Project details:
Skyscape Altius
Handover Date: 2028-12-31
Developer:
Sobha Realty
Description:
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 10.00 % after 1 month
Percent: 10.00 % after 12 month
Percent: 10.00 % after 24 month
Percent: 10.00 % after 36 month
Percent: 10.00 % after 42 month
The amount to be paid at the time of the handover.
Price Range:
From price: 1,748,835 AED
Sizes:
From sqft: 777 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 139,907.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 11,655 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,748,835 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 174,884 AED |
| 2025-12-15 | Until Handover | 10.0 | 174,884 AED |
| 2026-11-15 | Until Handover | 10.0 | 174,884 AED |
| 2027-11-15 | Until Handover | 10.0 | 174,884 AED |
| 2028-11-15 | Until Handover | 10.0 | 174,884 AED |
| 2028-12-31 | At Handover | 40.0 | 699,534 AED |
| 2029-05-15 | Until Handover | 10.0 | 174,884 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 349,767 AED |
| 2026 | 174,884 AED |
| 2027 | 174,884 AED |
| 2028 | 874,418 AED |
| 2029 | 174,884 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.748.835 AED | 0 AED | 349.767 AED |
| 2026-01 | 1.760.087 AED | 0 AED | 349.767 AED |
| 2026-02 | 1.771.411 AED | 0 AED | 349.767 AED |
| 2026-03 | 1.782.808 AED | 0 AED | 349.767 AED |
| 2026-04 | 1.794.279 AED | 0 AED | 349.767 AED |
| 2026-05 | 1.805.823 AED | 0 AED | 349.767 AED |
| 2026-06 | 1.817.442 AED | 0 AED | 349.767 AED |
| 2026-07 | 1.829.136 AED | 0 AED | 349.767 AED |
| 2026-08 | 1.840.904 AED | 0 AED | 349.767 AED |
| 2026-09 | 1.852.749 AED | 0 AED | 349.767 AED |
| 2026-10 | 1.864.669 AED | 0 AED | 349.767 AED |
| 2026-11 | 1.876.667 AED | 0 AED | 524.650 AED |
| 2026-12 | 1.888.741 AED | 0 AED | 524.650 AED |
| 2027-01 | 1.900.894 AED | 0 AED | 524.650 AED |
| 2027-02 | 1.913.124 AED | 0 AED | 524.650 AED |
| 2027-03 | 1.925.433 AED | 0 AED | 524.650 AED |
| 2027-04 | 1.937.821 AED | 0 AED | 524.650 AED |
| 2027-05 | 1.950.289 AED | 0 AED | 524.650 AED |
| 2027-06 | 1.962.838 AED | 0 AED | 524.650 AED |
| 2027-07 | 1.975.467 AED | 0 AED | 524.650 AED |
| 2027-08 | 1.988.177 AED | 0 AED | 524.650 AED |
| 2027-09 | 2.000.969 AED | 0 AED | 524.650 AED |
| 2027-10 | 2.013.843 AED | 0 AED | 524.650 AED |
| 2027-11 | 2.026.800 AED | 0 AED | 699.534 AED |
| 2027-12 | 2.039.841 AED | 0 AED | 699.534 AED |
| 2028-01 | 2.052.965 AED | 0 AED | 699.534 AED |
| 2028-02 | 2.066.174 AED | 0 AED | 699.534 AED |
| 2028-03 | 2.079.468 AED | 0 AED | 699.534 AED |
| 2028-04 | 2.092.847 AED | 0 AED | 699.534 AED |
| 2028-05 | 2.106.313 AED | 0 AED | 699.534 AED |
| 2028-06 | 2.119.865 AED | 0 AED | 699.534 AED |
| 2028-07 | 2.133.504 AED | 0 AED | 699.534 AED |
| 2028-08 | 2.147.231 AED | 0 AED | 699.534 AED |
| 2028-09 | 2.161.046 AED | 0 AED | 699.534 AED |
| 2028-10 | 2.174.950 AED | 0 AED | 699.534 AED |
| 2028-11 | 2.188.944 AED | 0 AED | 874.417 AED |
| 2028-12 | 2.203.028 AED | 0 AED | 1.573.951 AED |
| 2029-01 | 2.217.202 AED | 11.037 AED | 1.573.951 AED |
