Project details:
IVY GARDENS II
Handover Date: 2027-12-31
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: 725,585 AED
Sizes:
From sqft: 412 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 58,047.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 6,180 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 725,585 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 145,117 AED |
| 2025-12-15 | Until Handover | 1.0 | 7,256 AED |
| 2026-01-15 | Until Handover | 1.0 | 7,256 AED |
| 2026-02-15 | Until Handover | 1.0 | 7,256 AED |
| 2026-03-15 | Until Handover | 1.0 | 7,256 AED |
| 2026-04-15 | Until Handover | 1.0 | 7,256 AED |
| 2026-05-15 | Until Handover | 1.0 | 7,256 AED |
| 2026-06-15 | Until Handover | 1.0 | 7,256 AED |
| 2026-07-15 | Until Handover | 1.0 | 7,256 AED |
| 2026-08-15 | Until Handover | 1.0 | 7,256 AED |
| 2026-09-15 | Until Handover | 1.0 | 7,256 AED |
| 2026-10-15 | Until Handover | 1.0 | 7,256 AED |
| 2026-11-15 | Until Handover | 11.0 | 79,814 AED |
| 2026-12-15 | Until Handover | 1.0 | 7,256 AED |
| 2027-01-15 | Until Handover | 1.0 | 7,256 AED |
| 2027-02-15 | Until Handover | 1.0 | 7,256 AED |
| 2027-03-15 | Until Handover | 1.0 | 7,256 AED |
| 2027-04-15 | Until Handover | 1.0 | 7,256 AED |
| 2027-05-15 | Until Handover | 6.0 | 43,535 AED |
| 2027-06-15 | Until Handover | 1.0 | 7,256 AED |
| 2027-07-15 | Until Handover | 1.0 | 7,256 AED |
| 2027-08-15 | Until Handover | 1.0 | 7,256 AED |
| 2027-09-15 | Until Handover | 1.0 | 7,256 AED |
| 2027-10-15 | Until Handover | 1.0 | 7,256 AED |
| 2027-11-15 | Until Handover | 1.0 | 7,256 AED |
| 2027-12-15 | Until Handover | 1.0 | 7,256 AED |
| 2028-01-15 | Until Handover | 1.0 | 7,256 AED |
| 2028-02-15 | Until Handover | 1.0 | 7,256 AED |
| 2028-03-15 | Until Handover | 1.0 | 7,256 AED |
| 2028-04-15 | Until Handover | 1.0 | 7,256 AED |
| 2028-05-15 | Until Handover | 1.0 | 7,256 AED |
| 2028-06-15 | Until Handover | 1.0 | 7,256 AED |
| 2028-07-15 | Until Handover | 1.0 | 7,256 AED |
| 2028-08-15 | Until Handover | 1.0 | 7,256 AED |
| 2028-09-15 | Until Handover | 1.0 | 7,256 AED |
| 2028-10-15 | Until Handover | 1.0 | 7,256 AED |
| 2028-11-15 | Until Handover | 1.0 | 7,256 AED |
| 2028-12-15 | Until Handover | 1.0 | 7,256 AED |
| 2029-01-15 | Until Handover | 1.0 | 7,256 AED |
| 2029-02-15 | Until Handover | 1.0 | 7,256 AED |
| 2029-03-15 | Until Handover | 1.0 | 7,256 AED |
| 2029-04-15 | Until Handover | 1.0 | 7,256 AED |
| 2029-05-15 | Until Handover | 1.0 | 7,256 AED |
| 2029-06-15 | Until Handover | 1.0 | 7,256 AED |
| 2029-07-15 | Until Handover | 1.0 | 7,256 AED |
| 2029-08-15 | Until Handover | 1.0 | 7,256 AED |
| 2029-09-15 | Until Handover | 1.0 | 7,256 AED |
| 2029-10-15 | Until Handover | 1.0 | 7,256 AED |
