
| 2033-11 | 2.366.923 AED | 9.654 AED | 1.287.003 AED |
| 2033-12 | 2.382.152 AED | 9.680 AED | 1.287.003 AED |
| 2034-01 | 2.397.479 AED | 9.706 AED | 1.287.003 AED |
| 2034-02 | 2.412.905 AED | 9.732 AED | 1.287.003 AED |
| 2034-03 | 2.428.429 AED | 9.758 AED | 1.287.003 AED |
| 2034-04 | 2.444.054 AED | 9.784 AED | 1.287.003 AED |
| 2034-05 | 2.459.779 AED | 9.810 AED | 1.287.003 AED |
| 2034-06 | 2.475.605 AED | 9.836 AED | 1.287.003 AED |
| 2034-07 | 2.491.533 AED | 9.863 AED | 1.287.003 AED |
| 2034-08 | 2.507.564 AED | 9.889 AED | 1.287.003 AED |
| 2034-09 | 2.523.698 AED | 9.916 AED | 1.287.003 AED |
| 2034-10 | 2.539.935 AED | 9.942 AED | 1.287.003 AED |
| 2034-11 | 2.556.277 AED | 9.969 AED | 1.287.003 AED |
| 2034-12 | 2.572.724 AED | 9.995 AED | 1.287.003 AED |
| 2035-01 | 2.589.277 AED | 10.022 AED | 1.287.003 AED |
| 2035-02 | 2.605.937 AED | 10.049 AED | 1.287.003 AED |
| 2035-03 | 2.622.704 AED | 10.076 AED | 1.287.003 AED |
| 2035-04 | 2.639.578 AED | 10.103 AED | 1.287.003 AED |
| 2035-05 | 2.656.561 AED | 10.130 AED | 1.287.003 AED |
| 2035-06 | 2.673.654 AED | 10.157 AED | 1.287.003 AED |
| 2035-07 | 2.690.856 AED | 10.184 AED | 1.287.003 AED |
| 2035-08 | 2.708.169 AED | 10.211 AED | 1.287.003 AED |
| 2035-09 | 2.725.594 AED | 10.238 AED | 1.287.003 AED |
| 2035-10 | 2.743.130 AED | 10.266 AED | 1.287.003 AED |
| 2035-11 | 2.760.780 AED | 10.293 AED | 1.287.003 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.287.003 AED | 0 AED | 257.400 AED |
| 2026 | 1.389.963 AED | 0 AED | 386.100 AED |
| 2027 | 1.501.160 AED | 0 AED | 1.029.602 AED |
| 2028 | 1.621.253 AED | 97.337 AED | 1.158.302 AED |
| 2029 | 1.750.953 AED | 100.564 AED | 1.287.003 AED |
| 2030 | 1.891.029 AED | 103.884 AED | 1.287.003 AED |
| 2031 | 2.042.312 AED | 107.307 AED | 1.287.003 AED |
| 2032 | 2.205.696 AED | 110.831 AED | 1.287.003 AED |
| 2033 | 2.382.152 AED | 114.460 AED | 1.287.003 AED |
| 2034 | 2.572.724 AED | 118.200 AED | 1.287.003 AED |
Additional Acquisition Costs
| DLD fee (4%) | 51,480 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 55,680 AED |
Price Range:
From price: 2,136,550 AED
Sizes:
From sqft: 1,125 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 170,924.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 16,875 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,136,550 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 213,655 AED |
| 2025-12-15 | Until Handover | 10.0 | 213,655 AED |
| 2026-11-15 | Until Handover | 10.0 | 213,655 AED |
| 2027-11-15 | Until Handover | 10.0 | 213,655 AED |
| 2027-12-31 | At Handover | 40.0 | 854,620 AED |
| 2028-11-15 | Until Handover | 10.0 | 213,655 AED |
| 2029-05-15 | Until Handover | 10.0 | 213,655 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 427,310 AED |
| 2026 | 213,655 AED |
| 2027 | 1,068,275 AED |
| 2028 | 213,655 AED |
| 2029 | 213,655 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.136.550 AED | 0 AED | 427.310 AED |
| 2026-01 | 2.150.296 AED | 0 AED | 427.310 AED |
| 2026-02 | 2.164.131 AED | 0 AED | 427.310 AED |
| 2026-03 | 2.178.055 AED | 0 AED | 427.310 AED |
| 2026-04 | 2.192.069 AED | 0 AED | 427.310 AED |
| 2026-05 | 2.206.173 AED | 0 AED | 427.310 AED |
| 2026-06 | 2.220.367 AED | 0 AED | 427.310 AED |
| 2026-07 | 2.234.653 AED | 0 AED | 427.310 AED |