| 2029-02 | 2.231.468 AED | 11.067 AED | 1.573.951 AED |
| 2029-03 | 2.245.825 AED | 11.096 AED | 1.573.951 AED |
| 2029-04 | 2.260.275 AED | 11.126 AED | 1.573.951 AED |
| 2029-05 | 2.274.818 AED | 11.156 AED | 1.748.835 AED |
| 2029-06 | 2.289.454 AED | 11.186 AED | 1.748.835 AED |
| 2029-07 | 2.304.184 AED | 11.216 AED | 1.748.835 AED |
| 2029-08 | 2.319.009 AED | 11.246 AED | 1.748.835 AED |
| 2029-09 | 2.333.930 AED | 11.276 AED | 1.748.835 AED |
| 2029-10 | 2.348.947 AED | 11.306 AED | 1.748.835 AED |
| 2029-11 | 2.364.060 AED | 11.336 AED | 1.748.835 AED |
| 2029-12 | 2.379.270 AED | 11.367 AED | 1.748.835 AED |
| 2030-01 | 2.394.579 AED | 11.397 AED | 1.748.835 AED |
| 2030-02 | 2.409.985 AED | 11.428 AED | 1.748.835 AED |
| 2030-03 | 2.425.491 AED | 11.458 AED | 1.748.835 AED |
| 2030-04 | 2.441.097 AED | 11.489 AED | 1.748.835 AED |
| 2030-05 | 2.456.803 AED | 11.520 AED | 1.748.835 AED |
| 2030-06 | 2.472.610 AED | 11.550 AED | 1.748.835 AED |
| 2030-07 | 2.488.519 AED | 11.581 AED | 1.748.835 AED |
| 2030-08 | 2.504.530 AED | 11.612 AED | 1.748.835 AED |
| 2030-09 | 2.520.644 AED | 11.643 AED | 1.748.835 AED |
| 2030-10 | 2.536.862 AED | 11.674 AED | 1.748.835 AED |
| 2030-11 | 2.553.185 AED | 11.706 AED | 1.748.835 AED |
| 2030-12 | 2.569.612 AED | 11.737 AED | 1.748.835 AED |
| 2031-01 | 2.586.145 AED | 11.768 AED | 1.748.835 AED |
| 2031-02 | 2.602.784 AED | 11.800 AED | 1.748.835 AED |
| 2031-03 | 2.619.531 AED | 11.831 AED | 1.748.835 AED |
| 2031-04 | 2.636.385 AED | 11.863 AED | 1.748.835 AED |
| 2031-05 | 2.653.347 AED | 11.894 AED | 1.748.835 AED |
| 2031-06 | 2.670.419 AED | 11.926 AED | 1.748.835 AED |
| 2031-07 | 2.687.601 AED | 11.958 AED | 1.748.835 AED |
| 2031-08 | 2.704.893 AED | 11.990 AED | 1.748.835 AED |
| 2031-09 | 2.722.296 AED | 12.022 AED | 1.748.835 AED |
| 2031-10 | 2.739.811 AED | 12.054 AED | 1.748.835 AED |
| 2031-11 | 2.757.439 AED | 12.086 AED | 1.748.835 AED |
| 2031-12 | 2.775.181 AED | 12.118 AED | 1.748.835 AED |
| 2032-01 | 2.793.036 AED | 12.150 AED | 1.748.835 AED |
| 2032-02 | 2.811.007 AED | 12.183 AED | 1.748.835 AED |
| 2032-03 | 2.829.093 AED | 12.215 AED | 1.748.835 AED |
| 2032-04 | 2.847.296 AED | 12.248 AED | 1.748.835 AED |
| 2032-05 | 2.865.615 AED | 12.280 AED | 1.748.835 AED |
| 2032-06 | 2.884.053 AED | 12.313 AED | 1.748.835 AED |
| 2032-07 | 2.902.609 AED | 12.346 AED | 1.748.835 AED |
| 2032-08 | 2.921.284 AED | 12.379 AED | 1.748.835 AED |
| 2032-09 | 2.940.080 AED | 12.412 AED | 1.748.835 AED |
| 2032-10 | 2.958.996 AED | 12.445 AED | 1.748.835 AED |
| 2032-11 | 2.978.035 AED | 12.478 AED | 1.748.835 AED |
| 2032-12 | 2.997.195 AED | 12.511 AED | 1.748.835 AED |
| 2033-01 | 3.016.479 AED | 12.544 AED | 1.748.835 AED |
| 2033-02 | 3.035.888 AED | 12.577 AED | 1.748.835 AED |
| 2033-03 | 3.055.421 AED | 12.611 AED | 1.748.835 AED |
| 2033-04 | 3.075.079 AED | 12.644 AED | 1.748.835 AED |
| 2033-05 | 3.094.864 AED | 12.678 AED | 1.748.835 AED |
| 2033-06 | 3.114.777 AED | 12.712 AED | 1.748.835 AED |
| 2033-07 | 3.134.817 AED | 12.745 AED | 1.748.835 AED |
| 2033-08 | 3.154.987 AED | 12.779 AED | 1.748.835 AED |
