Project details:
Park Meadows
Pool for every units!
Handover Date: 2028-03-31
Developer:
Samana Developers
Description:
Discounts:
Other: Discounted Price
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 1.00 % after 4 month
Percent: 1.00 % after 5 month
Percent: 1.00 % after 6 month
Percent: 1.00 % after 7 month
Percent: 1.00 % after 8 month
Percent: 1.00 % after 9 month
Percent: 1.00 % after 10 month
Percent: 1.00 % after 11 month
Percent: 11.00 % after 12 month
Percent: 1.00 % after 13 month
Percent: 1.00 % after 14 month
Percent: 1.00 % after 15 month
Percent: 1.00 % after 16 month
Percent: 1.00 % after 17 month
Percent: 6.00 % after 18 month
Percent: 1.00 % after 19 month
Percent: 1.00 % after 20 month
Percent: 1.00 % after 21 month
Percent: 1.00 % after 22 month
Percent: 1.00 % after 23 month
Percent: 1.00 % after 24 month
Percent: 1.00 % after 25 month
Percent: 1.00 % after 26 month
Percent: 1.00 % after 27 month
Percent: 1.00 % after 28 month
Percent: 1.00 % after 29 month
Percent: 1.00 % after 30 month
Percent: 1.00 % after 31 month
Percent: 1.00 % after 32 month
Percent: 1.00 % after 33 month
Percent: 1.00 % after 34 month
Percent: 1.00 % after 35 month
Percent: 1.00 % after 36 month
Percent: 1.00 % after 37 month
Percent: 1.00 % after 38 month
Percent: 1.00 % after 39 month
Percent: 1.00 % after 40 month
Percent: 1.00 % after 41 month
Percent: 1.00 % after 42 month
Percent: 1.00 % after 43 month
Percent: 1.00 % after 44 month
Percent: 1.00 % after 45 month
Percent: 1.00 % after 46 month
Percent: 1.00 % after 47 month
Percent: 1.00 % after 48 month
Percent: 1.00 % after 49 month
Percent: 1.00 % after 50 month
Percent: 1.00 % after 51 month
Percent: 1.00 % after 52 month
Percent: 1.00 % after 53 month
Percent: 1.00 % after 54 month
Percent: 1.00 % after 55 month
Percent: 1.00 % after 56 month
Percent: 1.00 % after 57 month
Percent: 1.00 % after 58 month
Percent: 1.00 % after 59 month
Percent: 1.00 % after 60 month
Percent: 1.00 % after 61 month
Percent: 1.00 % after 62 month
Percent: 1.00 % after 63 month
Percent: 1.00 % after 64 month
Percent: 1.00 % after 65 month
Percent: 1.00 % after 1 month
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
The amount to be paid at the time of the handover.
Price Range:
From price: 729,000 AED
Sizes:
From sqft: 442 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 58,320.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 6,630 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 729,000 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 145,800 AED |
| 2025-12-15 | Until Handover | 1.0 | 7,290 AED |
| 2026-01-15 | Until Handover | 1.0 | 7,290 AED |
| 2026-02-15 | Until Handover | 1.0 | 7,290 AED |
| 2026-03-15 | Until Handover | 1.0 | 7,290 AED |
| 2026-04-15 | Until Handover | 1.0 | 7,290 AED |
| 2026-05-15 | Until Handover | 1.0 | 7,290 AED |
| 2026-06-15 | Until Handover | 1.0 | 7,290 AED |
| 2026-07-15 | Until Handover | 1.0 | 7,290 AED |
| 2026-08-15 | Until Handover | 1.0 | 7,290 AED |
