Orbis
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: 1,019,505 AED
Sizes:
From sqft: 542 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 81,560.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 8,130 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,019,505 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 101,951 AED |
| 2025-12-15 | Until Handover | 10.0 | 101,951 AED |
| 2026-11-15 | Until Handover | 10.0 | 101,951 AED |
| 2027-11-15 | Until Handover | 10.0 | 101,951 AED |
| 2027-12-31 | At Handover | 40.0 | 407,802 AED |
| 2028-11-15 | Until Handover | 10.0 | 101,951 AED |
| 2029-05-15 | Until Handover | 10.0 | 101,951 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 203,901 AED |
| 2026 | 101,951 AED |
| 2027 | 509,753 AED |
| 2028 | 101,951 AED |
| 2029 | 101,951 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.019.505 AED | 0 AED | 203.901 AED |
| 2026-01 | 1.026.064 AED | 0 AED | 203.901 AED |
| 2026-02 | 1.032.666 AED | 0 AED | 203.901 AED |
| 2026-03 | 1.039.310 AED | 0 AED | 203.901 AED |
| 2026-04 | 1.045.997 AED | 0 AED | 203.901 AED |
| 2026-05 | 1.052.727 AED | 0 AED | 203.901 AED |
| 2026-06 | 1.059.500 AED | 0 AED | 203.901 AED |
| 2026-07 | 1.066.317 AED | 0 AED | 203.901 AED |
| 2026-08 | 1.073.178 AED | 0 AED | 203.901 AED |
| 2026-09 | 1.080.083 AED | 0 AED | 203.901 AED |
| 2026-10 | 1.087.032 AED | 0 AED | 203.901 AED |
| 2026-11 | 1.094.026 AED | 0 AED | 305.851 AED |
| 2026-12 | 1.101.065 AED | 0 AED | 305.851 AED |
| 2027-01 | 1.108.149 AED | 0 AED | 305.851 AED |
| 2027-02 | 1.115.279 AED | 0 AED | 305.851 AED |
| 2027-03 | 1.122.455 AED | 0 AED | 305.851 AED |
| 2027-04 | 1.129.677 AED | 0 AED | 305.851 AED |
| 2027-05 | 1.136.945 AED | 0 AED | 305.851 AED |
| 2027-06 | 1.144.260 AED | 0 AED | 305.851 AED |
| 2027-07 | 1.151.622 AED | 0 AED | 305.851 AED |
| 2027-08 | 1.159.032 AED | 0 AED | 305.851 AED |
| 2027-09 | 1.166.489 AED | 0 AED | 305.851 AED |
| 2027-10 | 1.173.994 AED | 0 AED | 305.851 AED |
| 2027-11 | 1.181.548 AED | 0 AED | 407.802 AED |
| 2027-12 | 1.189.150 AED | 0 AED | 815.604 AED |
| 2028-01 | 1.196.801 AED | 6.323 AED | 815.604 AED |
| 2028-02 | 1.204.501 AED | 6.340 AED | 815.604 AED |
| 2028-03 | 1.212.251 AED | 6.357 AED | 815.604 AED |
| 2028-04 | 1.220.051 AED | 6.374 AED | 815.604 AED |
| 2028-05 | 1.227.901 AED | 6.392 AED | 815.604 AED |
| 2028-06 | 1.235.801 AED | 6.409 AED | 815.604 AED |
| 2028-07 | 1.243.752 AED | 6.427 AED | 815.604 AED |
| 2028-08 | 1.251.755 AED | 6.444 AED | 815.604 AED |
| 2028-09 | 1.259.808 AED | 6.462 AED | 815.604 AED |
| 2028-10 | 1.267.914 AED | 6.479 AED | 815.604 AED |
| 2028-11 | 1.276.072 AED | 6.497 AED | 917.554 AED |
| 2028-12 | 1.284.282 AED | 6.515 AED | 917.554 AED |
| 2029-01 | 1.292.545 AED | 6.533 AED | 917.554 AED |
| 2029-02 | 1.300.862 AED | 6.550 AED | 917.554 AED |
| 2029-03 | 1.309.231 AED | 6.568 AED | 917.554 AED |
| 2029-04 | 1.317.655 AED | 6.586 AED | 917.554 AED |
| 2029-05 | 1.326.133 AED | 6.604 AED | 1.019.505 AED |