| 2033-09 | 3.175.286 AED | 12.813 AED | 1.748.835 AED |
| 2033-10 | 3.195.716 AED | 12.847 AED | 1.748.835 AED |
| 2033-11 | 3.216.277 AED | 12.881 AED | 1.748.835 AED |
| 2033-12 | 3.236.971 AED | 12.915 AED | 1.748.835 AED |
| 2034-01 | 3.257.798 AED | 12.950 AED | 1.748.835 AED |
| 2034-02 | 3.278.759 AED | 12.984 AED | 1.748.835 AED |
| 2034-03 | 3.299.854 AED | 13.018 AED | 1.748.835 AED |
| 2034-04 | 3.321.086 AED | 13.053 AED | 1.748.835 AED |
| 2034-05 | 3.342.454 AED | 13.087 AED | 1.748.835 AED |
| 2034-06 | 3.363.959 AED | 13.122 AED | 1.748.835 AED |
| 2034-07 | 3.385.603 AED | 13.157 AED | 1.748.835 AED |
| 2034-08 | 3.407.386 AED | 13.192 AED | 1.748.835 AED |
| 2034-09 | 3.429.309 AED | 13.227 AED | 1.748.835 AED |
| 2034-10 | 3.451.373 AED | 13.262 AED | 1.748.835 AED |
| 2034-11 | 3.473.580 AED | 13.297 AED | 1.748.835 AED |
| 2034-12 | 3.495.929 AED | 13.332 AED | 1.748.835 AED |
| 2035-01 | 3.518.422 AED | 13.367 AED | 1.748.835 AED |
| 2035-02 | 3.541.059 AED | 13.403 AED | 1.748.835 AED |
| 2035-03 | 3.563.843 AED | 13.438 AED | 1.748.835 AED |
| 2035-04 | 3.586.772 AED | 13.474 AED | 1.748.835 AED |
| 2035-05 | 3.609.850 AED | 13.509 AED | 1.748.835 AED |
| 2035-06 | 3.633.076 AED | 13.545 AED | 1.748.835 AED |
| 2035-07 | 3.656.451 AED | 13.581 AED | 1.748.835 AED |
| 2035-08 | 3.679.977 AED | 13.617 AED | 1.748.835 AED |
| 2035-09 | 3.703.654 AED | 13.653 AED | 1.748.835 AED |
| 2035-10 | 3.727.483 AED | 13.689 AED | 1.748.835 AED |
| 2035-11 | 3.751.466 AED | 13.725 AED | 1.748.835 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.748.835 AED | 0 AED | 349.767 AED |
| 2026 | 1.888.741 AED | 0 AED | 524.650 AED |
| 2027 | 2.039.841 AED | 0 AED | 699.534 AED |
| 2028 | 2.203.028 AED | 0 AED | 1.573.951 AED |
| 2029 | 2.379.270 AED | 134.415 AED | 1.748.835 AED |
| 2030 | 2.569.612 AED | 138.795 AED | 1.748.835 AED |
| 2031 | 2.775.181 AED | 143.310 AED | 1.748.835 AED |
| 2032 | 2.997.195 AED | 147.960 AED | 1.748.835 AED |
| 2033 | 3.236.971 AED | 152.746 AED | 1.748.835 AED |
| 2034 | 3.495.929 AED | 157.681 AED | 1.748.835 AED |
Additional Acquisition Costs
| DLD fee (4%) | 69,953 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 74,153 AED |
Price Range:
From price: 1,944,696 AED
Sizes:
From sqft: 828 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 155,576.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 12,420 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,944,696 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 194,470 AED |
| 2025-12-15 | Until Handover | 10.0 | 194,470 AED |
| 2026-11-15 | Until Handover | 10.0 | 194,470 AED |
| 2027-11-15 | Until Handover | 10.0 | 194,470 AED |
| 2028-11-15 | Until Handover | 10.0 | 194,470 AED |
| 2028-12-31 | At Handover | 40.0 | 777,878 AED |
| 2029-05-15 | Until Handover | 10.0 | 194,470 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 388,939 AED |
| 2026 | 194,470 AED |
| 2027 | 194,470 AED |
| 2028 | 972,348 AED |
| 2029 | 194,470 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.944.696 AED | 0 AED | 388.939 AED |