| 2026-09-15 | Until Handover | 1.0 | 7,290 AED |
| 2026-10-15 | Until Handover | 1.0 | 7,290 AED |
| 2026-11-15 | Until Handover | 11.0 | 80,190 AED |
| 2026-12-15 | Until Handover | 1.0 | 7,290 AED |
| 2027-01-15 | Until Handover | 1.0 | 7,290 AED |
| 2027-02-15 | Until Handover | 1.0 | 7,290 AED |
| 2027-03-15 | Until Handover | 1.0 | 7,290 AED |
| 2027-04-15 | Until Handover | 1.0 | 7,290 AED |
| 2027-05-15 | Until Handover | 6.0 | 43,740 AED |
| 2027-06-15 | Until Handover | 1.0 | 7,290 AED |
| 2027-07-15 | Until Handover | 1.0 | 7,290 AED |
| 2027-08-15 | Until Handover | 1.0 | 7,290 AED |
| 2027-09-15 | Until Handover | 1.0 | 7,290 AED |
| 2027-10-15 | Until Handover | 1.0 | 7,290 AED |
| 2027-11-15 | Until Handover | 1.0 | 7,290 AED |
| 2027-12-15 | Until Handover | 1.0 | 7,290 AED |
| 2028-01-15 | Until Handover | 1.0 | 7,290 AED |
| 2028-02-15 | Until Handover | 1.0 | 7,290 AED |
| 2028-03-15 | Until Handover | 1.0 | 7,290 AED |
| 2028-04-15 | Until Handover | 1.0 | 7,290 AED |
| 2028-05-15 | Until Handover | 1.0 | 7,290 AED |
| 2028-06-15 | Until Handover | 1.0 | 7,290 AED |
| 2028-07-15 | Until Handover | 1.0 | 7,290 AED |
| 2028-08-15 | Until Handover | 1.0 | 7,290 AED |
| 2028-09-15 | Until Handover | 1.0 | 7,290 AED |
| 2028-10-15 | Until Handover | 1.0 | 7,290 AED |
| 2028-11-15 | Until Handover | 1.0 | 7,290 AED |
| 2028-12-15 | Until Handover | 1.0 | 7,290 AED |
| 2029-01-15 | Until Handover | 1.0 | 7,290 AED |
| 2029-02-15 | Until Handover | 1.0 | 7,290 AED |
| 2029-03-15 | Until Handover | 1.0 | 7,290 AED |
| 2029-04-15 | Until Handover | 1.0 | 7,290 AED |
| 2029-05-15 | Until Handover | 1.0 | 7,290 AED |
| 2029-06-15 | Until Handover | 1.0 | 7,290 AED |
| 2029-07-15 | Until Handover | 1.0 | 7,290 AED |
| 2029-08-15 | Until Handover | 1.0 | 7,290 AED |
| 2029-09-15 | Until Handover | 1.0 | 7,290 AED |
| 2029-10-15 | Until Handover | 1.0 | 7,290 AED |
| 2029-11-15 | Until Handover | 1.0 | 7,290 AED |
| 2029-12-15 | Until Handover | 1.0 | 7,290 AED |
| 2030-01-15 | Until Handover | 1.0 | 7,290 AED |
| 2030-02-15 | Until Handover | 1.0 | 7,290 AED |
| 2030-03-15 | Until Handover | 1.0 | 7,290 AED |
| 2030-04-15 | Until Handover | 1.0 | 7,290 AED |
| 2030-05-15 | Until Handover | 1.0 | 7,290 AED |
| 2030-06-15 | Until Handover | 1.0 | 7,290 AED |
| 2030-07-15 | Until Handover | 1.0 | 7,290 AED |
| 2030-08-15 | Until Handover | 1.0 | 7,290 AED |
| 2030-09-15 | Until Handover | 1.0 | 7,290 AED |
| 2030-10-15 | Until Handover | 1.0 | 7,290 AED |
| 2030-11-15 | Until Handover | 1.0 | 7,290 AED |
| 2030-12-15 | Until Handover | 1.0 | 7,290 AED |
| 2031-01-15 | Until Handover | 1.0 | 7,290 AED |
| 2031-02-15 | Until Handover | 1.0 | 7,290 AED |
| 2031-03-15 | Until Handover | 1.0 | 7,290 AED |
| 2031-04-15 | Until Handover | 1.0 | 7,290 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 153,090 AED |
| 2026 | 160,380 AED |
| 2027 | 123,930 AED |
| 2028 | 87,480 AED |
| 2029 | 87,480 AED |
| 2030 | 87,480 AED |