| 2029-06 | 1.334.665 AED | 6.622 AED | 1.019.505 AED |
| 2029-07 | 1.343.252 AED | 6.640 AED | 1.019.505 AED |
| 2029-08 | 1.351.895 AED | 6.658 AED | 1.019.505 AED |
| 2029-09 | 1.360.593 AED | 6.676 AED | 1.019.505 AED |
| 2029-10 | 1.369.347 AED | 6.694 AED | 1.019.505 AED |
| 2029-11 | 1.378.158 AED | 6.712 AED | 1.019.505 AED |
| 2029-12 | 1.387.025 AED | 6.731 AED | 1.019.505 AED |
| 2030-01 | 1.395.949 AED | 6.749 AED | 1.019.505 AED |
| 2030-02 | 1.404.931 AED | 6.767 AED | 1.019.505 AED |
| 2030-03 | 1.413.970 AED | 6.786 AED | 1.019.505 AED |
| 2030-04 | 1.423.067 AED | 6.804 AED | 1.019.505 AED |
| 2030-05 | 1.432.223 AED | 6.822 AED | 1.019.505 AED |
| 2030-06 | 1.441.438 AED | 6.841 AED | 1.019.505 AED |
| 2030-07 | 1.450.713 AED | 6.859 AED | 1.019.505 AED |
| 2030-08 | 1.460.047 AED | 6.878 AED | 1.019.505 AED |
| 2030-09 | 1.469.441 AED | 6.897 AED | 1.019.505 AED |
| 2030-10 | 1.478.895 AED | 6.915 AED | 1.019.505 AED |
| 2030-11 | 1.488.410 AED | 6.934 AED | 1.019.505 AED |
| 2030-12 | 1.497.987 AED | 6.953 AED | 1.019.505 AED |
| 2031-01 | 1.507.625 AED | 6.972 AED | 1.019.505 AED |
| 2031-02 | 1.517.325 AED | 6.991 AED | 1.019.505 AED |
| 2031-03 | 1.527.088 AED | 7.009 AED | 1.019.505 AED |
| 2031-04 | 1.536.913 AED | 7.028 AED | 1.019.505 AED |
| 2031-05 | 1.546.801 AED | 7.047 AED | 1.019.505 AED |
| 2031-06 | 1.556.754 AED | 7.067 AED | 1.019.505 AED |
| 2031-07 | 1.566.770 AED | 7.086 AED | 1.019.505 AED |
| 2031-08 | 1.576.850 AED | 7.105 AED | 1.019.505 AED |
| 2031-09 | 1.586.996 AED | 7.124 AED | 1.019.505 AED |
| 2031-10 | 1.597.207 AED | 7.143 AED | 1.019.505 AED |
| 2031-11 | 1.607.483 AED | 7.162 AED | 1.019.505 AED |
| 2031-12 | 1.617.826 AED | 7.182 AED | 1.019.505 AED |
| 2032-01 | 1.628.235 AED | 7.201 AED | 1.019.505 AED |
| 2032-02 | 1.638.711 AED | 7.221 AED | 1.019.505 AED |
| 2032-03 | 1.649.255 AED | 7.240 AED | 1.019.505 AED |
| 2032-04 | 1.659.866 AED | 7.260 AED | 1.019.505 AED |
| 2032-05 | 1.670.546 AED | 7.279 AED | 1.019.505 AED |
| 2032-06 | 1.681.294 AED | 7.299 AED | 1.019.505 AED |
| 2032-07 | 1.692.111 AED | 7.319 AED | 1.019.505 AED |
| 2032-08 | 1.702.999 AED | 7.338 AED | 1.019.505 AED |
| 2032-09 | 1.713.956 AED | 7.358 AED | 1.019.505 AED |
| 2032-10 | 1.724.983 AED | 7.378 AED | 1.019.505 AED |
| 2032-11 | 1.736.082 AED | 7.398 AED | 1.019.505 AED |
| 2032-12 | 1.747.252 AED | 7.418 AED | 1.019.505 AED |
| 2033-01 | 1.758.494 AED | 7.438 AED | 1.019.505 AED |
| 2033-02 | 1.769.808 AED | 7.458 AED | 1.019.505 AED |
| 2033-03 | 1.781.195 AED | 7.478 AED | 1.019.505 AED |
| 2033-04 | 1.792.655 AED | 7.498 AED | 1.019.505 AED |
| 2033-05 | 1.804.189 AED | 7.518 AED | 1.019.505 AED |
| 2033-06 | 1.815.797 AED | 7.538 AED | 1.019.505 AED |
| 2033-07 | 1.827.480 AED | 7.558 AED | 1.019.505 AED |
| 2033-08 | 1.839.238 AED | 7.579 AED | 1.019.505 AED |
| 2033-09 | 1.851.072 AED | 7.599 AED | 1.019.505 AED |
| 2033-10 | 1.862.982 AED | 7.619 AED | 1.019.505 AED |
| 2033-11 | 1.874.968 AED | 7.640 AED | 1.019.505 AED |
| 2033-12 | 1.887.032 AED | 7.660 AED | 1.019.505 AED |