| 2026-01 | 1.957.208 AED | 0 AED | 388.939 AED |
| 2026-02 | 1.969.800 AED | 0 AED | 388.939 AED |
| 2026-03 | 1.982.474 AED | 0 AED | 388.939 AED |
| 2026-04 | 1.995.230 AED | 0 AED | 388.939 AED |
| 2026-05 | 2.008.067 AED | 0 AED | 388.939 AED |
| 2026-06 | 2.020.987 AED | 0 AED | 388.939 AED |
| 2026-07 | 2.033.990 AED | 0 AED | 388.939 AED |
| 2026-08 | 2.047.077 AED | 0 AED | 388.939 AED |
| 2026-09 | 2.060.248 AED | 0 AED | 388.939 AED |
| 2026-10 | 2.073.503 AED | 0 AED | 388.939 AED |
| 2026-11 | 2.086.844 AED | 0 AED | 583.408 AED |
| 2026-12 | 2.100.271 AED | 0 AED | 583.408 AED |
| 2027-01 | 2.113.784 AED | 0 AED | 583.408 AED |
| 2027-02 | 2.127.385 AED | 0 AED | 583.408 AED |
| 2027-03 | 2.141.072 AED | 0 AED | 583.408 AED |
| 2027-04 | 2.154.848 AED | 0 AED | 583.408 AED |
| 2027-05 | 2.168.712 AED | 0 AED | 583.408 AED |
| 2027-06 | 2.182.666 AED | 0 AED | 583.408 AED |
| 2027-07 | 2.196.709 AED | 0 AED | 583.408 AED |
| 2027-08 | 2.210.843 AED | 0 AED | 583.408 AED |
| 2027-09 | 2.225.068 AED | 0 AED | 583.408 AED |
| 2027-10 | 2.239.384 AED | 0 AED | 583.408 AED |
| 2027-11 | 2.253.792 AED | 0 AED | 777.878 AED |
| 2027-12 | 2.268.293 AED | 0 AED | 777.878 AED |
| 2028-01 | 2.282.887 AED | 0 AED | 777.878 AED |
| 2028-02 | 2.297.575 AED | 0 AED | 777.878 AED |
| 2028-03 | 2.312.358 AED | 0 AED | 777.878 AED |
| 2028-04 | 2.327.236 AED | 0 AED | 777.878 AED |
| 2028-05 | 2.342.209 AED | 0 AED | 777.878 AED |
| 2028-06 | 2.357.279 AED | 0 AED | 777.878 AED |
| 2028-07 | 2.372.446 AED | 0 AED | 777.878 AED |
| 2028-08 | 2.387.710 AED | 0 AED | 777.878 AED |
| 2028-09 | 2.403.073 AED | 0 AED | 777.878 AED |
| 2028-10 | 2.418.534 AED | 0 AED | 777.878 AED |
| 2028-11 | 2.434.095 AED | 0 AED | 972.348 AED |
| 2028-12 | 2.449.756 AED | 0 AED | 1.750.226 AED |
| 2029-01 | 2.465.518 AED | 12.318 AED | 1.750.226 AED |
| 2029-02 | 2.481.381 AED | 12.351 AED | 1.750.226 AED |
| 2029-03 | 2.497.347 AED | 12.384 AED | 1.750.226 AED |
| 2029-04 | 2.513.415 AED | 12.417 AED | 1.750.226 AED |
| 2029-05 | 2.529.586 AED | 12.450 AED | 1.944.696 AED |
| 2029-06 | 2.545.862 AED | 12.484 AED | 1.944.696 AED |
| 2029-07 | 2.562.242 AED | 12.517 AED | 1.944.696 AED |
| 2029-08 | 2.578.727 AED | 12.550 AED | 1.944.696 AED |
| 2029-09 | 2.595.319 AED | 12.584 AED | 1.944.696 AED |
| 2029-10 | 2.612.017 AED | 12.617 AED | 1.944.696 AED |
| 2029-11 | 2.628.823 AED | 12.651 AED | 1.944.696 AED |
| 2029-12 | 2.645.737 AED | 12.685 AED | 1.944.696 AED |
| 2030-01 | 2.662.760 AED | 12.719 AED | 1.944.696 AED |
| 2030-02 | 2.679.892 AED | 12.753 AED | 1.944.696 AED |
| 2030-03 | 2.697.134 AED | 12.787 AED | 1.944.696 AED |
| 2030-04 | 2.714.488 AED | 12.821 AED | 1.944.696 AED |
| 2030-05 | 2.731.953 AED | 12.855 AED | 1.944.696 AED |
| 2030-06 | 2.749.531 AED | 12.889 AED | 1.944.696 AED |
| 2030-07 | 2.767.221 AED | 12.924 AED | 1.944.696 AED |
| 2030-08 | 2.785.025 AED | 12.958 AED | 1.944.696 AED |
| 2030-09 | 2.802.944 AED | 12.992 AED | 1.944.696 AED |
| 2030-10 | 2.820.979 AED | 13.027 AED | 1.944.696 AED |