| 2026-08 | 2.249.031 AED | 0 AED | 427.310 AED |
| 2026-09 | 2.263.501 AED | 0 AED | 427.310 AED |
| 2026-10 | 2.278.065 AED | 0 AED | 427.310 AED |
| 2026-11 | 2.292.722 AED | 0 AED | 640.965 AED |
| 2026-12 | 2.307.474 AED | 0 AED | 640.965 AED |
| 2027-01 | 2.322.320 AED | 0 AED | 640.965 AED |
| 2027-02 | 2.337.262 AED | 0 AED | 640.965 AED |
| 2027-03 | 2.352.300 AED | 0 AED | 640.965 AED |
| 2027-04 | 2.367.435 AED | 0 AED | 640.965 AED |
| 2027-05 | 2.382.667 AED | 0 AED | 640.965 AED |
| 2027-06 | 2.397.997 AED | 0 AED | 640.965 AED |
| 2027-07 | 2.413.426 AED | 0 AED | 640.965 AED |
| 2027-08 | 2.428.954 AED | 0 AED | 640.965 AED |
| 2027-09 | 2.444.582 AED | 0 AED | 640.965 AED |
| 2027-10 | 2.460.310 AED | 0 AED | 640.965 AED |
| 2027-11 | 2.476.140 AED | 0 AED | 854.620 AED |
| 2027-12 | 2.492.071 AED | 0 AED | 1.709.240 AED |
| 2028-01 | 2.508.105 AED | 13.264 AED | 1.709.240 AED |
| 2028-02 | 2.524.243 AED | 13.300 AED | 1.709.240 AED |
| 2028-03 | 2.540.484 AED | 13.337 AED | 1.709.240 AED |
| 2028-04 | 2.556.829 AED | 13.373 AED | 1.709.240 AED |
| 2028-05 | 2.573.280 AED | 13.409 AED | 1.709.240 AED |
| 2028-06 | 2.589.837 AED | 13.446 AED | 1.709.240 AED |
| 2028-07 | 2.606.500 AED | 13.483 AED | 1.709.240 AED |
| 2028-08 | 2.623.270 AED | 13.519 AED | 1.709.240 AED |
| 2028-09 | 2.640.148 AED | 13.556 AED | 1.709.240 AED |
| 2028-10 | 2.657.135 AED | 13.593 AED | 1.709.240 AED |
| 2028-11 | 2.674.231 AED | 13.630 AED | 1.922.895 AED |
| 2028-12 | 2.691.437 AED | 13.667 AED | 1.922.895 AED |
| 2029-01 | 2.708.754 AED | 13.704 AED | 1.922.895 AED |
| 2029-02 | 2.726.182 AED | 13.742 AED | 1.922.895 AED |
| 2029-03 | 2.743.723 AED | 13.779 AED | 1.922.895 AED |
| 2029-04 | 2.761.376 AED | 13.816 AED | 1.922.895 AED |
| 2029-05 | 2.779.142 AED | 13.854 AED | 2.136.550 AED |
| 2029-06 | 2.797.024 AED | 13.892 AED | 2.136.550 AED |
| 2029-07 | 2.815.020 AED | 13.929 AED | 2.136.550 AED |
| 2029-08 | 2.833.132 AED | 13.967 AED | 2.136.550 AED |
| 2029-09 | 2.851.360 AED | 14.005 AED | 2.136.550 AED |
| 2029-10 | 2.869.706 AED | 14.043 AED | 2.136.550 AED |
| 2029-11 | 2.888.170 AED | 14.081 AED | 2.136.550 AED |
| 2029-12 | 2.906.752 AED | 14.119 AED | 2.136.550 AED |
| 2030-01 | 2.925.454 AED | 14.158 AED | 2.136.550 AED |
| 2030-02 | 2.944.277 AED | 14.196 AED | 2.136.550 AED |
| 2030-03 | 2.963.220 AED | 14.235 AED | 2.136.550 AED |
| 2030-04 | 2.982.286 AED | 14.273 AED | 2.136.550 AED |
| 2030-05 | 3.001.474 AED | 14.312 AED | 2.136.550 AED |
| 2030-06 | 3.020.786 AED | 14.351 AED | 2.136.550 AED |
| 2030-07 | 3.040.221 AED | 14.389 AED | 2.136.550 AED |
| 2030-08 | 3.059.782 AED | 14.428 AED | 2.136.550 AED |
| 2030-09 | 3.079.469 AED | 14.467 AED | 2.136.550 AED |
| 2030-10 | 3.099.282 AED | 14.507 AED | 2.136.550 AED |
| 2030-11 | 3.119.223 AED | 14.546 AED | 2.136.550 AED |
| 2030-12 | 3.139.292 AED | 14.585 AED | 2.136.550 AED |
| 2031-01 | 3.159.491 AED | 14.625 AED | 2.136.550 AED |
| 2031-02 | 3.179.819 AED | 14.664 AED | 2.136.550 AED |
| 2031-03 | 3.200.278 AED | 14.704 AED | 2.136.550 AED |
| 2031-04 | 3.220.869 AED | 14.744 AED | 2.136.550 AED |
| 2031-05 | 3.241.592 AED | 14.783 AED | 2.136.550 AED |
| 2031-06 | 3.262.448 AED | 14.823 AED | 2.136.550 AED |
| 2031-07 | 3.283.439 AED | 14.863 AED | 2.136.550 AED |
| 2031-08 | 3.304.565 AED | 14.903 AED | 2.136.550 AED |