| 2029-11-15 | Until Handover | 1.0 | 7,256 AED |
| 2029-12-15 | Until Handover | 1.0 | 7,256 AED |
| 2030-01-15 | Until Handover | 1.0 | 7,256 AED |
| 2030-02-15 | Until Handover | 1.0 | 7,256 AED |
| 2030-03-15 | Until Handover | 1.0 | 7,256 AED |
| 2030-04-15 | Until Handover | 1.0 | 7,256 AED |
| 2030-05-15 | Until Handover | 1.0 | 7,256 AED |
| 2030-06-15 | Until Handover | 1.0 | 7,256 AED |
| 2030-07-15 | Until Handover | 1.0 | 7,256 AED |
| 2030-08-15 | Until Handover | 1.0 | 7,256 AED |
| 2030-09-15 | Until Handover | 1.0 | 7,256 AED |
| 2030-10-15 | Until Handover | 1.0 | 7,256 AED |
| 2030-11-15 | Until Handover | 1.0 | 7,256 AED |
| 2030-12-15 | Until Handover | 1.0 | 7,256 AED |
| 2031-01-15 | Until Handover | 1.0 | 7,256 AED |
| 2031-02-15 | Until Handover | 1.0 | 7,256 AED |
| 2031-03-15 | Until Handover | 1.0 | 7,256 AED |
| 2031-04-15 | Until Handover | 1.0 | 7,256 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 152,373 AED |
| 2026 | 159,629 AED |
| 2027 | 123,349 AED |
| 2028 | 87,070 AED |
| 2029 | 87,070 AED |
| 2030 | 87,070 AED |
| 2031 | 29,023 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 725.585 AED | 0 AED | 152.372 AED |
| 2026-01 | 730.253 AED | 0 AED | 159.628 AED |
| 2026-02 | 734.951 AED | 0 AED | 166.884 AED |
| 2026-03 | 739.680 AED | 0 AED | 174.140 AED |
| 2026-04 | 744.439 AED | 0 AED | 181.396 AED |
| 2026-05 | 749.229 AED | 0 AED | 188.652 AED |
| 2026-06 | 754.050 AED | 0 AED | 195.907 AED |
| 2026-07 | 758.901 AED | 0 AED | 203.163 AED |
| 2026-08 | 763.784 AED | 0 AED | 210.419 AED |
| 2026-09 | 768.698 AED | 0 AED | 217.675 AED |
| 2026-10 | 773.644 AED | 0 AED | 224.931 AED |
| 2026-11 | 778.622 AED | 0 AED | 304.745 AED |
| 2026-12 | 783.631 AED | 0 AED | 312.001 AED |
| 2027-01 | 788.673 AED | 0 AED | 319.257 AED |
| 2027-02 | 793.748 AED | 0 AED | 326.513 AED |
| 2027-03 | 798.855 AED | 0 AED | 333.769 AED |
| 2027-04 | 803.994 AED | 0 AED | 341.024 AED |
| 2027-05 | 809.167 AED | 0 AED | 384.560 AED |
| 2027-06 | 814.374 AED | 0 AED | 391.815 AED |
| 2027-07 | 819.613 AED | 0 AED | 399.071 AED |
| 2027-08 | 824.887 AED | 0 AED | 406.327 AED |
| 2027-09 | 830.194 AED | 0 AED | 413.583 AED |
| 2027-10 | 835.536 AED | 0 AED | 420.839 AED |
| 2027-11 | 840.911 AED | 0 AED | 428.095 AED |
| 2027-12 | 846.322 AED | 0 AED | 435.350 AED |
| 2028-01 | 851.767 AED | 4.467 AED | 442.606 AED |
| 2028-02 | 857.247 AED | 4.479 AED | 449.862 AED |
| 2028-03 | 862.763 AED | 4.491 AED | 457.118 AED |
| 2028-04 | 868.314 AED | 4.504 AED | 464.374 AED |
| 2028-05 | 873.901 AED | 4.516 AED | 471.630 AED |
| 2028-06 | 879.523 AED | 4.529 AED | 478.886 AED |
| 2028-07 | 885.182 AED | 4.541 AED | 486.141 AED |
| 2028-08 | 890.878 AED | 4.554 AED | 493.397 AED |