| 2034-01 | 1.899.173 AED | 7.681 AED | 1.019.505 AED |
| 2034-02 | 1.911.393 AED | 7.702 AED | 1.019.505 AED |
| 2034-03 | 1.923.691 AED | 7.722 AED | 1.019.505 AED |
| 2034-04 | 1.936.068 AED | 7.743 AED | 1.019.505 AED |
| 2034-05 | 1.948.524 AED | 7.764 AED | 1.019.505 AED |
| 2034-06 | 1.961.061 AED | 7.785 AED | 1.019.505 AED |
| 2034-07 | 1.973.679 AED | 7.806 AED | 1.019.505 AED |
| 2034-08 | 1.986.378 AED | 7.826 AED | 1.019.505 AED |
| 2034-09 | 1.999.158 AED | 7.847 AED | 1.019.505 AED |
| 2034-10 | 2.012.021 AED | 7.868 AED | 1.019.505 AED |
| 2034-11 | 2.024.966 AED | 7.890 AED | 1.019.505 AED |
| 2034-12 | 2.037.995 AED | 7.911 AED | 1.019.505 AED |
| 2035-01 | 2.051.107 AED | 7.932 AED | 1.019.505 AED |
| 2035-02 | 2.064.304 AED | 7.953 AED | 1.019.505 AED |
| 2035-03 | 2.077.586 AED | 7.974 AED | 1.019.505 AED |
| 2035-04 | 2.090.953 AED | 7.996 AED | 1.019.505 AED |
| 2035-05 | 2.104.406 AED | 8.017 AED | 1.019.505 AED |
| 2035-06 | 2.117.946 AED | 8.039 AED | 1.019.505 AED |
| 2035-07 | 2.131.573 AED | 8.060 AED | 1.019.505 AED |
| 2035-08 | 2.145.288 AED | 8.082 AED | 1.019.505 AED |
| 2035-09 | 2.159.091 AED | 8.103 AED | 1.019.505 AED |
| 2035-10 | 2.172.982 AED | 8.125 AED | 1.019.505 AED |
| 2035-11 | 2.186.963 AED | 8.147 AED | 1.019.505 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.019.505 AED | 0 AED | 203.901 AED |
| 2026 | 1.101.065 AED | 0 AED | 305.851 AED |
| 2027 | 1.189.150 AED | 0 AED | 815.604 AED |
| 2028 | 1.284.282 AED | 77.019 AED | 917.554 AED |
| 2029 | 1.387.025 AED | 79.574 AED | 1.019.505 AED |
| 2030 | 1.497.987 AED | 82.205 AED | 1.019.505 AED |
| 2031 | 1.617.826 AED | 84.916 AED | 1.019.505 AED |
| 2032 | 1.747.252 AED | 87.709 AED | 1.019.505 AED |
| 2033 | 1.887.032 AED | 90.583 AED | 1.019.505 AED |
| 2034 | 2.037.995 AED | 93.545 AED | 1.019.505 AED |
Additional Acquisition Costs
| DLD fee (4%) | 40,780 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 44,980 AED |
Price Range:
From price: 1,230,506 AED
Sizes:
From sqft: 674 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 98,440.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 10,110 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,230,506 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 123,051 AED |
| 2025-12-15 | Until Handover | 10.0 | 123,051 AED |
| 2026-11-15 | Until Handover | 10.0 | 123,051 AED |
| 2027-11-15 | Until Handover | 10.0 | 123,051 AED |
| 2027-12-31 | At Handover | 40.0 | 492,202 AED |
| 2028-11-15 | Until Handover | 10.0 | 123,051 AED |
| 2029-05-15 | Until Handover | 10.0 | 123,051 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 246,101 AED |
| 2026 | 123,051 AED |
| 2027 | 615,253 AED |
| 2028 | 123,051 AED |
| 2029 | 123,051 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.230.506 AED | 0 AED | 246.101 AED |
| 2026-01 | 1.238.423 AED | 0 AED | 246.101 AED |
| 2026-02 | 1.246.391 AED | 0 AED | 246.101 AED |
| 2026-03 | 1.254.410 AED | 0 AED | 246.101 AED |
| 2026-04 | 1.262.481 AED | 0 AED | 246.101 AED |