| 2030-11 | 2.839.129 AED | 13.062 AED | 1.944.696 AED |
| 2030-12 | 2.857.396 AED | 13.096 AED | 1.944.696 AED |
| 2031-01 | 2.875.781 AED | 13.131 AED | 1.944.696 AED |
| 2031-02 | 2.894.283 AED | 13.166 AED | 1.944.696 AED |
| 2031-03 | 2.912.905 AED | 13.201 AED | 1.944.696 AED |
| 2031-04 | 2.931.647 AED | 13.236 AED | 1.944.696 AED |
| 2031-05 | 2.950.509 AED | 13.272 AED | 1.944.696 AED |
| 2031-06 | 2.969.493 AED | 13.307 AED | 1.944.696 AED |
| 2031-07 | 2.988.599 AED | 13.342 AED | 1.944.696 AED |
| 2031-08 | 3.007.828 AED | 13.378 AED | 1.944.696 AED |
| 2031-09 | 3.027.180 AED | 13.413 AED | 1.944.696 AED |
| 2031-10 | 3.046.657 AED | 13.449 AED | 1.944.696 AED |
| 2031-11 | 3.066.259 AED | 13.485 AED | 1.944.696 AED |
| 2031-12 | 3.085.988 AED | 13.520 AED | 1.944.696 AED |
| 2032-01 | 3.105.843 AED | 13.556 AED | 1.944.696 AED |
| 2032-02 | 3.125.826 AED | 13.592 AED | 1.944.696 AED |
| 2032-03 | 3.145.938 AED | 13.628 AED | 1.944.696 AED |
| 2032-04 | 3.166.179 AED | 13.665 AED | 1.944.696 AED |
| 2032-05 | 3.186.550 AED | 13.701 AED | 1.944.696 AED |
| 2032-06 | 3.207.052 AED | 13.737 AED | 1.944.696 AED |
| 2032-07 | 3.227.687 AED | 13.774 AED | 1.944.696 AED |
| 2032-08 | 3.248.454 AED | 13.810 AED | 1.944.696 AED |
| 2032-09 | 3.269.354 AED | 13.847 AED | 1.944.696 AED |
| 2032-10 | 3.290.390 AED | 13.883 AED | 1.944.696 AED |
| 2032-11 | 3.311.560 AED | 13.920 AED | 1.944.696 AED |
| 2032-12 | 3.332.867 AED | 13.957 AED | 1.944.696 AED |
| 2033-01 | 3.354.310 AED | 13.994 AED | 1.944.696 AED |
| 2033-02 | 3.375.892 AED | 14.031 AED | 1.944.696 AED |
| 2033-03 | 3.397.613 AED | 14.068 AED | 1.944.696 AED |
| 2033-04 | 3.419.473 AED | 14.106 AED | 1.944.696 AED |
| 2033-05 | 3.441.474 AED | 14.143 AED | 1.944.696 AED |
| 2033-06 | 3.463.617 AED | 14.180 AED | 1.944.696 AED |
| 2033-07 | 3.485.902 AED | 14.218 AED | 1.944.696 AED |
| 2033-08 | 3.508.330 AED | 14.255 AED | 1.944.696 AED |
| 2033-09 | 3.530.903 AED | 14.293 AED | 1.944.696 AED |
| 2033-10 | 3.553.621 AED | 14.331 AED | 1.944.696 AED |
| 2033-11 | 3.576.485 AED | 14.369 AED | 1.944.696 AED |
| 2033-12 | 3.599.496 AED | 14.407 AED | 1.944.696 AED |
| 2034-01 | 3.622.655 AED | 14.445 AED | 1.944.696 AED |
| 2034-02 | 3.645.964 AED | 14.483 AED | 1.944.696 AED |
| 2034-03 | 3.669.422 AED | 14.521 AED | 1.944.696 AED |
| 2034-04 | 3.693.031 AED | 14.560 AED | 1.944.696 AED |
| 2034-05 | 3.716.792 AED | 14.598 AED | 1.944.696 AED |
| 2034-06 | 3.740.706 AED | 14.637 AED | 1.944.696 AED |
| 2034-07 | 3.764.774 AED | 14.675 AED | 1.944.696 AED |
| 2034-08 | 3.788.997 AED | 14.714 AED | 1.944.696 AED |
| 2034-09 | 3.813.375 AED | 14.753 AED | 1.944.696 AED |
| 2034-10 | 3.837.910 AED | 14.792 AED | 1.944.696 AED |
| 2034-11 | 3.862.604 AED | 14.831 AED | 1.944.696 AED |
| 2034-12 | 3.887.456 AED | 14.870 AED | 1.944.696 AED |
| 2035-01 | 3.912.468 AED | 14.909 AED | 1.944.696 AED |
| 2035-02 | 3.937.641 AED | 14.949 AED | 1.944.696 AED |
| 2035-03 | 3.962.976 AED | 14.988 AED | 1.944.696 AED |
| 2035-04 | 3.988.474 AED | 15.028 AED | 1.944.696 AED |
| 2035-05 | 4.014.136 AED | 15.067 AED | 1.944.696 AED |