| 2028-09 | 896.610 AED | 4.566 AED | 500.653 AED |
| 2028-10 | 902.378 AED | 4.579 AED | 507.909 AED |
| 2028-11 | 908.184 AED | 4.591 AED | 515.165 AED |
| 2028-12 | 914.028 AED | 4.604 AED | 522.421 AED |
| 2029-01 | 919.909 AED | 4.616 AED | 529.677 AED |
| 2029-02 | 925.827 AED | 4.629 AED | 536.932 AED |
| 2029-03 | 931.784 AED | 4.642 AED | 544.188 AED |
| 2029-04 | 937.779 AED | 4.654 AED | 551.444 AED |
| 2029-05 | 943.813 AED | 4.667 AED | 558.700 AED |
| 2029-06 | 949.885 AED | 4.680 AED | 565.956 AED |
| 2029-07 | 955.997 AED | 4.693 AED | 573.212 AED |
| 2029-08 | 962.148 AED | 4.706 AED | 580.467 AED |
| 2029-09 | 968.338 AED | 4.718 AED | 587.723 AED |
| 2029-10 | 974.569 AED | 4.731 AED | 594.979 AED |
| 2029-11 | 980.839 AED | 4.744 AED | 602.235 AED |
| 2029-12 | 987.150 AED | 4.757 AED | 609.491 AED |
| 2030-01 | 993.501 AED | 4.770 AED | 616.747 AED |
| 2030-02 | 999.893 AED | 4.783 AED | 624.003 AED |
| 2030-03 | 1.006.327 AED | 4.796 AED | 631.258 AED |
| 2030-04 | 1.012.802 AED | 4.809 AED | 638.514 AED |
| 2030-05 | 1.019.318 AED | 4.823 AED | 645.770 AED |
| 2030-06 | 1.025.876 AED | 4.836 AED | 653.026 AED |
| 2030-07 | 1.032.477 AED | 4.849 AED | 660.282 AED |
| 2030-08 | 1.039.120 AED | 4.862 AED | 667.538 AED |
| 2030-09 | 1.045.806 AED | 4.875 AED | 674.794 AED |
| 2030-10 | 1.052.534 AED | 4.889 AED | 682.049 AED |
| 2030-11 | 1.059.306 AED | 4.902 AED | 689.305 AED |
| 2030-12 | 1.066.122 AED | 4.915 AED | 696.561 AED |
| 2031-01 | 1.072.981 AED | 4.929 AED | 703.817 AED |
| 2031-02 | 1.079.885 AED | 4.942 AED | 711.073 AED |
| 2031-03 | 1.086.833 AED | 4.956 AED | 718.329 AED |
| 2031-04 | 1.093.826 AED | 4.969 AED | 725.584 AED |
| 2031-05 | 1.100.863 AED | 4.983 AED | 725.584 AED |
| 2031-06 | 1.107.946 AED | 4.996 AED | 725.584 AED |
| 2031-07 | 1.115.075 AED | 5.010 AED | 725.584 AED |
| 2031-08 | 1.122.249 AED | 5.024 AED | 725.584 AED |
| 2031-09 | 1.129.470 AED | 5.037 AED | 725.584 AED |
| 2031-10 | 1.136.737 AED | 5.051 AED | 725.584 AED |
| 2031-11 | 1.144.051 AED | 5.065 AED | 725.584 AED |
| 2031-12 | 1.151.412 AED | 5.078 AED | 725.584 AED |
| 2032-01 | 1.158.820 AED | 5.092 AED | 725.584 AED |
| 2032-02 | 1.166.276 AED | 5.106 AED | 725.584 AED |
| 2032-03 | 1.173.780 AED | 5.120 AED | 725.584 AED |
| 2032-04 | 1.181.332 AED | 5.134 AED | 725.584 AED |
| 2032-05 | 1.188.933 AED | 5.148 AED | 725.584 AED |
| 2032-06 | 1.196.582 AED | 5.162 AED | 725.584 AED |
| 2032-07 | 1.204.281 AED | 5.176 AED | 725.584 AED |
| 2032-08 | 1.212.029 AED | 5.190 AED | 725.584 AED |
| 2032-09 | 1.219.828 AED | 5.204 AED | 725.584 AED |
| 2032-10 | 1.227.676 AED | 5.218 AED | 725.584 AED |
| 2032-11 | 1.235.575 AED | 5.232 AED | 725.584 AED |
| 2032-12 | 1.243.525 AED | 5.246 AED | 725.584 AED |