| 2031-09 | 3.325.827 AED | 14.944 AED | 2.136.550 AED |
| 2031-10 | 3.347.225 AED | 14.984 AED | 2.136.550 AED |
| 2031-11 | 3.368.761 AED | 15.024 AED | 2.136.550 AED |
| 2031-12 | 3.390.436 AED | 15.065 AED | 2.136.550 AED |
| 2032-01 | 3.412.250 AED | 15.106 AED | 2.136.550 AED |
| 2032-02 | 3.434.205 AED | 15.146 AED | 2.136.550 AED |
| 2032-03 | 3.456.300 AED | 15.187 AED | 2.136.550 AED |
| 2032-04 | 3.478.538 AED | 15.228 AED | 2.136.550 AED |
| 2032-05 | 3.500.919 AED | 15.269 AED | 2.136.550 AED |
| 2032-06 | 3.523.444 AED | 15.310 AED | 2.136.550 AED |
| 2032-07 | 3.546.114 AED | 15.351 AED | 2.136.550 AED |
| 2032-08 | 3.568.930 AED | 15.393 AED | 2.136.550 AED |
| 2032-09 | 3.591.893 AED | 15.434 AED | 2.136.550 AED |
| 2032-10 | 3.615.003 AED | 15.476 AED | 2.136.550 AED |
| 2032-11 | 3.638.262 AED | 15.517 AED | 2.136.550 AED |
| 2032-12 | 3.661.671 AED | 15.559 AED | 2.136.550 AED |
| 2033-01 | 3.685.230 AED | 15.601 AED | 2.136.550 AED |
| 2033-02 | 3.708.941 AED | 15.643 AED | 2.136.550 AED |
| 2033-03 | 3.732.804 AED | 15.685 AED | 2.136.550 AED |
| 2033-04 | 3.756.821 AED | 15.727 AED | 2.136.550 AED |
| 2033-05 | 3.780.993 AED | 15.769 AED | 2.136.550 AED |
| 2033-06 | 3.805.320 AED | 15.812 AED | 2.136.550 AED |
| 2033-07 | 3.829.803 AED | 15.854 AED | 2.136.550 AED |
| 2033-08 | 3.854.444 AED | 15.897 AED | 2.136.550 AED |
| 2033-09 | 3.879.244 AED | 15.939 AED | 2.136.550 AED |
| 2033-10 | 3.904.203 AED | 15.982 AED | 2.136.550 AED |
| 2033-11 | 3.929.323 AED | 16.025 AED | 2.136.550 AED |
| 2033-12 | 3.954.604 AED | 16.068 AED | 2.136.550 AED |
| 2034-01 | 3.980.048 AED | 16.111 AED | 2.136.550 AED |
| 2034-02 | 4.005.656 AED | 16.154 AED | 2.136.550 AED |
| 2034-03 | 4.031.429 AED | 16.198 AED | 2.136.550 AED |
| 2034-04 | 4.057.367 AED | 16.241 AED | 2.136.550 AED |
| 2034-05 | 4.083.472 AED | 16.285 AED | 2.136.550 AED |
| 2034-06 | 4.109.746 AED | 16.328 AED | 2.136.550 AED |
| 2034-07 | 4.136.188 AED | 16.372 AED | 2.136.550 AED |
| 2034-08 | 4.162.800 AED | 16.416 AED | 2.136.550 AED |
| 2034-09 | 4.189.584 AED | 16.460 AED | 2.136.550 AED |
| 2034-10 | 4.216.540 AED | 16.504 AED | 2.136.550 AED |
| 2034-11 | 4.243.669 AED | 16.548 AED | 2.136.550 AED |
| 2034-12 | 4.270.973 AED | 16.592 AED | 2.136.550 AED |
| 2035-01 | 4.298.452 AED | 16.637 AED | 2.136.550 AED |
| 2035-02 | 4.326.109 AED | 16.681 AED | 2.136.550 AED |
| 2035-03 | 4.353.943 AED | 16.726 AED | 2.136.550 AED |
| 2035-04 | 4.381.957 AED | 16.771 AED | 2.136.550 AED |
| 2035-05 | 4.410.150 AED | 16.815 AED | 2.136.550 AED |
| 2035-06 | 4.438.525 AED | 16.860 AED | 2.136.550 AED |
| 2035-07 | 4.467.083 AED | 16.905 AED | 2.136.550 AED |
| 2035-08 | 4.495.824 AED | 16.951 AED | 2.136.550 AED |
| 2035-09 | 4.524.750 AED | 16.996 AED | 2.136.550 AED |
| 2035-10 | 4.553.863 AED | 17.041 AED | 2.136.550 AED |
| 2035-11 | 4.583.162 AED | 17.087 AED | 2.136.550 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.136.550 AED | 0 AED | 427.310 AED |
| 2026 | 2.307.474 AED | 0 AED | 640.965 AED |
| 2027 | 2.492.071 AED | 0 AED | 1.709.240 AED |
| 2028 | 2.691.437 AED | 161.577 AED | 1.922.895 AED |
| 2029 | 2.906.752 AED | 166.931 AED | 2.136.550 AED |
| 2030 | 3.139.292 AED | 172.447 AED | 2.136.550 AED |
| 2031 | 3.390.436 AED | 178.126 AED | 2.136.550 AED |
| 2032 | 3.661.671 AED | 183.976 AED | 2.136.550 AED |