| 2026-05 | 1.270.604 AED | 0 AED | 246.101 AED |
| 2026-06 | 1.278.779 AED | 0 AED | 246.101 AED |
| 2026-07 | 1.287.007 AED | 0 AED | 246.101 AED |
| 2026-08 | 1.295.287 AED | 0 AED | 246.101 AED |
| 2026-09 | 1.303.621 AED | 0 AED | 246.101 AED |
| 2026-10 | 1.312.009 AED | 0 AED | 246.101 AED |
| 2026-11 | 1.320.450 AED | 0 AED | 369.151 AED |
| 2026-12 | 1.328.946 AED | 0 AED | 369.151 AED |
| 2027-01 | 1.337.496 AED | 0 AED | 369.151 AED |
| 2027-02 | 1.346.102 AED | 0 AED | 369.151 AED |
| 2027-03 | 1.354.763 AED | 0 AED | 369.151 AED |
| 2027-04 | 1.363.479 AED | 0 AED | 369.151 AED |
| 2027-05 | 1.372.252 AED | 0 AED | 369.151 AED |
| 2027-06 | 1.381.081 AED | 0 AED | 369.151 AED |
| 2027-07 | 1.389.967 AED | 0 AED | 369.151 AED |
| 2027-08 | 1.398.910 AED | 0 AED | 369.151 AED |
| 2027-09 | 1.407.911 AED | 0 AED | 369.151 AED |
| 2027-10 | 1.416.969 AED | 0 AED | 369.151 AED |
| 2027-11 | 1.426.086 AED | 0 AED | 492.202 AED |
| 2027-12 | 1.435.262 AED | 0 AED | 984.404 AED |
| 2028-01 | 1.444.496 AED | 7.606 AED | 984.404 AED |
| 2028-02 | 1.453.790 AED | 7.627 AED | 984.404 AED |
| 2028-03 | 1.463.144 AED | 7.648 AED | 984.404 AED |
| 2028-04 | 1.472.558 AED | 7.669 AED | 984.404 AED |
| 2028-05 | 1.482.032 AED | 7.690 AED | 984.404 AED |
| 2028-06 | 1.491.568 AED | 7.711 AED | 984.404 AED |
| 2028-07 | 1.501.165 AED | 7.732 AED | 984.404 AED |
| 2028-08 | 1.510.823 AED | 7.753 AED | 984.404 AED |
| 2028-09 | 1.520.544 AED | 7.775 AED | 984.404 AED |
| 2028-10 | 1.530.327 AED | 7.796 AED | 984.404 AED |
| 2028-11 | 1.540.173 AED | 7.817 AED | 1.107.455 AED |
| 2028-12 | 1.550.083 AED | 7.839 AED | 1.107.455 AED |
| 2029-01 | 1.560.056 AED | 7.860 AED | 1.107.455 AED |
| 2029-02 | 1.570.093 AED | 7.881 AED | 1.107.455 AED |
| 2029-03 | 1.580.195 AED | 7.903 AED | 1.107.455 AED |
| 2029-04 | 1.590.362 AED | 7.924 AED | 1.107.455 AED |
| 2029-05 | 1.600.595 AED | 7.946 AED | 1.230.506 AED |
| 2029-06 | 1.610.893 AED | 7.968 AED | 1.230.506 AED |
| 2029-07 | 1.621.258 AED | 7.989 AED | 1.230.506 AED |
| 2029-08 | 1.631.689 AED | 8.011 AED | 1.230.506 AED |
| 2029-09 | 1.642.187 AED | 8.033 AED | 1.230.506 AED |
| 2029-10 | 1.652.753 AED | 8.055 AED | 1.230.506 AED |
| 2029-11 | 1.663.387 AED | 8.077 AED | 1.230.506 AED |
| 2029-12 | 1.674.089 AED | 8.099 AED | 1.230.506 AED |
| 2030-01 | 1.684.860 AED | 8.121 AED | 1.230.506 AED |
| 2030-02 | 1.695.701 AED | 8.143 AED | 1.230.506 AED |
| 2030-03 | 1.706.611 AED | 8.165 AED | 1.230.506 AED |
| 2030-04 | 1.717.592 AED | 8.187 AED | 1.230.506 AED |
| 2030-05 | 1.728.643 AED | 8.210 AED | 1.230.506 AED |
| 2030-06 | 1.739.765 AED | 8.232 AED | 1.230.506 AED |
| 2030-07 | 1.750.958 AED | 8.254 AED | 1.230.506 AED |
| 2030-08 | 1.762.224 AED | 8.277 AED | 1.230.506 AED |
| 2030-09 | 1.773.562 AED | 8.299 AED | 1.230.506 AED |
| 2030-10 | 1.784.973 AED | 8.322 AED | 1.230.506 AED |
| 2030-11 | 1.796.458 AED | 8.345 AED | 1.230.506 AED |
| 2030-12 | 1.808.017 AED | 8.367 AED | 1.230.506 AED |
| 2031-01 | 1.819.649 AED | 8.390 AED | 1.230.506 AED |