| 2033-01 | 1.251.526 AED | 5.260 AED | 725.584 AED |
| 2033-02 | 1.259.578 AED | 5.275 AED | 725.584 AED |
| 2033-03 | 1.267.682 AED | 5.289 AED | 725.584 AED |
| 2033-04 | 1.275.838 AED | 5.303 AED | 725.584 AED |
| 2033-05 | 1.284.047 AED | 5.318 AED | 725.584 AED |
| 2033-06 | 1.292.309 AED | 5.332 AED | 725.584 AED |
| 2033-07 | 1.300.624 AED | 5.346 AED | 725.584 AED |
| 2033-08 | 1.308.992 AED | 5.361 AED | 725.584 AED |
| 2033-09 | 1.317.414 AED | 5.375 AED | 725.584 AED |
| 2033-10 | 1.325.890 AED | 5.390 AED | 725.584 AED |
| 2033-11 | 1.334.421 AED | 5.404 AED | 725.584 AED |
| 2033-12 | 1.343.007 AED | 5.419 AED | 725.584 AED |
| 2034-01 | 1.351.648 AED | 5.434 AED | 725.584 AED |
| 2034-02 | 1.360.344 AED | 5.448 AED | 725.584 AED |
| 2034-03 | 1.369.097 AED | 5.463 AED | 725.584 AED |
| 2034-04 | 1.377.906 AED | 5.478 AED | 725.584 AED |
| 2034-05 | 1.386.771 AED | 5.493 AED | 725.584 AED |
| 2034-06 | 1.395.694 AED | 5.507 AED | 725.584 AED |
| 2034-07 | 1.404.673 AED | 5.522 AED | 725.584 AED |
| 2034-08 | 1.413.711 AED | 5.537 AED | 725.584 AED |
| 2034-09 | 1.422.807 AED | 5.552 AED | 725.584 AED |
| 2034-10 | 1.431.961 AED | 5.567 AED | 725.584 AED |
| 2034-11 | 1.441.175 AED | 5.582 AED | 725.584 AED |
| 2034-12 | 1.450.447 AED | 5.597 AED | 725.584 AED |
| 2035-01 | 1.459.779 AED | 5.612 AED | 725.584 AED |
| 2035-02 | 1.469.172 AED | 5.627 AED | 725.584 AED |
| 2035-03 | 1.478.624 AED | 5.642 AED | 725.584 AED |
| 2035-04 | 1.488.138 AED | 5.658 AED | 725.584 AED |
| 2035-05 | 1.497.713 AED | 5.673 AED | 725.584 AED |
| 2035-06 | 1.507.349 AED | 5.688 AED | 725.584 AED |
| 2035-07 | 1.517.047 AED | 5.703 AED | 725.584 AED |
| 2035-08 | 1.526.808 AED | 5.719 AED | 725.584 AED |
| 2035-09 | 1.536.632 AED | 5.734 AED | 725.584 AED |
| 2035-10 | 1.546.518 AED | 5.750 AED | 725.584 AED |
| 2035-11 | 1.556.469 AED | 5.765 AED | 725.584 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 725.585 AED | 0 AED | 152.372 AED |
| 2026 | 783.631 AED | 0 AED | 312.001 AED |
| 2027 | 846.322 AED | 0 AED | 435.350 AED |
| 2028 | 914.028 AED | 54.421 AED | 522.421 AED |
| 2029 | 987.150 AED | 56.237 AED | 609.491 AED |
| 2030 | 1.066.122 AED | 58.109 AED | 696.561 AED |
| 2031 | 1.151.412 AED | 60.040 AED | 725.584 AED |
| 2032 | 1.243.525 AED | 62.028 AED | 725.584 AED |
| 2033 | 1.343.007 AED | 64.072 AED | 725.584 AED |
| 2034 | 1.450.447 AED | 66.180 AED | 725.584 AED |
Additional Acquisition Costs
| DLD fee (4%) | 29,023 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 33,223 AED |
Price Range:
From price: 1,773,900 AED
Sizes:
From sqft: 1,171 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 141,912.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 17,565 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,773,900 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 354,780 AED |