| 2035-06 | 4.039.963 AED | 15.107 AED | 1.944.696 AED |
| 2035-07 | 4.065.956 AED | 15.147 AED | 1.944.696 AED |
| 2035-08 | 4.092.116 AED | 15.187 AED | 1.944.696 AED |
| 2035-09 | 4.118.445 AED | 15.227 AED | 1.944.696 AED |
| 2035-10 | 4.144.943 AED | 15.267 AED | 1.944.696 AED |
| 2035-11 | 4.171.612 AED | 15.307 AED | 1.944.696 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.944.696 AED | 0 AED | 388.939 AED |
| 2026 | 2.100.271 AED | 0 AED | 583.408 AED |
| 2027 | 2.268.293 AED | 0 AED | 777.878 AED |
| 2028 | 2.449.756 AED | 0 AED | 1.750.226 AED |
| 2029 | 2.645.737 AED | 150.008 AED | 1.944.696 AED |
| 2030 | 2.857.396 AED | 154.883 AED | 1.944.696 AED |
| 2031 | 3.085.988 AED | 159.900 AED | 1.944.696 AED |
| 2032 | 3.332.867 AED | 165.070 AED | 1.944.696 AED |
| 2033 | 3.599.496 AED | 170.395 AED | 1.944.696 AED |
| 2034 | 3.887.456 AED | 175.879 AED | 1.944.696 AED |
Additional Acquisition Costs
| DLD fee (4%) | 77,788 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 81,988 AED |
Price Range:
From price: 3,458,175 AED
Sizes:
From sqft: 1,383 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 276,654.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 20,745 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 3,458,175 AED)
Payment Plan: Sobha - Skyvue Spectra - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 10.0 | 345,818 AED |
| 2025-12-15 | Until Handover | 10.0 | 345,818 AED |
| 2026-11-15 | Until Handover | 10.0 | 345,818 AED |
| 2027-11-15 | Until Handover | 10.0 | 345,818 AED |
| 2028-11-15 | Until Handover | 10.0 | 345,818 AED |
| 2028-12-31 | At Handover | 40.0 | 1,383,270 AED |
| 2029-05-15 | Until Handover | 10.0 | 345,818 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 691,635 AED |
| 2026 | 345,818 AED |
| 2027 | 345,818 AED |
| 2028 | 1,729,088 AED |
| 2029 | 345,818 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 3.458.175 AED | 0 AED | 691.635 AED |
| 2026-01 | 3.480.425 AED | 0 AED | 691.635 AED |
| 2026-02 | 3.502.818 AED | 0 AED | 691.635 AED |
| 2026-03 | 3.525.355 AED | 0 AED | 691.635 AED |
| 2026-04 | 3.548.037 AED | 0 AED | 691.635 AED |
| 2026-05 | 3.570.865 AED | 0 AED | 691.635 AED |
| 2026-06 | 3.593.840 AED | 0 AED | 691.635 AED |
| 2026-07 | 3.616.963 AED | 0 AED | 691.635 AED |
| 2026-08 | 3.640.235 AED | 0 AED | 691.635 AED |
| 2026-09 | 3.663.656 AED | 0 AED | 691.635 AED |
| 2026-10 | 3.687.228 AED | 0 AED | 691.635 AED |
| 2026-11 | 3.710.952 AED | 0 AED | 1.037.452 AED |
| 2026-12 | 3.734.829 AED | 0 AED | 1.037.452 AED |
| 2027-01 | 3.758.859 AED | 0 AED | 1.037.452 AED |
| 2027-02 | 3.783.043 AED | 0 AED | 1.037.452 AED |
| 2027-03 | 3.807.383 AED | 0 AED | 1.037.452 AED |
| 2027-04 | 3.831.880 AED | 0 AED | 1.037.452 AED |
| 2027-05 | 3.856.535 AED | 0 AED | 1.037.452 AED |
| 2027-06 | 3.881.348 AED | 0 AED | 1.037.452 AED |
| 2027-07 | 3.906.320 AED | 0 AED | 1.037.452 AED |
| 2027-08 | 3.931.454 AED | 0 AED | 1.037.452 AED |
| 2027-09 | 3.956.749 AED | 0 AED | 1.037.452 AED |
| 2027-10 | 3.982.207 AED | 0 AED | 1.037.452 AED |