| 2031 | 29,160 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 729.000 AED | 0 AED | 153.090 AED |
| 2026-01 | 733.690 AED | 0 AED | 160.380 AED |
| 2026-02 | 738.410 AED | 0 AED | 167.670 AED |
| 2026-03 | 743.161 AED | 0 AED | 174.960 AED |
| 2026-04 | 747.943 AED | 0 AED | 182.250 AED |
| 2026-05 | 752.755 AED | 0 AED | 189.540 AED |
| 2026-06 | 757.599 AED | 0 AED | 196.830 AED |
| 2026-07 | 762.473 AED | 0 AED | 204.120 AED |
| 2026-08 | 767.379 AED | 0 AED | 211.410 AED |
| 2026-09 | 772.316 AED | 0 AED | 218.700 AED |
| 2026-10 | 777.285 AED | 0 AED | 225.990 AED |
| 2026-11 | 782.286 AED | 0 AED | 306.180 AED |
| 2026-12 | 787.320 AED | 0 AED | 313.470 AED |
| 2027-01 | 792.385 AED | 0 AED | 320.760 AED |
| 2027-02 | 797.483 AED | 0 AED | 328.050 AED |
| 2027-03 | 802.614 AED | 0 AED | 335.340 AED |
| 2027-04 | 807.778 AED | 0 AED | 342.630 AED |
| 2027-05 | 812.976 AED | 0 AED | 386.370 AED |
| 2027-06 | 818.206 AED | 0 AED | 393.660 AED |
| 2027-07 | 823.471 AED | 0 AED | 400.950 AED |
| 2027-08 | 828.769 AED | 0 AED | 408.240 AED |
| 2027-09 | 834.101 AED | 0 AED | 415.530 AED |
| 2027-10 | 839.468 AED | 0 AED | 422.820 AED |
| 2027-11 | 844.869 AED | 0 AED | 430.110 AED |
| 2027-12 | 850.305 AED | 0 AED | 437.400 AED |
| 2028-01 | 855.776 AED | 0 AED | 444.690 AED |
| 2028-02 | 861.282 AED | 0 AED | 451.980 AED |
| 2028-03 | 866.824 AED | 0 AED | 459.270 AED |
| 2028-04 | 872.401 AED | 4.307 AED | 466.560 AED |
| 2028-05 | 878.014 AED | 4.307 AED | 473.850 AED |
| 2028-06 | 883.663 AED | 4.307 AED | 481.140 AED |
| 2028-07 | 889.349 AED | 4.307 AED | 488.430 AED |
| 2028-08 | 895.071 AED | 4.307 AED | 495.720 AED |
| 2028-09 | 900.830 AED | 4.307 AED | 503.010 AED |
| 2028-10 | 906.625 AED | 4.307 AED | 510.300 AED |
| 2028-11 | 912.459 AED | 4.307 AED | 517.590 AED |
| 2028-12 | 918.330 AED | 4.307 AED | 524.880 AED |
| 2029-01 | 924.238 AED | 4.453 AED | 532.170 AED |
| 2029-02 | 930.185 AED | 4.465 AED | 539.460 AED |
| 2029-03 | 936.170 AED | 4.478 AED | 546.750 AED |
| 2029-04 | 942.193 AED | 4.490 AED | 554.040 AED |
| 2029-05 | 948.255 AED | 4.502 AED | 561.330 AED |
| 2029-06 | 954.356 AED | 4.515 AED | 568.620 AED |
| 2029-07 | 960.496 AED | 4.527 AED | 575.910 AED |
| 2029-08 | 966.676 AED | 4.540 AED | 583.200 AED |
| 2029-09 | 972.896 AED | 4.552 AED | 590.490 AED |
| 2029-10 | 979.156 AED | 4.565 AED | 597.780 AED |
| 2029-11 | 985.455 AED | 4.578 AED | 605.070 AED |
| 2029-12 | 991.796 AED | 4.590 AED | 612.360 AED |
| 2030-01 | 998.177 AED | 4.603 AED | 619.650 AED |
| 2030-02 | 1.004.600 AED | 4.616 AED | 626.940 AED |
| 2030-03 | 1.011.063 AED | 4.628 AED | 634.230 AED |
| 2030-04 | 1.017.568 AED | 4.641 AED | 641.520 AED |
| 2030-05 | 1.024.115 AED | 4.654 AED | 648.810 AED |
| 2030-06 | 1.030.705 AED | 4.667 AED | 656.100 AED |
| 2030-07 | 1.037.336 AED | 4.680 AED | 663.390 AED |
| 2030-08 | 1.044.010 AED | 4.693 AED | 670.680 AED |
| 2030-09 | 1.050.728 AED | 4.706 AED | 677.970 AED |
| 2030-10 | 1.057.488 AED | 4.719 AED | 685.260 AED |
| 2030-11 | 1.064.292 AED | 4.732 AED | 692.550 AED |