| 2025-12-15 | Until Handover | 1.0 | 17,739 AED |
| 2026-01-15 | Until Handover | 1.0 | 17,739 AED |
| 2026-02-15 | Until Handover | 1.0 | 17,739 AED |
| 2026-03-15 | Until Handover | 1.0 | 17,739 AED |
| 2026-04-15 | Until Handover | 1.0 | 17,739 AED |
| 2026-05-15 | Until Handover | 1.0 | 17,739 AED |
| 2026-06-15 | Until Handover | 1.0 | 17,739 AED |
| 2026-07-15 | Until Handover | 1.0 | 17,739 AED |
| 2026-08-15 | Until Handover | 1.0 | 17,739 AED |
| 2026-09-15 | Until Handover | 1.0 | 17,739 AED |
| 2026-10-15 | Until Handover | 1.0 | 17,739 AED |
| 2026-11-15 | Until Handover | 11.0 | 195,129 AED |
| 2026-12-15 | Until Handover | 1.0 | 17,739 AED |
| 2027-01-15 | Until Handover | 1.0 | 17,739 AED |
| 2027-02-15 | Until Handover | 1.0 | 17,739 AED |
| 2027-03-15 | Until Handover | 1.0 | 17,739 AED |
| 2027-04-15 | Until Handover | 1.0 | 17,739 AED |
| 2027-05-15 | Until Handover | 6.0 | 106,434 AED |
| 2027-06-15 | Until Handover | 1.0 | 17,739 AED |
| 2027-07-15 | Until Handover | 1.0 | 17,739 AED |
| 2027-08-15 | Until Handover | 1.0 | 17,739 AED |
| 2027-09-15 | Until Handover | 1.0 | 17,739 AED |
| 2027-10-15 | Until Handover | 1.0 | 17,739 AED |
| 2027-11-15 | Until Handover | 1.0 | 17,739 AED |
| 2027-12-15 | Until Handover | 1.0 | 17,739 AED |
| 2028-01-15 | Until Handover | 1.0 | 17,739 AED |
| 2028-02-15 | Until Handover | 1.0 | 17,739 AED |
| 2028-03-15 | Until Handover | 1.0 | 17,739 AED |
| 2028-04-15 | Until Handover | 1.0 | 17,739 AED |
| 2028-05-15 | Until Handover | 1.0 | 17,739 AED |
| 2028-06-15 | Until Handover | 1.0 | 17,739 AED |
| 2028-07-15 | Until Handover | 1.0 | 17,739 AED |
| 2028-08-15 | Until Handover | 1.0 | 17,739 AED |
| 2028-09-15 | Until Handover | 1.0 | 17,739 AED |
| 2028-10-15 | Until Handover | 1.0 | 17,739 AED |
| 2028-11-15 | Until Handover | 1.0 | 17,739 AED |
| 2028-12-15 | Until Handover | 1.0 | 17,739 AED |
| 2029-01-15 | Until Handover | 1.0 | 17,739 AED |
| 2029-02-15 | Until Handover | 1.0 | 17,739 AED |
| 2029-03-15 | Until Handover | 1.0 | 17,739 AED |
| 2029-04-15 | Until Handover | 1.0 | 17,739 AED |
| 2029-05-15 | Until Handover | 1.0 | 17,739 AED |
| 2029-06-15 | Until Handover | 1.0 | 17,739 AED |
| 2029-07-15 | Until Handover | 1.0 | 17,739 AED |
| 2029-08-15 | Until Handover | 1.0 | 17,739 AED |
| 2029-09-15 | Until Handover | 1.0 | 17,739 AED |
| 2029-10-15 | Until Handover | 1.0 | 17,739 AED |
| 2029-11-15 | Until Handover | 1.0 | 17,739 AED |
| 2029-12-15 | Until Handover | 1.0 | 17,739 AED |
| 2030-01-15 | Until Handover | 1.0 | 17,739 AED |
| 2030-02-15 | Until Handover | 1.0 | 17,739 AED |
| 2030-03-15 | Until Handover | 1.0 | 17,739 AED |