| 2033 | 3.954.604 AED | 190.002 AED | 2.136.550 AED |
| 2034 | 4.270.973 AED | 196.209 AED | 2.136.550 AED |
Additional Acquisition Costs
| DLD fee (4%) | 85,462 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 89,662 AED |
Price Range:
From price: 2,361,275 AED
Sizes:
From sqft: 1,146 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 188,902.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 17,190 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,361,275 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 236,128 AED |
| 2025-12-15 | Until Handover | 10.0 | 236,128 AED |
| 2026-11-15 | Until Handover | 10.0 | 236,128 AED |
| 2027-11-15 | Until Handover | 10.0 | 236,128 AED |
| 2027-12-31 | At Handover | 40.0 | 944,510 AED |
| 2028-11-15 | Until Handover | 10.0 | 236,128 AED |
| 2029-05-15 | Until Handover | 10.0 | 236,128 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 472,255 AED |
| 2026 | 236,128 AED |
| 2027 | 1,180,638 AED |
| 2028 | 236,128 AED |
| 2029 | 236,128 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.361.275 AED | 0 AED | 472.255 AED |
| 2026-01 | 2.376.467 AED | 0 AED | 472.255 AED |
| 2026-02 | 2.391.757 AED | 0 AED | 472.255 AED |
| 2026-03 | 2.407.146 AED | 0 AED | 472.255 AED |
| 2026-04 | 2.422.634 AED | 0 AED | 472.255 AED |
| 2026-05 | 2.438.221 AED | 0 AED | 472.255 AED |
| 2026-06 | 2.453.908 AED | 0 AED | 472.255 AED |
| 2026-07 | 2.469.697 AED | 0 AED | 472.255 AED |
| 2026-08 | 2.485.587 AED | 0 AED | 472.255 AED |
| 2026-09 | 2.501.579 AED | 0 AED | 472.255 AED |
| 2026-10 | 2.517.675 AED | 0 AED | 472.255 AED |
| 2026-11 | 2.533.873 AED | 0 AED | 708.382 AED |
| 2026-12 | 2.550.177 AED | 0 AED | 708.382 AED |
| 2027-01 | 2.566.584 AED | 0 AED | 708.382 AED |
| 2027-02 | 2.583.098 AED | 0 AED | 708.382 AED |
| 2027-03 | 2.599.718 AED | 0 AED | 708.382 AED |
| 2027-04 | 2.616.444 AED | 0 AED | 708.382 AED |
| 2027-05 | 2.633.279 AED | 0 AED | 708.382 AED |
| 2027-06 | 2.650.221 AED | 0 AED | 708.382 AED |
| 2027-07 | 2.667.273 AED | 0 AED | 708.382 AED |
| 2027-08 | 2.684.434 AED | 0 AED | 708.382 AED |
| 2027-09 | 2.701.706 AED | 0 AED | 708.382 AED |
| 2027-10 | 2.719.089 AED | 0 AED | 708.382 AED |
| 2027-11 | 2.736.583 AED | 0 AED | 944.510 AED |
| 2027-12 | 2.754.191 AED | 0 AED | 1.889.020 AED |
| 2028-01 | 2.771.911 AED | 14.781 AED | 1.889.020 AED |
| 2028-02 | 2.789.746 AED | 14.821 AED | 1.889.020 AED |
| 2028-03 | 2.807.695 AED | 14.861 AED | 1.889.020 AED |
| 2028-04 | 2.825.760 AED | 14.901 AED | 1.889.020 AED |
| 2028-05 | 2.843.941 AED | 14.942 AED | 1.889.020 AED |
| 2028-06 | 2.862.239 AED | 14.982 AED | 1.889.020 AED |
| 2028-07 | 2.880.655 AED | 15.023 AED | 1.889.020 AED |
| 2028-08 | 2.899.189 AED | 15.063 AED | 1.889.020 AED |
| 2028-09 | 2.917.842 AED | 15.104 AED | 1.889.020 AED |
| 2028-10 | 2.936.616 AED | 15.145 AED | 1.889.020 AED |
| 2028-11 | 2.955.510 AED | 15.185 AED | 2.125.147 AED |
| 2028-12 | 2.974.526 AED | 15.226 AED | 2.125.147 AED |
| 2029-01 | 2.993.664 AED | 15.268 AED | 2.125.147 AED |
| 2029-02 | 3.012.925 AED | 15.309 AED | 2.125.147 AED |
| 2029-03 | 3.032.311 AED | 15.350 AED | 2.125.147 AED |
| 2029-04 | 3.051.821 AED | 15.391 AED | 2.125.147 AED |
| 2029-05 | 3.071.456 AED | 15.433 AED | 2.361.275 AED |
| 2029-06 | 3.091.218 AED | 15.474 AED | 2.361.275 AED |