| 2031-02 | 1.831.357 AED | 8.413 AED | 1.230.506 AED |
| 2031-03 | 1.843.140 AED | 8.436 AED | 1.230.506 AED |
| 2031-04 | 1.854.999 AED | 8.458 AED | 1.230.506 AED |
| 2031-05 | 1.866.934 AED | 8.481 AED | 1.230.506 AED |
| 2031-06 | 1.878.946 AED | 8.504 AED | 1.230.506 AED |
| 2031-07 | 1.891.035 AED | 8.527 AED | 1.230.506 AED |
| 2031-08 | 1.903.202 AED | 8.551 AED | 1.230.506 AED |
| 2031-09 | 1.915.447 AED | 8.574 AED | 1.230.506 AED |
| 2031-10 | 1.927.771 AED | 8.597 AED | 1.230.506 AED |
| 2031-11 | 1.940.175 AED | 8.620 AED | 1.230.506 AED |
| 2031-12 | 1.952.658 AED | 8.644 AED | 1.230.506 AED |
| 2032-01 | 1.965.221 AED | 8.667 AED | 1.230.506 AED |
| 2032-02 | 1.977.866 AED | 8.690 AED | 1.230.506 AED |
| 2032-03 | 1.990.591 AED | 8.714 AED | 1.230.506 AED |
| 2032-04 | 2.003.399 AED | 8.737 AED | 1.230.506 AED |
| 2032-05 | 2.016.289 AED | 8.761 AED | 1.230.506 AED |
| 2032-06 | 2.029.262 AED | 8.785 AED | 1.230.506 AED |
| 2032-07 | 2.042.318 AED | 8.809 AED | 1.230.506 AED |
| 2032-08 | 2.055.458 AED | 8.832 AED | 1.230.506 AED |
| 2032-09 | 2.068.683 AED | 8.856 AED | 1.230.506 AED |
| 2032-10 | 2.081.993 AED | 8.880 AED | 1.230.506 AED |
| 2032-11 | 2.095.389 AED | 8.904 AED | 1.230.506 AED |
| 2032-12 | 2.108.871 AED | 8.928 AED | 1.230.506 AED |
| 2033-01 | 2.122.439 AED | 8.952 AED | 1.230.506 AED |
| 2033-02 | 2.136.095 AED | 8.976 AED | 1.230.506 AED |
| 2033-03 | 2.149.839 AED | 9.001 AED | 1.230.506 AED |
| 2033-04 | 2.163.671 AED | 9.025 AED | 1.230.506 AED |
| 2033-05 | 2.177.592 AED | 9.049 AED | 1.230.506 AED |
| 2033-06 | 2.191.603 AED | 9.074 AED | 1.230.506 AED |
| 2033-07 | 2.205.703 AED | 9.098 AED | 1.230.506 AED |
| 2033-08 | 2.219.895 AED | 9.123 AED | 1.230.506 AED |
| 2033-09 | 2.234.178 AED | 9.147 AED | 1.230.506 AED |
| 2033-10 | 2.248.553 AED | 9.172 AED | 1.230.506 AED |
| 2033-11 | 2.263.020 AED | 9.196 AED | 1.230.506 AED |
| 2033-12 | 2.277.580 AED | 9.221 AED | 1.230.506 AED |
| 2034-01 | 2.292.234 AED | 9.246 AED | 1.230.506 AED |
| 2034-02 | 2.306.983 AED | 9.271 AED | 1.230.506 AED |
| 2034-03 | 2.321.826 AED | 9.296 AED | 1.230.506 AED |
| 2034-04 | 2.336.764 AED | 9.321 AED | 1.230.506 AED |
| 2034-05 | 2.351.799 AED | 9.346 AED | 1.230.506 AED |
| 2034-06 | 2.366.931 AED | 9.371 AED | 1.230.506 AED |
| 2034-07 | 2.382.160 AED | 9.396 AED | 1.230.506 AED |
| 2034-08 | 2.397.487 AED | 9.422 AED | 1.230.506 AED |
| 2034-09 | 2.412.912 AED | 9.447 AED | 1.230.506 AED |
| 2034-10 | 2.428.437 AED | 9.472 AED | 1.230.506 AED |
| 2034-11 | 2.444.062 AED | 9.498 AED | 1.230.506 AED |
| 2034-12 | 2.459.787 AED | 9.523 AED | 1.230.506 AED |
| 2035-01 | 2.475.613 AED | 9.549 AED | 1.230.506 AED |
| 2035-02 | 2.491.541 AED | 9.574 AED | 1.230.506 AED |
| 2035-03 | 2.507.572 AED | 9.600 AED | 1.230.506 AED |
| 2035-04 | 2.523.706 AED | 9.626 AED | 1.230.506 AED |
| 2035-05 | 2.539.943 AED | 9.652 AED | 1.230.506 AED |
| 2035-06 | 2.556.285 AED | 9.678 AED | 1.230.506 AED |
| 2035-07 | 2.572.733 AED | 9.703 AED | 1.230.506 AED |