| 2030-04-15 | Until Handover | 1.0 | 17,739 AED |
| 2030-05-15 | Until Handover | 1.0 | 17,739 AED |
| 2030-06-15 | Until Handover | 1.0 | 17,739 AED |
| 2030-07-15 | Until Handover | 1.0 | 17,739 AED |
| 2030-08-15 | Until Handover | 1.0 | 17,739 AED |
| 2030-09-15 | Until Handover | 1.0 | 17,739 AED |
| 2030-10-15 | Until Handover | 1.0 | 17,739 AED |
| 2030-11-15 | Until Handover | 1.0 | 17,739 AED |
| 2030-12-15 | Until Handover | 1.0 | 17,739 AED |
| 2031-01-15 | Until Handover | 1.0 | 17,739 AED |
| 2031-02-15 | Until Handover | 1.0 | 17,739 AED |
| 2031-03-15 | Until Handover | 1.0 | 17,739 AED |
| 2031-04-15 | Until Handover | 1.0 | 17,739 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 372,519 AED |
| 2026 | 390,258 AED |
| 2027 | 301,563 AED |
| 2028 | 212,868 AED |
| 2029 | 212,868 AED |
| 2030 | 212,868 AED |
| 2031 | 70,956 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.773.900 AED | 0 AED | 372.519 AED |
| 2026-01 | 1.785.313 AED | 0 AED | 390.258 AED |
| 2026-02 | 1.796.800 AED | 0 AED | 407.997 AED |
| 2026-03 | 1.808.360 AED | 0 AED | 425.736 AED |
| 2026-04 | 1.819.995 AED | 0 AED | 443.475 AED |
| 2026-05 | 1.831.705 AED | 0 AED | 461.214 AED |
| 2026-06 | 1.843.490 AED | 0 AED | 478.953 AED |
| 2026-07 | 1.855.352 AED | 0 AED | 496.692 AED |
| 2026-08 | 1.867.289 AED | 0 AED | 514.431 AED |
| 2026-09 | 1.879.303 AED | 0 AED | 532.170 AED |
| 2026-10 | 1.891.395 AED | 0 AED | 549.909 AED |
| 2026-11 | 1.903.564 AED | 0 AED | 745.038 AED |
| 2026-12 | 1.915.812 AED | 0 AED | 762.777 AED |
| 2027-01 | 1.928.138 AED | 0 AED | 780.516 AED |
| 2027-02 | 1.940.544 AED | 0 AED | 798.255 AED |
| 2027-03 | 1.953.029 AED | 0 AED | 815.994 AED |
| 2027-04 | 1.965.595 AED | 0 AED | 833.733 AED |
| 2027-05 | 1.978.242 AED | 0 AED | 940.167 AED |
| 2027-06 | 1.990.970 AED | 0 AED | 957.906 AED |
| 2027-07 | 2.003.780 AED | 0 AED | 975.645 AED |
| 2027-08 | 2.016.672 AED | 0 AED | 993.384 AED |
| 2027-09 | 2.029.647 AED | 0 AED | 1.011.123 AED |
| 2027-10 | 2.042.706 AED | 0 AED | 1.028.862 AED |
| 2027-11 | 2.055.849 AED | 0 AED | 1.046.601 AED |
| 2027-12 | 2.069.076 AED | 0 AED | 1.064.340 AED |
| 2028-01 | 2.082.389 AED | 10.717 AED | 1.082.079 AED |
| 2028-02 | 2.095.787 AED | 10.747 AED | 1.099.818 AED |
| 2028-03 | 2.109.271 AED | 10.777 AED | 1.117.557 AED |
| 2028-04 | 2.122.843 AED | 10.807 AED | 1.135.296 AED |
| 2028-05 | 2.136.501 AED | 10.837 AED | 1.153.035 AED |
| 2028-06 | 2.150.247 AED | 10.867 AED | 1.170.774 AED |
| 2028-07 | 2.164.082 AED | 10.898 AED | 1.188.513 AED |
| 2028-08 | 2.178.006 AED | 10.928 AED | 1.206.252 AED |
| 2028-09 | 2.192.019 AED | 10.959 AED | 1.223.991 AED |
| 2028-10 | 2.206.123 AED | 10.990 AED | 1.241.730 AED |
| 2028-11 | 2.220.317 AED | 11.020 AED | 1.259.469 AED |