| 2029-07 | 3.111.107 AED | 15.516 AED | 2.361.275 AED |
| 2029-08 | 3.131.124 AED | 15.558 AED | 2.361.275 AED |
| 2029-09 | 3.151.270 AED | 15.600 AED | 2.361.275 AED |
| 2029-10 | 3.171.545 AED | 15.642 AED | 2.361.275 AED |
| 2029-11 | 3.191.951 AED | 15.684 AED | 2.361.275 AED |
| 2029-12 | 3.212.488 AED | 15.726 AED | 2.361.275 AED |
| 2030-01 | 3.233.157 AED | 15.769 AED | 2.361.275 AED |
| 2030-02 | 3.253.960 AED | 15.811 AED | 2.361.275 AED |
| 2030-03 | 3.274.896 AED | 15.853 AED | 2.361.275 AED |
| 2030-04 | 3.295.966 AED | 15.896 AED | 2.361.275 AED |
| 2030-05 | 3.317.173 AED | 15.939 AED | 2.361.275 AED |
| 2030-06 | 3.338.516 AED | 15.982 AED | 2.361.275 AED |
| 2030-07 | 3.359.996 AED | 16.025 AED | 2.361.275 AED |
| 2030-08 | 3.381.614 AED | 16.068 AED | 2.361.275 AED |
| 2030-09 | 3.403.371 AED | 16.111 AED | 2.361.275 AED |
| 2030-10 | 3.425.269 AED | 16.154 AED | 2.361.275 AED |
| 2030-11 | 3.447.307 AED | 16.198 AED | 2.361.275 AED |
| 2030-12 | 3.469.487 AED | 16.241 AED | 2.361.275 AED |
| 2031-01 | 3.491.810 AED | 16.285 AED | 2.361.275 AED |
| 2031-02 | 3.514.276 AED | 16.328 AED | 2.361.275 AED |
| 2031-03 | 3.536.887 AED | 16.372 AED | 2.361.275 AED |
| 2031-04 | 3.559.644 AED | 16.416 AED | 2.361.275 AED |
| 2031-05 | 3.582.547 AED | 16.460 AED | 2.361.275 AED |
| 2031-06 | 3.605.597 AED | 16.504 AED | 2.361.275 AED |
| 2031-07 | 3.628.795 AED | 16.548 AED | 2.361.275 AED |
| 2031-08 | 3.652.143 AED | 16.593 AED | 2.361.275 AED |
| 2031-09 | 3.675.641 AED | 16.637 AED | 2.361.275 AED |
| 2031-10 | 3.699.290 AED | 16.682 AED | 2.361.275 AED |
| 2031-11 | 3.723.092 AED | 16.726 AED | 2.361.275 AED |
| 2031-12 | 3.747.046 AED | 16.771 AED | 2.361.275 AED |
| 2032-01 | 3.771.155 AED | 16.816 AED | 2.361.275 AED |
| 2032-02 | 3.795.419 AED | 16.861 AED | 2.361.275 AED |
| 2032-03 | 3.819.838 AED | 16.906 AED | 2.361.275 AED |
| 2032-04 | 3.844.415 AED | 16.951 AED | 2.361.275 AED |
| 2032-05 | 3.869.150 AED | 16.997 AED | 2.361.275 AED |
| 2032-06 | 3.894.045 AED | 17.042 AED | 2.361.275 AED |
| 2032-07 | 3.919.099 AED | 17.088 AED | 2.361.275 AED |
| 2032-08 | 3.944.315 AED | 17.133 AED | 2.361.275 AED |
| 2032-09 | 3.969.692 AED | 17.179 AED | 2.361.275 AED |
| 2032-10 | 3.995.234 AED | 17.225 AED | 2.361.275 AED |
| 2032-11 | 4.020.939 AED | 17.271 AED | 2.361.275 AED |
| 2032-12 | 4.046.810 AED | 17.317 AED | 2.361.275 AED |
| 2033-01 | 4.072.847 AED | 17.364 AED | 2.361.275 AED |
| 2033-02 | 4.099.052 AED | 17.410 AED | 2.361.275 AED |
| 2033-03 | 4.125.425 AED | 17.456 AED | 2.361.275 AED |
| 2033-04 | 4.151.969 AED | 17.503 AED | 2.361.275 AED |
| 2033-05 | 4.178.682 AED | 17.550 AED | 2.361.275 AED |
| 2033-06 | 4.205.568 AED | 17.597 AED | 2.361.275 AED |
| 2033-07 | 4.232.627 AED | 17.643 AED | 2.361.275 AED |
| 2033-08 | 4.259.860 AED | 17.690 AED | 2.361.275 AED |
| 2033-09 | 4.287.268 AED | 17.738 AED | 2.361.275 AED |
| 2033-10 | 4.314.852 AED | 17.785 AED | 2.361.275 AED |
| 2033-11 | 4.342.614 AED | 17.832 AED | 2.361.275 AED |
| 2033-12 | 4.370.555 AED | 17.880 AED | 2.361.275 AED |
| 2034-01 | 4.398.675 AED | 17.927 AED | 2.361.275 AED |
| 2034-02 | 4.426.976 AED | 17.975 AED | 2.361.275 AED |
| 2034-03 | 4.455.460 AED | 18.023 AED | 2.361.275 AED |
| 2034-04 | 4.484.126 AED | 18.071 AED | 2.361.275 AED |