| 2035-08 | 2.589.286 AED | 9.729 AED | 1.230.506 AED |
| 2035-09 | 2.605.945 AED | 9.756 AED | 1.230.506 AED |
| 2035-10 | 2.622.712 AED | 9.782 AED | 1.230.506 AED |
| 2035-11 | 2.639.586 AED | 9.808 AED | 1.230.506 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.230.506 AED | 0 AED | 246.101 AED |
| 2026 | 1.328.946 AED | 0 AED | 369.151 AED |
| 2027 | 1.435.262 AED | 0 AED | 984.404 AED |
| 2028 | 1.550.083 AED | 92.663 AED | 1.107.455 AED |
| 2029 | 1.674.089 AED | 95.746 AED | 1.230.506 AED |
| 2030 | 1.808.017 AED | 98.922 AED | 1.230.506 AED |
| 2031 | 1.952.658 AED | 102.195 AED | 1.230.506 AED |
| 2032 | 2.108.871 AED | 105.563 AED | 1.230.506 AED |
| 2033 | 2.277.580 AED | 109.034 AED | 1.230.506 AED |
| 2034 | 2.459.787 AED | 112.609 AED | 1.230.506 AED |
Additional Acquisition Costs
| DLD fee (4%) | 49,220 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 53,420 AED |
Price Range:
From price: 1,819,272 AED
Sizes:
From sqft: 983 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 145,542.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 14,745 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,819,272 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 181,927 AED |
| 2025-12-15 | Until Handover | 10.0 | 181,927 AED |
| 2026-11-15 | Until Handover | 10.0 | 181,927 AED |
| 2027-11-15 | Until Handover | 10.0 | 181,927 AED |
| 2027-12-31 | At Handover | 40.0 | 727,709 AED |
| 2028-11-15 | Until Handover | 10.0 | 181,927 AED |
| 2029-05-15 | Until Handover | 10.0 | 181,927 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 363,854 AED |
| 2026 | 181,927 AED |
| 2027 | 909,636 AED |
| 2028 | 181,927 AED |
| 2029 | 181,927 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.819.272 AED | 0 AED | 363.854 AED |
| 2026-01 | 1.830.977 AED | 0 AED | 363.854 AED |
| 2026-02 | 1.842.757 AED | 0 AED | 363.854 AED |
| 2026-03 | 1.854.614 AED | 0 AED | 363.854 AED |
| 2026-04 | 1.866.546 AED | 0 AED | 363.854 AED |
| 2026-05 | 1.878.556 AED | 0 AED | 363.854 AED |
| 2026-06 | 1.890.642 AED | 0 AED | 363.854 AED |
| 2026-07 | 1.902.807 AED | 0 AED | 363.854 AED |
| 2026-08 | 1.915.050 AED | 0 AED | 363.854 AED |
| 2026-09 | 1.927.371 AED | 0 AED | 363.854 AED |
| 2026-10 | 1.939.772 AED | 0 AED | 363.854 AED |
| 2026-11 | 1.952.252 AED | 0 AED | 545.781 AED |
| 2026-12 | 1.964.813 AED | 0 AED | 545.781 AED |
| 2027-01 | 1.977.455 AED | 0 AED | 545.781 AED |
| 2027-02 | 1.990.178 AED | 0 AED | 545.781 AED |
| 2027-03 | 2.002.983 AED | 0 AED | 545.781 AED |
| 2027-04 | 2.015.870 AED | 0 AED | 545.781 AED |
| 2027-05 | 2.028.840 AED | 0 AED | 545.781 AED |
| 2027-06 | 2.041.894 AED | 0 AED | 545.781 AED |
| 2027-07 | 2.055.031 AED | 0 AED | 545.781 AED |
| 2027-08 | 2.068.254 AED | 0 AED | 545.781 AED |
| 2027-09 | 2.081.561 AED | 0 AED | 545.781 AED |
| 2027-10 | 2.094.954 AED | 0 AED | 545.781 AED |
| 2027-11 | 2.108.433 AED | 0 AED | 727.708 AED |
| 2027-12 | 2.121.998 AED | 0 AED | 1.455.417 AED |
| 2028-01 | 2.135.651 AED | 11.263 AED | 1.455.417 AED |