| 2028-12 | 2.234.603 AED | 11.051 AED | 1.277.208 AED |
| 2029-01 | 2.248.980 AED | 11.082 AED | 1.294.947 AED |
| 2029-02 | 2.263.450 AED | 11.113 AED | 1.312.686 AED |
| 2029-03 | 2.278.013 AED | 11.144 AED | 1.330.425 AED |
| 2029-04 | 2.292.670 AED | 11.175 AED | 1.348.164 AED |
| 2029-05 | 2.307.421 AED | 11.206 AED | 1.365.903 AED |
| 2029-06 | 2.322.267 AED | 11.237 AED | 1.383.642 AED |
| 2029-07 | 2.337.209 AED | 11.269 AED | 1.401.381 AED |
| 2029-08 | 2.352.246 AED | 11.300 AED | 1.419.120 AED |
| 2029-09 | 2.367.381 AED | 11.332 AED | 1.436.859 AED |
| 2029-10 | 2.382.613 AED | 11.363 AED | 1.454.598 AED |
| 2029-11 | 2.397.942 AED | 11.395 AED | 1.472.337 AED |
| 2029-12 | 2.413.371 AED | 11.427 AED | 1.490.076 AED |
| 2030-01 | 2.428.899 AED | 11.458 AED | 1.507.815 AED |
| 2030-02 | 2.444.526 AED | 11.490 AED | 1.525.554 AED |
| 2030-03 | 2.460.254 AED | 11.522 AED | 1.543.293 AED |
| 2030-04 | 2.476.084 AED | 11.554 AED | 1.561.032 AED |
| 2030-05 | 2.492.015 AED | 11.586 AED | 1.578.771 AED |
| 2030-06 | 2.508.049 AED | 11.618 AED | 1.596.510 AED |
| 2030-07 | 2.524.185 AED | 11.651 AED | 1.614.249 AED |
| 2030-08 | 2.540.426 AED | 11.683 AED | 1.631.988 AED |
| 2030-09 | 2.556.771 AED | 11.716 AED | 1.649.727 AED |
| 2030-10 | 2.573.222 AED | 11.748 AED | 1.667.466 AED |
| 2030-11 | 2.589.778 AED | 11.781 AED | 1.685.205 AED |
| 2030-12 | 2.606.441 AED | 11.813 AED | 1.702.944 AED |
| 2031-01 | 2.623.210 AED | 11.846 AED | 1.720.683 AED |
| 2031-02 | 2.640.088 AED | 11.879 AED | 1.738.422 AED |
| 2031-03 | 2.657.075 AED | 11.912 AED | 1.756.161 AED |
| 2031-04 | 2.674.170 AED | 11.945 AED | 1.773.900 AED |
| 2031-05 | 2.691.376 AED | 11.978 AED | 1.773.900 AED |
| 2031-06 | 2.708.693 AED | 12.011 AED | 1.773.900 AED |
| 2031-07 | 2.726.120 AED | 12.044 AED | 1.773.900 AED |
| 2031-08 | 2.743.660 AED | 12.078 AED | 1.773.900 AED |
| 2031-09 | 2.761.313 AED | 12.111 AED | 1.773.900 AED |
| 2031-10 | 2.779.079 AED | 12.144 AED | 1.773.900 AED |
| 2031-11 | 2.796.960 AED | 12.178 AED | 1.773.900 AED |
| 2031-12 | 2.814.956 AED | 12.212 AED | 1.773.900 AED |
| 2032-01 | 2.833.067 AED | 12.245 AED | 1.773.900 AED |
| 2032-02 | 2.851.295 AED | 12.279 AED | 1.773.900 AED |
| 2032-03 | 2.869.641 AED | 12.313 AED | 1.773.900 AED |
| 2032-04 | 2.888.104 AED | 12.347 AED | 1.773.900 AED |
| 2032-05 | 2.906.686 AED | 12.381 AED | 1.773.900 AED |
| 2032-06 | 2.925.388 AED | 12.415 AED | 1.773.900 AED |
| 2032-07 | 2.944.210 AED | 12.449 AED | 1.773.900 AED |
| 2032-08 | 2.963.153 AED | 12.484 AED | 1.773.900 AED |
| 2032-09 | 2.982.218 AED | 12.518 AED | 1.773.900 AED |
| 2032-10 | 3.001.406 AED | 12.553 AED | 1.773.900 AED |
| 2032-11 | 3.020.717 AED | 12.587 AED | 1.773.900 AED |