| 2030-12 | 1.071.140 AED | 4.745 AED | 699.840 AED |
| 2031-01 | 1.078.031 AED | 4.758 AED | 707.130 AED |
| 2031-02 | 1.084.968 AED | 4.771 AED | 714.420 AED |
| 2031-03 | 1.091.948 AED | 4.784 AED | 721.710 AED |
| 2031-04 | 1.098.974 AED | 4.797 AED | 729.000 AED |
| 2031-05 | 1.106.045 AED | 4.810 AED | 729.000 AED |
| 2031-06 | 1.113.161 AED | 4.823 AED | 729.000 AED |
| 2031-07 | 1.120.323 AED | 4.837 AED | 729.000 AED |
| 2031-08 | 1.127.531 AED | 4.850 AED | 729.000 AED |
| 2031-09 | 1.134.786 AED | 4.863 AED | 729.000 AED |
| 2031-10 | 1.142.087 AED | 4.877 AED | 729.000 AED |
| 2031-11 | 1.149.435 AED | 4.890 AED | 729.000 AED |
| 2031-12 | 1.156.831 AED | 4.904 AED | 729.000 AED |
| 2032-01 | 1.164.274 AED | 4.917 AED | 729.000 AED |
| 2032-02 | 1.171.765 AED | 4.930 AED | 729.000 AED |
| 2032-03 | 1.179.304 AED | 4.944 AED | 729.000 AED |
| 2032-04 | 1.186.892 AED | 4.958 AED | 729.000 AED |
| 2032-05 | 1.194.528 AED | 4.971 AED | 729.000 AED |
| 2032-06 | 1.202.214 AED | 4.985 AED | 729.000 AED |
| 2032-07 | 1.209.949 AED | 4.998 AED | 729.000 AED |
| 2032-08 | 1.217.734 AED | 5.012 AED | 729.000 AED |
| 2032-09 | 1.225.569 AED | 5.026 AED | 729.000 AED |
| 2032-10 | 1.233.454 AED | 5.040 AED | 729.000 AED |
| 2032-11 | 1.241.390 AED | 5.053 AED | 729.000 AED |
| 2032-12 | 1.249.377 AED | 5.067 AED | 729.000 AED |
| 2033-01 | 1.257.416 AED | 5.081 AED | 729.000 AED |
| 2033-02 | 1.265.506 AED | 5.095 AED | 729.000 AED |
| 2033-03 | 1.273.648 AED | 5.109 AED | 729.000 AED |
| 2033-04 | 1.281.843 AED | 5.123 AED | 729.000 AED |
| 2033-05 | 1.290.091 AED | 5.137 AED | 729.000 AED |
| 2033-06 | 1.298.391 AED | 5.151 AED | 729.000 AED |
| 2033-07 | 1.306.745 AED | 5.165 AED | 729.000 AED |
| 2033-08 | 1.315.153 AED | 5.179 AED | 729.000 AED |
| 2033-09 | 1.323.614 AED | 5.193 AED | 729.000 AED |
| 2033-10 | 1.332.131 AED | 5.207 AED | 729.000 AED |
| 2033-11 | 1.340.702 AED | 5.222 AED | 729.000 AED |
| 2033-12 | 1.349.328 AED | 5.236 AED | 729.000 AED |
| 2034-01 | 1.358.009 AED | 5.250 AED | 729.000 AED |
| 2034-02 | 1.366.747 AED | 5.264 AED | 729.000 AED |
| 2034-03 | 1.375.540 AED | 5.279 AED | 729.000 AED |
| 2034-04 | 1.384.391 AED | 5.293 AED | 729.000 AED |
| 2034-05 | 1.393.298 AED | 5.308 AED | 729.000 AED |
| 2034-06 | 1.402.262 AED | 5.322 AED | 729.000 AED |
| 2034-07 | 1.411.285 AED | 5.336 AED | 729.000 AED |
| 2034-08 | 1.420.365 AED | 5.351 AED | 729.000 AED |
| 2034-09 | 1.429.504 AED | 5.366 AED | 729.000 AED |
| 2034-10 | 1.438.701 AED | 5.380 AED | 729.000 AED |
| 2034-11 | 1.447.958 AED | 5.395 AED | 729.000 AED |
| 2034-12 | 1.457.274 AED | 5.409 AED | 729.000 AED |
| 2035-01 | 1.466.650 AED | 5.424 AED | 729.000 AED |
| 2035-02 | 1.476.086 AED | 5.439 AED | 729.000 AED |
| 2035-03 | 1.485.584 AED | 5.454 AED | 729.000 AED |
| 2035-04 | 1.495.142 AED | 5.469 AED | 729.000 AED |
| 2035-05 | 1.504.762 AED | 5.483 AED | 729.000 AED |
| 2035-06 | 1.514.443 AED | 5.498 AED | 729.000 AED |