| 2034-05 | 4.512.977 AED | 18.119 AED | 2.361.275 AED |
| 2034-06 | 4.542.014 AED | 18.167 AED | 2.361.275 AED |
| 2034-07 | 4.571.237 AED | 18.216 AED | 2.361.275 AED |
| 2034-08 | 4.600.649 AED | 18.264 AED | 2.361.275 AED |
| 2034-09 | 4.630.249 AED | 18.313 AED | 2.361.275 AED |
| 2034-10 | 4.660.041 AED | 18.361 AED | 2.361.275 AED |
| 2034-11 | 4.690.023 AED | 18.410 AED | 2.361.275 AED |
| 2034-12 | 4.720.199 AED | 18.459 AED | 2.361.275 AED |
| 2035-01 | 4.750.569 AED | 18.508 AED | 2.361.275 AED |
| 2035-02 | 4.781.134 AED | 18.557 AED | 2.361.275 AED |
| 2035-03 | 4.811.896 AED | 18.607 AED | 2.361.275 AED |
| 2035-04 | 4.842.856 AED | 18.656 AED | 2.361.275 AED |
| 2035-05 | 4.874.015 AED | 18.706 AED | 2.361.275 AED |
| 2035-06 | 4.905.375 AED | 18.755 AED | 2.361.275 AED |
| 2035-07 | 4.936.936 AED | 18.805 AED | 2.361.275 AED |
| 2035-08 | 4.968.701 AED | 18.855 AED | 2.361.275 AED |
| 2035-09 | 5.000.669 AED | 18.905 AED | 2.361.275 AED |
| 2035-10 | 5.032.844 AED | 18.955 AED | 2.361.275 AED |
| 2035-11 | 5.065.225 AED | 19.006 AED | 2.361.275 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.361.275 AED | 0 AED | 472.255 AED |
| 2026 | 2.550.177 AED | 0 AED | 708.382 AED |
| 2027 | 2.754.191 AED | 0 AED | 1.889.020 AED |
| 2028 | 2.974.526 AED | 180.034 AED | 2.125.147 AED |
| 2029 | 3.212.488 AED | 185.951 AED | 2.361.275 AED |
| 2030 | 3.469.487 AED | 192.047 AED | 2.361.275 AED |
| 2031 | 3.747.046 AED | 198.322 AED | 2.361.275 AED |
| 2032 | 4.046.810 AED | 204.786 AED | 2.361.275 AED |
| 2033 | 4.370.555 AED | 211.448 AED | 2.361.275 AED |
| 2034 | 4.720.199 AED | 218.305 AED | 2.361.275 AED |
Additional Acquisition Costs
| DLD fee (4%) | 94,451 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 98,651 AED |
Price Range:
From price: 3,951,492 AED
Sizes:
From sqft: 1,895 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 316,119.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 28,425 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 3,951,492 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 395,149 AED |
| 2025-12-15 | Until Handover | 10.0 | 395,149 AED |
| 2026-11-15 | Until Handover | 10.0 | 395,149 AED |
| 2027-11-15 | Until Handover | 10.0 | 395,149 AED |
| 2027-12-31 | At Handover | 40.0 | 1,580,597 AED |
| 2028-11-15 | Until Handover | 10.0 | 395,149 AED |
| 2029-05-15 | Until Handover | 10.0 | 395,149 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 790,298 AED |
| 2026 | 395,149 AED |
| 2027 | 1,975,746 AED |
| 2028 | 395,149 AED |
| 2029 | 395,149 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 3.951.492 AED | 0 AED | 790.298 AED |
| 2026-01 | 3.976.916 AED | 0 AED | 790.298 AED |
| 2026-02 | 4.002.503 AED | 0 AED | 790.298 AED |
| 2026-03 | 4.028.255 AED | 0 AED | 790.298 AED |
| 2026-04 | 4.054.173 AED | 0 AED | 790.298 AED |
| 2026-05 | 4.080.258 AED | 0 AED | 790.298 AED |
| 2026-06 | 4.106.510 AED | 0 AED | 790.298 AED |
| 2026-07 | 4.132.932 AED | 0 AED | 790.298 AED |
| 2026-08 | 4.159.523 AED | 0 AED | 790.298 AED |
| 2026-09 | 4.186.286 AED | 0 AED | 790.298 AED |
| 2026-10 | 4.213.220 AED | 0 AED | 790.298 AED |
| 2026-11 | 4.240.328 AED | 0 AED | 1.185.447 AED |
| 2026-12 | 4.267.611 AED | 0 AED | 1.185.447 AED |
| 2027-01 | 4.295.069 AED | 0 AED | 1.185.447 AED |
| 2027-02 | 4.322.703 AED | 0 AED | 1.185.447 AED |