| 2032-12 | 3.040.152 AED | 12.622 AED | 1.773.900 AED |
| 2033-01 | 3.059.713 AED | 12.657 AED | 1.773.900 AED |
| 2033-02 | 3.079.399 AED | 12.691 AED | 1.773.900 AED |
| 2033-03 | 3.099.212 AED | 12.726 AED | 1.773.900 AED |
| 2033-04 | 3.119.152 AED | 12.761 AED | 1.773.900 AED |
| 2033-05 | 3.139.221 AED | 12.796 AED | 1.773.900 AED |
| 2033-06 | 3.159.419 AED | 12.832 AED | 1.773.900 AED |
| 2033-07 | 3.179.747 AED | 12.867 AED | 1.773.900 AED |
| 2033-08 | 3.200.205 AED | 12.902 AED | 1.773.900 AED |
| 2033-09 | 3.220.796 AED | 12.938 AED | 1.773.900 AED |
| 2033-10 | 3.241.518 AED | 12.973 AED | 1.773.900 AED |
| 2033-11 | 3.262.374 AED | 13.009 AED | 1.773.900 AED |
| 2033-12 | 3.283.365 AED | 13.044 AED | 1.773.900 AED |
| 2034-01 | 3.304.490 AED | 13.080 AED | 1.773.900 AED |
| 2034-02 | 3.325.751 AED | 13.116 AED | 1.773.900 AED |
| 2034-03 | 3.347.149 AED | 13.152 AED | 1.773.900 AED |
| 2034-04 | 3.368.685 AED | 13.188 AED | 1.773.900 AED |
| 2034-05 | 3.390.359 AED | 13.224 AED | 1.773.900 AED |
| 2034-06 | 3.412.173 AED | 13.260 AED | 1.773.900 AED |
| 2034-07 | 3.434.127 AED | 13.297 AED | 1.773.900 AED |
| 2034-08 | 3.456.222 AED | 13.333 AED | 1.773.900 AED |
| 2034-09 | 3.478.459 AED | 13.370 AED | 1.773.900 AED |
| 2034-10 | 3.500.840 AED | 13.406 AED | 1.773.900 AED |
| 2034-11 | 3.523.364 AED | 13.443 AED | 1.773.900 AED |
| 2034-12 | 3.546.034 AED | 13.480 AED | 1.773.900 AED |
| 2035-01 | 3.568.849 AED | 13.517 AED | 1.773.900 AED |
| 2035-02 | 3.591.811 AED | 13.554 AED | 1.773.900 AED |
| 2035-03 | 3.614.921 AED | 13.591 AED | 1.773.900 AED |
| 2035-04 | 3.638.180 AED | 13.628 AED | 1.773.900 AED |
| 2035-05 | 3.661.588 AED | 13.665 AED | 1.773.900 AED |
| 2035-06 | 3.685.146 AED | 13.702 AED | 1.773.900 AED |
| 2035-07 | 3.708.857 AED | 13.740 AED | 1.773.900 AED |
| 2035-08 | 3.732.720 AED | 13.777 AED | 1.773.900 AED |
| 2035-09 | 3.756.736 AED | 13.815 AED | 1.773.900 AED |
| 2035-10 | 3.780.907 AED | 13.852 AED | 1.773.900 AED |
| 2035-11 | 3.805.234 AED | 13.890 AED | 1.773.900 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.773.900 AED | 0 AED | 372.519 AED |
| 2026 | 1.915.812 AED | 0 AED | 762.777 AED |
| 2027 | 2.069.076 AED | 0 AED | 1.064.340 AED |
| 2028 | 2.234.603 AED | 130.598 AED | 1.277.208 AED |
| 2029 | 2.413.371 AED | 135.043 AED | 1.490.076 AED |
| 2030 | 2.606.441 AED | 139.620 AED | 1.702.944 AED |
| 2031 | 2.814.956 AED | 144.338 AED | 1.773.900 AED |
| 2032 | 3.040.152 AED | 149.193 AED | 1.773.900 AED |
| 2033 | 3.283.365 AED | 154.196 AED | 1.773.900 AED |
| 2034 | 3.546.034 AED | 159.349 AED | 1.773.900 AED |
Additional Acquisition Costs
| DLD fee (4%) | 70,956 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 75,156 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.