| 2035-07 | 1.524.187 AED | 5.513 AED | 729.000 AED |
| 2035-08 | 1.533.994 AED | 5.528 AED | 729.000 AED |
| 2035-09 | 1.543.864 AED | 5.543 AED | 729.000 AED |
| 2035-10 | 1.553.797 AED | 5.558 AED | 729.000 AED |
| 2035-11 | 1.563.794 AED | 5.573 AED | 729.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 729.000 AED | 0 AED | 153.090 AED |
| 2026 | 787.320 AED | 0 AED | 313.470 AED |
| 2027 | 850.305 AED | 0 AED | 437.400 AED |
| 2028 | 918.330 AED | 38.763 AED | 524.880 AED |
| 2029 | 991.796 AED | 54.255 AED | 612.360 AED |
| 2030 | 1.071.140 AED | 56.084 AED | 699.840 AED |
| 2031 | 1.156.831 AED | 57.964 AED | 729.000 AED |
| 2032 | 1.249.377 AED | 59.901 AED | 729.000 AED |
| 2033 | 1.349.328 AED | 61.898 AED | 729.000 AED |
| 2034 | 1.457.274 AED | 63.953 AED | 729.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 29,160 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 33,360 AED |
Price Range:
From price: 1,494,000 AED
Sizes:
From sqft: 1,176 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 119,520.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 17,640 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,494,000 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 298,800 AED |
| 2025-12-15 | Until Handover | 1.0 | 14,940 AED |
| 2026-01-15 | Until Handover | 1.0 | 14,940 AED |
| 2026-02-15 | Until Handover | 1.0 | 14,940 AED |
| 2026-03-15 | Until Handover | 1.0 | 14,940 AED |
| 2026-04-15 | Until Handover | 1.0 | 14,940 AED |
| 2026-05-15 | Until Handover | 1.0 | 14,940 AED |
| 2026-06-15 | Until Handover | 1.0 | 14,940 AED |
| 2026-07-15 | Until Handover | 1.0 | 14,940 AED |
| 2026-08-15 | Until Handover | 1.0 | 14,940 AED |
| 2026-09-15 | Until Handover | 1.0 | 14,940 AED |
| 2026-10-15 | Until Handover | 1.0 | 14,940 AED |
| 2026-11-15 | Until Handover | 11.0 | 164,340 AED |
| 2026-12-15 | Until Handover | 1.0 | 14,940 AED |
| 2027-01-15 | Until Handover | 1.0 | 14,940 AED |
| 2027-02-15 | Until Handover | 1.0 | 14,940 AED |
| 2027-03-15 | Until Handover | 1.0 | 14,940 AED |
| 2027-04-15 | Until Handover | 1.0 | 14,940 AED |
| 2027-05-15 | Until Handover | 6.0 | 89,640 AED |
| 2027-06-15 | Until Handover | 1.0 | 14,940 AED |
| 2027-07-15 | Until Handover | 1.0 | 14,940 AED |
| 2027-08-15 | Until Handover | 1.0 | 14,940 AED |
| 2027-09-15 | Until Handover | 1.0 | 14,940 AED |
| 2027-10-15 | Until Handover | 1.0 | 14,940 AED |
| 2027-11-15 | Until Handover | 1.0 | 14,940 AED |
| 2027-12-15 | Until Handover | 1.0 | 14,940 AED |
| 2028-01-15 | Until Handover | 1.0 | 14,940 AED |
| 2028-02-15 | Until Handover | 1.0 | 14,940 AED |
| 2028-03-15 | Until Handover | 1.0 | 14,940 AED |
| 2028-04-15 | Until Handover | 1.0 | 14,940 AED |
| 2028-05-15 | Until Handover | 1.0 | 14,940 AED |
| 2028-06-15 | Until Handover | 1.0 | 14,940 AED |
| 2028-07-15 | Until Handover | 1.0 | 14,940 AED |
| 2028-08-15 | Until Handover | 1.0 | 14,940 AED |
| 2028-09-15 | Until Handover | 1.0 | 14,940 AED |
| 2028-10-15 | Until Handover | 1.0 | 14,940 AED |