| 2028-02 | 2.149.392 AED | 11.294 AED | 1.455.417 AED |
| 2028-03 | 2.163.221 AED | 11.325 AED | 1.455.417 AED |
| 2028-04 | 2.177.140 AED | 11.356 AED | 1.455.417 AED |
| 2028-05 | 2.191.147 AED | 11.387 AED | 1.455.417 AED |
| 2028-06 | 2.205.245 AED | 11.418 AED | 1.455.417 AED |
| 2028-07 | 2.219.434 AED | 11.449 AED | 1.455.417 AED |
| 2028-08 | 2.233.714 AED | 11.480 AED | 1.455.417 AED |
| 2028-09 | 2.248.086 AED | 11.512 AED | 1.455.417 AED |
| 2028-10 | 2.262.550 AED | 11.543 AED | 1.455.417 AED |
| 2028-11 | 2.277.107 AED | 11.575 AED | 1.637.344 AED |
| 2028-12 | 2.291.758 AED | 11.606 AED | 1.637.344 AED |
| 2029-01 | 2.306.504 AED | 11.638 AED | 1.637.344 AED |
| 2029-02 | 2.321.344 AED | 11.670 AED | 1.637.344 AED |
| 2029-03 | 2.336.279 AED | 11.701 AED | 1.637.344 AED |
| 2029-04 | 2.351.311 AED | 11.733 AED | 1.637.344 AED |
| 2029-05 | 2.366.439 AED | 11.765 AED | 1.819.272 AED |
| 2029-06 | 2.381.665 AED | 11.797 AED | 1.819.272 AED |
| 2029-07 | 2.396.989 AED | 11.829 AED | 1.819.272 AED |
| 2029-08 | 2.412.411 AED | 11.862 AED | 1.819.272 AED |
| 2029-09 | 2.427.933 AED | 11.894 AED | 1.819.272 AED |
| 2029-10 | 2.443.554 AED | 11.926 AED | 1.819.272 AED |
| 2029-11 | 2.459.276 AED | 11.959 AED | 1.819.272 AED |
| 2029-12 | 2.475.099 AED | 11.991 AED | 1.819.272 AED |
| 2030-01 | 2.491.024 AED | 12.024 AED | 1.819.272 AED |
| 2030-02 | 2.507.051 AED | 12.057 AED | 1.819.272 AED |
| 2030-03 | 2.523.182 AED | 12.089 AED | 1.819.272 AED |
| 2030-04 | 2.539.416 AED | 12.122 AED | 1.819.272 AED |
| 2030-05 | 2.555.755 AED | 12.155 AED | 1.819.272 AED |
| 2030-06 | 2.572.198 AED | 12.188 AED | 1.819.272 AED |
| 2030-07 | 2.588.748 AED | 12.221 AED | 1.819.272 AED |
| 2030-08 | 2.605.404 AED | 12.254 AED | 1.819.272 AED |
| 2030-09 | 2.622.167 AED | 12.288 AED | 1.819.272 AED |
| 2030-10 | 2.639.038 AED | 12.321 AED | 1.819.272 AED |
| 2030-11 | 2.656.018 AED | 12.354 AED | 1.819.272 AED |
| 2030-12 | 2.673.107 AED | 12.388 AED | 1.819.272 AED |
| 2031-01 | 2.690.306 AED | 12.421 AED | 1.819.272 AED |
| 2031-02 | 2.707.615 AED | 12.455 AED | 1.819.272 AED |
| 2031-03 | 2.725.036 AED | 12.489 AED | 1.819.272 AED |
| 2031-04 | 2.742.569 AED | 12.523 AED | 1.819.272 AED |
| 2031-05 | 2.760.215 AED | 12.557 AED | 1.819.272 AED |
| 2031-06 | 2.777.974 AED | 12.591 AED | 1.819.272 AED |
| 2031-07 | 2.795.848 AED | 12.625 AED | 1.819.272 AED |
| 2031-08 | 2.813.836 AED | 12.659 AED | 1.819.272 AED |
| 2031-09 | 2.831.941 AED | 12.693 AED | 1.819.272 AED |
| 2031-10 | 2.850.161 AED | 12.727 AED | 1.819.272 AED |
| 2031-11 | 2.868.500 AED | 12.762 AED | 1.819.272 AED |
| 2031-12 | 2.886.956 AED | 12.796 AED | 1.819.272 AED |
| 2032-01 | 2.905.530 AED | 12.831 AED | 1.819.272 AED |
| 2032-02 | 2.924.225 AED | 12.866 AED | 1.819.272 AED |
| 2032-03 | 2.943.039 AED | 12.900 AED | 1.819.272 AED |
| 2032-04 | 2.961.975 AED | 12.935 AED | 1.819.272 AED |
| 2032-05 | 2.981.032 AED | 12.970 AED | 1.819.272 AED |
| 2032-06 | 3.000.212 AED | 13.005 AED | 1.819.272 AED |
| 2032-07 | 3.019.516 AED | 13.040 AED | 1.819.272 AED |