| 2027-11 | 4.007.828 AED | 0 AED | 1.383.270 AED |
| 2027-12 | 4.033.615 AED | 0 AED | 1.383.270 AED |
| 2028-01 | 4.059.567 AED | 0 AED | 1.383.270 AED |
| 2028-02 | 4.085.687 AED | 0 AED | 1.383.270 AED |
| 2028-03 | 4.111.974 AED | 0 AED | 1.383.270 AED |
| 2028-04 | 4.138.431 AED | 0 AED | 1.383.270 AED |
| 2028-05 | 4.165.057 AED | 0 AED | 1.383.270 AED |
| 2028-06 | 4.191.856 AED | 0 AED | 1.383.270 AED |
| 2028-07 | 4.218.826 AED | 0 AED | 1.383.270 AED |
| 2028-08 | 4.245.970 AED | 0 AED | 1.383.270 AED |
| 2028-09 | 4.273.289 AED | 0 AED | 1.383.270 AED |
| 2028-10 | 4.300.783 AED | 0 AED | 1.383.270 AED |
| 2028-11 | 4.328.455 AED | 0 AED | 1.729.087 AED |
| 2028-12 | 4.356.304 AED | 0 AED | 3.112.357 AED |
| 2029-01 | 4.384.333 AED | 22.017 AED | 3.112.357 AED |
| 2029-02 | 4.412.542 AED | 22.075 AED | 3.112.357 AED |
| 2029-03 | 4.440.932 AED | 22.134 AED | 3.112.357 AED |
| 2029-04 | 4.469.505 AED | 22.193 AED | 3.112.357 AED |
| 2029-05 | 4.498.262 AED | 22.252 AED | 3.458.175 AED |
| 2029-06 | 4.527.204 AED | 22.311 AED | 3.458.175 AED |
| 2029-07 | 4.556.332 AED | 22.370 AED | 3.458.175 AED |
| 2029-08 | 4.585.648 AED | 22.430 AED | 3.458.175 AED |
| 2029-09 | 4.615.152 AED | 22.489 AED | 3.458.175 AED |
| 2029-10 | 4.644.846 AED | 22.549 AED | 3.458.175 AED |
| 2029-11 | 4.674.731 AED | 22.609 AED | 3.458.175 AED |
| 2029-12 | 4.704.808 AED | 22.669 AED | 3.458.175 AED |
| 2030-01 | 4.735.079 AED | 22.729 AED | 3.458.175 AED |
| 2030-02 | 4.765.545 AED | 22.790 AED | 3.458.175 AED |
| 2030-03 | 4.796.207 AED | 22.850 AED | 3.458.175 AED |
| 2030-04 | 4.827.066 AED | 22.911 AED | 3.458.175 AED |
| 2030-05 | 4.858.123 AED | 22.971 AED | 3.458.175 AED |
| 2030-06 | 4.889.380 AED | 23.032 AED | 3.458.175 AED |
| 2030-07 | 4.920.839 AED | 23.093 AED | 3.458.175 AED |
| 2030-08 | 4.952.500 AED | 23.155 AED | 3.458.175 AED |
| 2030-09 | 4.984.364 AED | 23.216 AED | 3.458.175 AED |
| 2030-10 | 5.016.434 AED | 23.278 AED | 3.458.175 AED |
| 2030-11 | 5.048.710 AED | 23.339 AED | 3.458.175 AED |
| 2030-12 | 5.081.193 AED | 23.401 AED | 3.458.175 AED |
| 2031-01 | 5.113.886 AED | 23.463 AED | 3.458.175 AED |
| 2031-02 | 5.146.789 AED | 23.525 AED | 3.458.175 AED |
| 2031-03 | 5.179.903 AED | 23.587 AED | 3.458.175 AED |
| 2031-04 | 5.213.231 AED | 23.650 AED | 3.458.175 AED |
| 2031-05 | 5.246.773 AED | 23.712 AED | 3.458.175 AED |
| 2031-06 | 5.280.531 AED | 23.775 AED | 3.458.175 AED |
| 2031-07 | 5.314.506 AED | 23.838 AED | 3.458.175 AED |
| 2031-08 | 5.348.700 AED | 23.901 AED | 3.458.175 AED |
| 2031-09 | 5.383.113 AED | 23.964 AED | 3.458.175 AED |
| 2031-10 | 5.417.748 AED | 24.028 AED | 3.458.175 AED |
| 2031-11 | 5.452.606 AED | 24.091 AED | 3.458.175 AED |
| 2031-12 | 5.487.689 AED | 24.155 AED | 3.458.175 AED |
| 2032-01 | 5.522.997 AED | 24.219 AED | 3.458.175 AED |
| 2032-02 | 5.558.532 AED | 24.283 AED | 3.458.175 AED |
| 2032-03 | 5.594.295 AED | 24.347 AED | 3.458.175 AED |
| 2032-04 | 5.630.289 AED | 24.411 AED | 3.458.175 AED |
| 2032-05 | 5.666.515 AED | 24.476 AED | 3.458.175 AED |
| 2032-06 | 5.702.973 AED | 24.540 AED | 3.458.175 AED |