| 2028-11-15 | Until Handover | 1.0 | 14,940 AED |
| 2028-12-15 | Until Handover | 1.0 | 14,940 AED |
| 2029-01-15 | Until Handover | 1.0 | 14,940 AED |
| 2029-02-15 | Until Handover | 1.0 | 14,940 AED |
| 2029-03-15 | Until Handover | 1.0 | 14,940 AED |
| 2029-04-15 | Until Handover | 1.0 | 14,940 AED |
| 2029-05-15 | Until Handover | 1.0 | 14,940 AED |
| 2029-06-15 | Until Handover | 1.0 | 14,940 AED |
| 2029-07-15 | Until Handover | 1.0 | 14,940 AED |
| 2029-08-15 | Until Handover | 1.0 | 14,940 AED |
| 2029-09-15 | Until Handover | 1.0 | 14,940 AED |
| 2029-10-15 | Until Handover | 1.0 | 14,940 AED |
| 2029-11-15 | Until Handover | 1.0 | 14,940 AED |
| 2029-12-15 | Until Handover | 1.0 | 14,940 AED |
| 2030-01-15 | Until Handover | 1.0 | 14,940 AED |
| 2030-02-15 | Until Handover | 1.0 | 14,940 AED |
| 2030-03-15 | Until Handover | 1.0 | 14,940 AED |
| 2030-04-15 | Until Handover | 1.0 | 14,940 AED |
| 2030-05-15 | Until Handover | 1.0 | 14,940 AED |
| 2030-06-15 | Until Handover | 1.0 | 14,940 AED |
| 2030-07-15 | Until Handover | 1.0 | 14,940 AED |
| 2030-08-15 | Until Handover | 1.0 | 14,940 AED |
| 2030-09-15 | Until Handover | 1.0 | 14,940 AED |
| 2030-10-15 | Until Handover | 1.0 | 14,940 AED |
| 2030-11-15 | Until Handover | 1.0 | 14,940 AED |
| 2030-12-15 | Until Handover | 1.0 | 14,940 AED |
| 2031-01-15 | Until Handover | 1.0 | 14,940 AED |
| 2031-02-15 | Until Handover | 1.0 | 14,940 AED |
| 2031-03-15 | Until Handover | 1.0 | 14,940 AED |
| 2031-04-15 | Until Handover | 1.0 | 14,940 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 313,740 AED |
| 2026 | 328,680 AED |
| 2027 | 253,980 AED |
| 2028 | 179,280 AED |
| 2029 | 179,280 AED |
| 2030 | 179,280 AED |
| 2031 | 59,760 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.494.000 AED | 0 AED | 313.740 AED |
| 2026-01 | 1.503.612 AED | 0 AED | 328.680 AED |
| 2026-02 | 1.513.286 AED | 0 AED | 343.620 AED |
| 2026-03 | 1.523.023 AED | 0 AED | 358.560 AED |
| 2026-04 | 1.532.822 AED | 0 AED | 373.500 AED |
| 2026-05 | 1.542.684 AED | 0 AED | 388.440 AED |
| 2026-06 | 1.552.610 AED | 0 AED | 403.380 AED |
| 2026-07 | 1.562.599 AED | 0 AED | 418.320 AED |
| 2026-08 | 1.572.653 AED | 0 AED | 433.260 AED |
| 2026-09 | 1.582.772 AED | 0 AED | 448.200 AED |
| 2026-10 | 1.592.955 AED | 0 AED | 463.140 AED |
| 2026-11 | 1.603.204 AED | 0 AED | 627.480 AED |
| 2026-12 | 1.613.520 AED | 0 AED | 642.420 AED |
| 2027-01 | 1.623.901 AED | 0 AED | 657.360 AED |
| 2027-02 | 1.634.349 AED | 0 AED | 672.300 AED |
| 2027-03 | 1.644.865 AED | 0 AED | 687.240 AED |
| 2027-04 | 1.655.448 AED | 0 AED | 702.180 AED |
| 2027-05 | 1.666.099 AED | 0 AED | 791.820 AED |
| 2027-06 | 1.676.819 AED | 0 AED | 806.760 AED |
| 2027-07 | 1.687.607 AED | 0 AED | 821.700 AED |
| 2027-08 | 1.698.465 AED | 0 AED | 836.640 AED |
| 2027-09 | 1.709.393 AED | 0 AED | 851.580 AED |
| 2027-10 | 1.720.392 AED | 0 AED | 866.520 AED |
| 2027-11 | 1.731.461 AED | 0 AED | 881.460 AED |
| 2027-12 | 1.742.601 AED | 0 AED | 896.400 AED |