| 2032-08 | 3.038.943 AED | 13.076 AED | 1.819.272 AED |
| 2032-09 | 3.058.496 AED | 13.111 AED | 1.819.272 AED |
| 2032-10 | 3.078.174 AED | 13.146 AED | 1.819.272 AED |
| 2032-11 | 3.097.980 AED | 13.182 AED | 1.819.272 AED |
| 2032-12 | 3.117.912 AED | 13.217 AED | 1.819.272 AED |
| 2033-01 | 3.137.973 AED | 13.253 AED | 1.819.272 AED |
| 2033-02 | 3.158.163 AED | 13.289 AED | 1.819.272 AED |
| 2033-03 | 3.178.482 AED | 13.324 AED | 1.819.272 AED |
| 2033-04 | 3.198.933 AED | 13.360 AED | 1.819.272 AED |
| 2033-05 | 3.219.515 AED | 13.396 AED | 1.819.272 AED |
| 2033-06 | 3.240.229 AED | 13.432 AED | 1.819.272 AED |
| 2033-07 | 3.261.077 AED | 13.468 AED | 1.819.272 AED |
| 2033-08 | 3.282.059 AED | 13.505 AED | 1.819.272 AED |
| 2033-09 | 3.303.176 AED | 13.541 AED | 1.819.272 AED |
| 2033-10 | 3.324.428 AED | 13.577 AED | 1.819.272 AED |
| 2033-11 | 3.345.818 AED | 13.614 AED | 1.819.272 AED |
| 2033-12 | 3.367.345 AED | 13.651 AED | 1.819.272 AED |
| 2034-01 | 3.389.011 AED | 13.687 AED | 1.819.272 AED |
| 2034-02 | 3.410.816 AED | 13.724 AED | 1.819.272 AED |
| 2034-03 | 3.432.761 AED | 13.761 AED | 1.819.272 AED |
| 2034-04 | 3.454.847 AED | 13.798 AED | 1.819.272 AED |
| 2034-05 | 3.477.076 AED | 13.835 AED | 1.819.272 AED |
| 2034-06 | 3.499.448 AED | 13.872 AED | 1.819.272 AED |
| 2034-07 | 3.521.963 AED | 13.909 AED | 1.819.272 AED |
| 2034-08 | 3.544.624 AED | 13.947 AED | 1.819.272 AED |
| 2034-09 | 3.567.430 AED | 13.984 AED | 1.819.272 AED |
| 2034-10 | 3.590.383 AED | 14.022 AED | 1.819.272 AED |
| 2034-11 | 3.613.483 AED | 14.059 AED | 1.819.272 AED |
| 2034-12 | 3.636.733 AED | 14.097 AED | 1.819.272 AED |
| 2035-01 | 3.660.131 AED | 14.135 AED | 1.819.272 AED |
| 2035-02 | 3.683.681 AED | 14.173 AED | 1.819.272 AED |
| 2035-03 | 3.707.382 AED | 14.211 AED | 1.819.272 AED |
| 2035-04 | 3.731.235 AED | 14.249 AED | 1.819.272 AED |
| 2035-05 | 3.755.242 AED | 14.287 AED | 1.819.272 AED |
| 2035-06 | 3.779.403 AED | 14.325 AED | 1.819.272 AED |
| 2035-07 | 3.803.720 AED | 14.364 AED | 1.819.272 AED |
| 2035-08 | 3.828.194 AED | 14.402 AED | 1.819.272 AED |
| 2035-09 | 3.852.824 AED | 14.441 AED | 1.819.272 AED |
| 2035-10 | 3.877.613 AED | 14.479 AED | 1.819.272 AED |
| 2035-11 | 3.902.562 AED | 14.518 AED | 1.819.272 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.819.272 AED | 0 AED | 363.854 AED |
| 2026 | 1.964.813 AED | 0 AED | 545.781 AED |
| 2027 | 2.121.998 AED | 0 AED | 1.455.417 AED |
| 2028 | 2.291.758 AED | 137.208 AED | 1.637.344 AED |
| 2029 | 2.475.099 AED | 141.765 AED | 1.819.272 AED |
| 2030 | 2.673.107 AED | 146.461 AED | 1.819.272 AED |
| 2031 | 2.886.956 AED | 151.298 AED | 1.819.272 AED |
| 2032 | 3.117.912 AED | 156.279 AED | 1.819.272 AED |
| 2033 | 3.367.345 AED | 161.410 AED | 1.819.272 AED |
| 2034 | 3.636.733 AED | 166.695 AED | 1.819.272 AED |
Additional Acquisition Costs
| DLD fee (4%) | 72,771 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 76,971 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.