| 2027-03 | 4.350.516 AED | 0 AED | 1.185.447 AED |
| 2027-04 | 4.378.507 AED | 0 AED | 1.185.447 AED |
| 2027-05 | 4.406.679 AED | 0 AED | 1.185.447 AED |
| 2027-06 | 4.435.031 AED | 0 AED | 1.185.447 AED |
| 2027-07 | 4.463.566 AED | 0 AED | 1.185.447 AED |
| 2027-08 | 4.492.285 AED | 0 AED | 1.185.447 AED |
| 2027-09 | 4.521.189 AED | 0 AED | 1.185.447 AED |
| 2027-10 | 4.550.278 AED | 0 AED | 1.185.447 AED |
| 2027-11 | 4.579.555 AED | 0 AED | 1.580.596 AED |
| 2027-12 | 4.609.020 AED | 0 AED | 3.161.193 AED |
| 2028-01 | 4.638.674 AED | 24.764 AED | 3.161.193 AED |
| 2028-02 | 4.668.520 AED | 24.831 AED | 3.161.193 AED |
| 2028-03 | 4.698.557 AED | 24.898 AED | 3.161.193 AED |
| 2028-04 | 4.728.788 AED | 24.966 AED | 3.161.193 AED |
| 2028-05 | 4.759.213 AED | 25.033 AED | 3.161.193 AED |
| 2028-06 | 4.789.834 AED | 25.101 AED | 3.161.193 AED |
| 2028-07 | 4.820.652 AED | 25.168 AED | 3.161.193 AED |
| 2028-08 | 4.851.668 AED | 25.236 AED | 3.161.193 AED |
| 2028-09 | 4.882.884 AED | 25.304 AED | 3.161.193 AED |
| 2028-10 | 4.914.300 AED | 25.373 AED | 3.161.193 AED |
| 2028-11 | 4.945.919 AED | 25.441 AED | 3.556.342 AED |
| 2028-12 | 4.977.741 AED | 25.510 AED | 3.556.342 AED |
| 2029-01 | 5.009.768 AED | 25.578 AED | 3.556.342 AED |
| 2029-02 | 5.042.001 AED | 25.647 AED | 3.556.342 AED |
| 2029-03 | 5.074.442 AED | 25.716 AED | 3.556.342 AED |
| 2029-04 | 5.107.091 AED | 25.786 AED | 3.556.342 AED |
| 2029-05 | 5.139.950 AED | 25.855 AED | 3.951.492 AED |
| 2029-06 | 5.173.021 AED | 25.925 AED | 3.951.492 AED |
| 2029-07 | 5.206.304 AED | 25.994 AED | 3.951.492 AED |
| 2029-08 | 5.239.802 AED | 26.064 AED | 3.951.492 AED |
| 2029-09 | 5.273.515 AED | 26.134 AED | 3.951.492 AED |
| 2029-10 | 5.307.445 AED | 26.205 AED | 3.951.492 AED |
| 2029-11 | 5.341.593 AED | 26.275 AED | 3.951.492 AED |
| 2029-12 | 5.375.961 AED | 26.346 AED | 3.951.492 AED |
| 2030-01 | 5.410.550 AED | 26.417 AED | 3.951.492 AED |
| 2030-02 | 5.445.361 AED | 26.488 AED | 3.951.492 AED |
| 2030-03 | 5.480.397 AED | 26.559 AED | 3.951.492 AED |
| 2030-04 | 5.515.658 AED | 26.630 AED | 3.951.492 AED |
| 2030-05 | 5.551.146 AED | 26.702 AED | 3.951.492 AED |
| 2030-06 | 5.586.862 AED | 26.773 AED | 3.951.492 AED |
| 2030-07 | 5.622.808 AED | 26.845 AED | 3.951.492 AED |
| 2030-08 | 5.658.986 AED | 26.917 AED | 3.951.492 AED |
| 2030-09 | 5.695.396 AED | 26.990 AED | 3.951.492 AED |
| 2030-10 | 5.732.040 AED | 27.062 AED | 3.951.492 AED |
| 2030-11 | 5.768.920 AED | 27.135 AED | 3.951.492 AED |
| 2030-12 | 5.806.038 AED | 27.207 AED | 3.951.492 AED |
| 2031-01 | 5.843.394 AED | 27.280 AED | 3.951.492 AED |
| 2031-02 | 5.880.990 AED | 27.353 AED | 3.951.492 AED |
| 2031-03 | 5.918.829 AED | 27.427 AED | 3.951.492 AED |
| 2031-04 | 5.956.911 AED | 27.500 AED | 3.951.492 AED |
| 2031-05 | 5.995.238 AED | 27.574 AED | 3.951.492 AED |
| 2031-06 | 6.033.811 AED | 27.648 AED | 3.951.492 AED |
| 2031-07 | 6.072.633 AED | 27.722 AED | 3.951.492 AED |
| 2031-08 | 6.111.705 AED | 27.796 AED | 3.951.492 AED |
| 2031-09 | 6.151.027 AED | 27.870 AED | 3.951.492 AED |
| 2031-10 | 6.190.603 AED | 27.945 AED | 3.951.492 AED |
| 2031-11 | 6.230.434 AED | 28.020 AED | 3.951.492 AED |
| 2031-12 | 6.270.521 AED | 28.095 AED | 3.951.492 AED |
| 2032-01 | 6.310.865 AED | 28.170 AED | 3.951.492 AED |