| 2028-01 | 1.753.813 AED | 0 AED | 911.340 AED |
| 2028-02 | 1.765.097 AED | 0 AED | 926.280 AED |
| 2028-03 | 1.776.454 AED | 0 AED | 941.220 AED |
| 2028-04 | 1.787.884 AED | 8.490 AED | 956.160 AED |
| 2028-05 | 1.799.387 AED | 8.490 AED | 971.100 AED |
| 2028-06 | 1.810.964 AED | 8.490 AED | 986.040 AED |
| 2028-07 | 1.822.616 AED | 8.490 AED | 1.000.980 AED |
| 2028-08 | 1.834.343 AED | 8.490 AED | 1.015.920 AED |
| 2028-09 | 1.846.145 AED | 8.490 AED | 1.030.860 AED |
| 2028-10 | 1.858.023 AED | 8.490 AED | 1.045.800 AED |
| 2028-11 | 1.869.978 AED | 8.490 AED | 1.060.740 AED |
| 2028-12 | 1.882.009 AED | 8.490 AED | 1.075.680 AED |
| 2029-01 | 1.894.118 AED | 8.788 AED | 1.090.620 AED |
| 2029-02 | 1.906.305 AED | 8.814 AED | 1.105.560 AED |
| 2029-03 | 1.918.570 AED | 8.839 AED | 1.120.500 AED |
| 2029-04 | 1.930.914 AED | 8.864 AED | 1.135.440 AED |
| 2029-05 | 1.943.338 AED | 8.890 AED | 1.150.380 AED |
| 2029-06 | 1.955.841 AED | 8.915 AED | 1.165.320 AED |
| 2029-07 | 1.968.425 AED | 8.941 AED | 1.180.260 AED |
| 2029-08 | 1.981.090 AED | 8.967 AED | 1.195.200 AED |
| 2029-09 | 1.993.837 AED | 8.992 AED | 1.210.140 AED |
| 2029-10 | 2.006.665 AED | 9.018 AED | 1.225.080 AED |
| 2029-11 | 2.019.576 AED | 9.044 AED | 1.240.020 AED |
| 2029-12 | 2.032.570 AED | 9.070 AED | 1.254.960 AED |
| 2030-01 | 2.045.648 AED | 9.096 AED | 1.269.900 AED |
| 2030-02 | 2.058.809 AED | 9.122 AED | 1.284.840 AED |
| 2030-03 | 2.072.056 AED | 9.148 AED | 1.299.780 AED |
| 2030-04 | 2.085.388 AED | 9.174 AED | 1.314.720 AED |
| 2030-05 | 2.098.805 AED | 9.201 AED | 1.329.660 AED |
| 2030-06 | 2.112.309 AED | 9.227 AED | 1.344.600 AED |
| 2030-07 | 2.125.899 AED | 9.253 AED | 1.359.540 AED |
| 2030-08 | 2.139.577 AED | 9.280 AED | 1.374.480 AED |
| 2030-09 | 2.153.344 AED | 9.306 AED | 1.389.420 AED |
| 2030-10 | 2.167.198 AED | 9.333 AED | 1.404.360 AED |
| 2030-11 | 2.181.142 AED | 9.360 AED | 1.419.300 AED |
| 2030-12 | 2.195.176 AED | 9.386 AED | 1.434.240 AED |
| 2031-01 | 2.209.299 AED | 9.413 AED | 1.449.180 AED |
| 2031-02 | 2.223.514 AED | 9.440 AED | 1.464.120 AED |
| 2031-03 | 2.237.820 AED | 9.467 AED | 1.479.060 AED |
| 2031-04 | 2.252.219 AED | 9.494 AED | 1.494.000 AED |
| 2031-05 | 2.266.709 AED | 9.521 AED | 1.494.000 AED |
| 2031-06 | 2.281.293 AED | 9.548 AED | 1.494.000 AED |
| 2031-07 | 2.295.971 AED | 9.575 AED | 1.494.000 AED |
| 2031-08 | 2.310.744 AED | 9.602 AED | 1.494.000 AED |
| 2031-09 | 2.325.611 AED | 9.630 AED | 1.494.000 AED |
| 2031-10 | 2.340.574 AED | 9.657 AED | 1.494.000 AED |
| 2031-11 | 2.355.634 AED | 9.684 AED | 1.494.000 AED |
| 2031-12 | 2.370.790 AED | 9.712 AED | 1.494.000 AED |
| 2032-01 | 2.386.043 AED | 9.740 AED | 1.494.000 AED |
| 2032-02 | 2.401.395 AED | 9.767 AED | 1.494.000 AED |
| 2032-03 | 2.416.846 AED | 9.795 AED | 1.494.000 AED |
| 2032-04 | 2.432.396 AED | 9.823 AED | 1.494.000 AED |
| 2032-05 | 2.448.046 AED | 9.851 AED | 1.494.000 AED |
| 2032-06 | 2.463.797 AED | 9.878 AED | 1.494.000 AED |
| 2032-07 | 2.479.649 AED | 9.906 AED | 1.494.000 AED |