| 2032-07 | 5.739.666 AED | 24.605 AED | 3.458.175 AED |
| 2032-08 | 5.776.596 AED | 24.670 AED | 3.458.175 AED |
| 2032-09 | 5.813.762 AED | 24.735 AED | 3.458.175 AED |
| 2032-10 | 5.851.168 AED | 24.800 AED | 3.458.175 AED |
| 2032-11 | 5.888.815 AED | 24.866 AED | 3.458.175 AED |
| 2032-12 | 5.926.704 AED | 24.931 AED | 3.458.175 AED |
| 2033-01 | 5.964.836 AED | 24.997 AED | 3.458.175 AED |
| 2033-02 | 6.003.214 AED | 25.063 AED | 3.458.175 AED |
| 2033-03 | 6.041.839 AED | 25.129 AED | 3.458.175 AED |
| 2033-04 | 6.080.713 AED | 25.195 AED | 3.458.175 AED |
| 2033-05 | 6.119.836 AED | 25.262 AED | 3.458.175 AED |
| 2033-06 | 6.159.211 AED | 25.328 AED | 3.458.175 AED |
| 2033-07 | 6.198.840 AED | 25.395 AED | 3.458.175 AED |
| 2033-08 | 6.238.723 AED | 25.462 AED | 3.458.175 AED |
| 2033-09 | 6.278.863 AED | 25.529 AED | 3.458.175 AED |
| 2033-10 | 6.319.262 AED | 25.596 AED | 3.458.175 AED |
| 2033-11 | 6.359.920 AED | 25.664 AED | 3.458.175 AED |
| 2033-12 | 6.400.840 AED | 25.731 AED | 3.458.175 AED |
| 2034-01 | 6.442.023 AED | 25.799 AED | 3.458.175 AED |
| 2034-02 | 6.483.471 AED | 25.867 AED | 3.458.175 AED |
| 2034-03 | 6.525.186 AED | 25.935 AED | 3.458.175 AED |
| 2034-04 | 6.567.170 AED | 26.003 AED | 3.458.175 AED |
| 2034-05 | 6.609.423 AED | 26.072 AED | 3.458.175 AED |
| 2034-06 | 6.651.948 AED | 26.140 AED | 3.458.175 AED |
| 2034-07 | 6.694.747 AED | 26.209 AED | 3.458.175 AED |
| 2034-08 | 6.737.821 AED | 26.278 AED | 3.458.175 AED |
| 2034-09 | 6.781.173 AED | 26.347 AED | 3.458.175 AED |
| 2034-10 | 6.824.803 AED | 26.416 AED | 3.458.175 AED |
| 2034-11 | 6.868.714 AED | 26.486 AED | 3.458.175 AED |
| 2034-12 | 6.912.907 AED | 26.555 AED | 3.458.175 AED |
| 2035-01 | 6.957.385 AED | 26.625 AED | 3.458.175 AED |
| 2035-02 | 7.002.149 AED | 26.695 AED | 3.458.175 AED |
| 2035-03 | 7.047.201 AED | 26.765 AED | 3.458.175 AED |
| 2035-04 | 7.092.543 AED | 26.835 AED | 3.458.175 AED |
| 2035-05 | 7.138.177 AED | 26.906 AED | 3.458.175 AED |
| 2035-06 | 7.184.104 AED | 26.976 AED | 3.458.175 AED |
| 2035-07 | 7.230.327 AED | 27.047 AED | 3.458.175 AED |
| 2035-08 | 7.276.847 AED | 27.118 AED | 3.458.175 AED |
| 2035-09 | 7.323.666 AED | 27.189 AED | 3.458.175 AED |
| 2035-10 | 7.370.787 AED | 27.260 AED | 3.458.175 AED |
| 2035-11 | 7.418.211 AED | 27.332 AED | 3.458.175 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 3.458.175 AED | 0 AED | 691.635 AED |
| 2026 | 3.734.829 AED | 0 AED | 1.037.452 AED |
| 2027 | 4.033.615 AED | 0 AED | 1.383.270 AED |
| 2028 | 4.356.304 AED | 0 AED | 3.112.357 AED |
| 2029 | 4.704.808 AED | 268.098 AED | 3.458.175 AED |
| 2030 | 5.081.193 AED | 276.765 AED | 3.458.175 AED |
| 2031 | 5.487.689 AED | 285.689 AED | 3.458.175 AED |
| 2032 | 5.926.704 AED | 294.883 AED | 3.458.175 AED |
| 2033 | 6.400.840 AED | 304.351 AED | 3.458.175 AED |
| 2034 | 6.912.907 AED | 314.107 AED | 3.458.175 AED |
Additional Acquisition Costs
| DLD fee (4%) | 138,327 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 142,527 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.