| 2032-02 | 6.351.470 AED | 28.245 AED | 3.951.492 AED |
| 2032-03 | 6.392.335 AED | 28.321 AED | 3.951.492 AED |
| 2032-04 | 6.433.464 AED | 28.396 AED | 3.951.492 AED |
| 2032-05 | 6.474.857 AED | 28.472 AED | 3.951.492 AED |
| 2032-06 | 6.516.516 AED | 28.548 AED | 3.951.492 AED |
| 2032-07 | 6.558.444 AED | 28.624 AED | 3.951.492 AED |
| 2032-08 | 6.600.641 AED | 28.701 AED | 3.951.492 AED |
| 2032-09 | 6.643.110 AED | 28.778 AED | 3.951.492 AED |
| 2032-10 | 6.685.852 AED | 28.854 AED | 3.951.492 AED |
| 2032-11 | 6.728.869 AED | 28.931 AED | 3.951.492 AED |
| 2032-12 | 6.772.162 AED | 29.009 AED | 3.951.492 AED |
| 2033-01 | 6.815.735 AED | 29.086 AED | 3.951.492 AED |
| 2033-02 | 6.859.587 AED | 29.164 AED | 3.951.492 AED |
| 2033-03 | 6.903.722 AED | 29.241 AED | 3.951.492 AED |
| 2033-04 | 6.948.141 AED | 29.319 AED | 3.951.492 AED |
| 2033-05 | 6.992.845 AED | 29.397 AED | 3.951.492 AED |
| 2033-06 | 7.037.838 AED | 29.476 AED | 3.951.492 AED |
| 2033-07 | 7.083.119 AED | 29.554 AED | 3.951.492 AED |
| 2033-08 | 7.128.692 AED | 29.633 AED | 3.951.492 AED |
| 2033-09 | 7.174.559 AED | 29.712 AED | 3.951.492 AED |
| 2033-10 | 7.220.720 AED | 29.791 AED | 3.951.492 AED |
| 2033-11 | 7.267.178 AED | 29.870 AED | 3.951.492 AED |
| 2033-12 | 7.313.935 AED | 29.950 AED | 3.951.492 AED |
| 2034-01 | 7.360.994 AED | 30.030 AED | 3.951.492 AED |
| 2034-02 | 7.408.354 AED | 30.110 AED | 3.951.492 AED |
| 2034-03 | 7.456.020 AED | 30.190 AED | 3.951.492 AED |
| 2034-04 | 7.503.992 AED | 30.270 AED | 3.951.492 AED |
| 2034-05 | 7.552.273 AED | 30.350 AED | 3.951.492 AED |
| 2034-06 | 7.600.865 AED | 30.431 AED | 3.951.492 AED |
| 2034-07 | 7.649.769 AED | 30.512 AED | 3.951.492 AED |
| 2034-08 | 7.698.988 AED | 30.593 AED | 3.951.492 AED |
| 2034-09 | 7.748.523 AED | 30.674 AED | 3.951.492 AED |
| 2034-10 | 7.798.377 AED | 30.756 AED | 3.951.492 AED |
| 2034-11 | 7.848.552 AED | 30.838 AED | 3.951.492 AED |
| 2034-12 | 7.899.050 AED | 30.919 AED | 3.951.492 AED |
| 2035-01 | 7.949.873 AED | 31.002 AED | 3.951.492 AED |
| 2035-02 | 8.001.023 AED | 31.084 AED | 3.951.492 AED |
| 2035-03 | 8.052.502 AED | 31.166 AED | 3.951.492 AED |
| 2035-04 | 8.104.312 AED | 31.249 AED | 3.951.492 AED |
| 2035-05 | 8.156.455 AED | 31.332 AED | 3.951.492 AED |
| 2035-06 | 8.208.934 AED | 31.415 AED | 3.951.492 AED |
| 2035-07 | 8.261.750 AED | 31.498 AED | 3.951.492 AED |
| 2035-08 | 8.314.907 AED | 31.582 AED | 3.951.492 AED |
| 2035-09 | 8.368.405 AED | 31.666 AED | 3.951.492 AED |
| 2035-10 | 8.422.248 AED | 31.750 AED | 3.951.492 AED |
| 2035-11 | 8.476.437 AED | 31.834 AED | 3.951.492 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 3.951.492 AED | 0 AED | 790.298 AED |
| 2026 | 4.267.611 AED | 0 AED | 1.185.447 AED |
| 2027 | 4.609.020 AED | 0 AED | 3.161.193 AED |
| 2028 | 4.977.741 AED | 301.625 AED | 3.556.342 AED |
| 2029 | 5.375.961 AED | 311.525 AED | 3.951.492 AED |
| 2030 | 5.806.038 AED | 321.725 AED | 3.951.492 AED |
| 2031 | 6.270.521 AED | 332.230 AED | 3.951.492 AED |
| 2032 | 6.772.162 AED | 343.049 AED | 3.951.492 AED |
| 2033 | 7.313.935 AED | 354.193 AED | 3.951.492 AED |
| 2034 | 7.899.050 AED | 365.673 AED | 3.951.492 AED |
Additional Acquisition Costs
| DLD fee (4%) | 158,060 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 162,260 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.