| 2032-08 | 2.495.603 AED | 9.935 AED | 1.494.000 AED |
| 2032-09 | 2.511.660 AED | 9.963 AED | 1.494.000 AED |
| 2032-10 | 2.527.820 AED | 9.991 AED | 1.494.000 AED |
| 2032-11 | 2.544.084 AED | 10.019 AED | 1.494.000 AED |
| 2032-12 | 2.560.453 AED | 10.047 AED | 1.494.000 AED |
| 2033-01 | 2.576.927 AED | 10.076 AED | 1.494.000 AED |
| 2033-02 | 2.593.507 AED | 10.104 AED | 1.494.000 AED |
| 2033-03 | 2.610.194 AED | 10.133 AED | 1.494.000 AED |
| 2033-04 | 2.626.988 AED | 10.162 AED | 1.494.000 AED |
| 2033-05 | 2.643.890 AED | 10.190 AED | 1.494.000 AED |
| 2033-06 | 2.660.901 AED | 10.219 AED | 1.494.000 AED |
| 2033-07 | 2.678.021 AED | 10.248 AED | 1.494.000 AED |
| 2033-08 | 2.695.252 AED | 10.277 AED | 1.494.000 AED |
| 2033-09 | 2.712.593 AED | 10.306 AED | 1.494.000 AED |
| 2033-10 | 2.730.046 AED | 10.335 AED | 1.494.000 AED |
| 2033-11 | 2.747.611 AED | 10.364 AED | 1.494.000 AED |
| 2033-12 | 2.765.289 AED | 10.393 AED | 1.494.000 AED |
| 2034-01 | 2.783.081 AED | 10.422 AED | 1.494.000 AED |
| 2034-02 | 2.800.988 AED | 10.452 AED | 1.494.000 AED |
| 2034-03 | 2.819.009 AED | 10.481 AED | 1.494.000 AED |
| 2034-04 | 2.837.147 AED | 10.510 AED | 1.494.000 AED |
| 2034-05 | 2.855.401 AED | 10.540 AED | 1.494.000 AED |
| 2034-06 | 2.873.773 AED | 10.570 AED | 1.494.000 AED |
| 2034-07 | 2.892.263 AED | 10.599 AED | 1.494.000 AED |
| 2034-08 | 2.910.872 AED | 10.629 AED | 1.494.000 AED |
| 2034-09 | 2.929.600 AED | 10.659 AED | 1.494.000 AED |
| 2034-10 | 2.948.450 AED | 10.689 AED | 1.494.000 AED |
| 2034-11 | 2.967.420 AED | 10.719 AED | 1.494.000 AED |
| 2034-12 | 2.986.512 AED | 10.749 AED | 1.494.000 AED |
| 2035-01 | 3.005.728 AED | 10.779 AED | 1.494.000 AED |
| 2035-02 | 3.025.067 AED | 10.809 AED | 1.494.000 AED |
| 2035-03 | 3.044.530 AED | 10.840 AED | 1.494.000 AED |
| 2035-04 | 3.064.119 AED | 10.870 AED | 1.494.000 AED |
| 2035-05 | 3.083.833 AED | 10.900 AED | 1.494.000 AED |
| 2035-06 | 3.103.675 AED | 10.931 AED | 1.494.000 AED |
| 2035-07 | 3.123.644 AED | 10.961 AED | 1.494.000 AED |
| 2035-08 | 3.143.742 AED | 10.992 AED | 1.494.000 AED |
| 2035-09 | 3.163.968 AED | 11.023 AED | 1.494.000 AED |
| 2035-10 | 3.184.326 AED | 11.054 AED | 1.494.000 AED |
| 2035-11 | 3.204.814 AED | 11.085 AED | 1.494.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.494.000 AED | 0 AED | 313.740 AED |
| 2026 | 1.613.520 AED | 0 AED | 642.420 AED |
| 2027 | 1.742.601 AED | 0 AED | 896.400 AED |
| 2028 | 1.882.009 AED | 76.410 AED | 1.075.680 AED |
| 2029 | 2.032.570 AED | 107.142 AED | 1.254.960 AED |
| 2030 | 2.195.176 AED | 110.886 AED | 1.434.240 AED |
| 2031 | 2.370.790 AED | 114.743 AED | 1.494.000 AED |
| 2032 | 2.560.453 AED | 118.715 AED | 1.494.000 AED |
| 2033 | 2.765.289 AED | 122.807 AED | 1.494.000 AED |
| 2034 | 2.986.512 AED | 127.019 AED | 1.494.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 59,760 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 63,960 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.