Project details:
AUREL1A Residence - post payment
New Project! Payment plan might change!
Handover Date: 2028-03-31
Developer:
Object 1
Description:
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 10.00 % after 4 month
Percent: 10.00 % after 10 month
Percent: 10.00 % after 16 month
Percent: 10.00 % after 22 month
The amount to be paid at the time of the handover.
Percent: 5.00 % after 3 month
Percent: 5.00 % after 6 month
Percent: 5.00 % after 9 month
Percent: 5.00 % after 12 month
Percent: 5.00 % after 15 month
Percent: 5.00 % after 18 month
Price Range:
From price: 1,169,000 AED
Sizes:
From sqft: 861 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 93,520.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 12,915 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,169,000 AED)
Payment Plan: Object 1 - IR1DIAN PARK 2 - PP - post
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 233,800 AED |
| 2026-03-15 | Until Handover | 10.0 | 116,900 AED |
| 2026-09-15 | Until Handover | 10.0 | 116,900 AED |
| 2027-03-15 | Until Handover | 10.0 | 116,900 AED |
| 2027-09-15 | Until Handover | 10.0 | 116,900 AED |
| 2028-03-31 | At Handover | 10.0 | 116,900 AED |
| 2028-05-31 | Post Handover Payment | 5.0 | 58,450 AED |
| 2028-08-31 | Post Handover Payment | 5.0 | 58,450 AED |
| 2028-12-01 | Post Handover Payment | 5.0 | 58,450 AED |
| 2029-03-03 | Post Handover Payment | 5.0 | 58,450 AED |
| 2029-05-31 | Post Handover Payment | 5.0 | 58,450 AED |
| 2029-08-31 | Post Handover Payment | 5.0 | 58,450 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 233,800 AED |
| 2026 | 233,800 AED |
| 2027 | 233,800 AED |
| 2028 | 292,250 AED |
| 2029 | 175,350 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.169.000 AED | 0 AED | 233.800 AED |
| 2026-01 | 1.176.521 AED | 0 AED | 233.800 AED |
| 2026-02 | 1.184.091 AED | 0 AED | 233.800 AED |
| 2026-03 | 1.191.709 AED | 0 AED | 350.700 AED |
| 2026-04 | 1.199.377 AED | 0 AED | 350.700 AED |
| 2026-05 | 1.207.093 AED | 0 AED | 350.700 AED |
| 2026-06 | 1.214.860 AED | 0 AED | 350.700 AED |
| 2026-07 | 1.222.676 AED | 0 AED | 350.700 AED |
| 2026-08 | 1.230.543 AED | 0 AED | 350.700 AED |
| 2026-09 | 1.238.460 AED | 0 AED | 467.600 AED |
| 2026-10 | 1.246.429 AED | 0 AED | 467.600 AED |
| 2026-11 | 1.254.448 AED | 0 AED | 467.600 AED |
| 2026-12 | 1.262.520 AED | 0 AED | 467.600 AED |
| 2027-01 | 1.270.643 AED | 0 AED | 467.600 AED |
| 2027-02 | 1.278.818 AED | 0 AED | 467.600 AED |
| 2027-03 | 1.287.046 AED | 0 AED | 584.500 AED |
| 2027-04 | 1.295.327 AED | 0 AED | 584.500 AED |
| 2027-05 | 1.303.661 AED | 0 AED | 584.500 AED |
| 2027-06 | 1.312.049 AED | 0 AED | 584.500 AED |
| 2027-07 | 1.320.491 AED | 0 AED | 584.500 AED |
| 2027-08 | 1.328.987 AED | 0 AED | 584.500 AED |
| 2027-09 | 1.337.537 AED | 0 AED | 701.400 AED |
| 2027-10 | 1.346.143 AED | 0 AED | 701.400 AED |
| 2027-11 | 1.354.804 AED | 0 AED | 701.400 AED |
| 2027-12 | 1.363.521 AED | 0 AED | 701.400 AED |
| 2028-01 | 1.372.294 AED | 0 AED | 701.400 AED |
| 2028-02 | 1.381.123 AED | 0 AED | 701.400 AED |
| 2028-03 | 1.390.010 AED | 0 AED | 818.300 AED |
| 2028-04 | 1.398.953 AED | 6.717 AED | 818.300 AED |
| 2028-05 | 1.407.954 AED | 6.717 AED | 876.750 AED |
| 2028-06 | 1.417.013 AED | 6.717 AED | 876.750 AED |
| 2028-07 | 1.426.130 AED | 6.717 AED | 876.750 AED |
| 2028-08 | 1.435.306 AED | 6.717 AED | 935.200 AED |
| 2028-09 | 1.444.540 AED | 6.717 AED | 935.200 AED |
| 2028-10 | 1.453.835 AED | 6.717 AED | 935.200 AED |
| 2028-11 | 1.463.189 AED | 6.717 AED | 935.200 AED |
| 2028-12 | 1.472.603 AED | 6.717 AED | 993.650 AED |
| 2029-01 | 1.482.078 AED | 6.950 AED | 993.650 AED |
| 2029-02 | 1.491.613 AED | 6.970 AED | 993.650 AED |
| 2029-03 | 1.501.210 AED | 6.990 AED | 1.052.100 AED |
| 2029-04 | 1.510.869 AED | 7.010 AED | 1.052.100 AED |
| 2029-05 | 1.520.590 AED | 7.030 AED | 1.110.550 AED |
| 2029-06 | 1.530.374 AED | 7.050 AED | 1.110.550 AED |
| 2029-07 | 1.540.220 AED | 7.070 AED | 1.110.550 AED |
| 2029-08 | 1.550.130 AED | 7.090 AED | 1.169.000 AED |
| 2029-09 | 1.560.104 AED | 7.110 AED | 1.169.000 AED |
| 2029-10 | 1.570.141 AED | 7.130 AED | 1.169.000 AED |
| 2029-11 | 1.580.244 AED | 7.151 AED | 1.169.000 AED |
| 2029-12 | 1.590.411 AED | 7.171 AED | 1.169.000 AED |
| 2030-01 | 1.600.644 AED | 7.191 AED | 1.169.000 AED |
| 2030-02 | 1.610.942 AED | 7.212 AED | 1.169.000 AED |
| 2030-03 | 1.621.307 AED | 7.232 AED | 1.169.000 AED |
| 2030-04 | 1.631.739 AED | 7.253 AED | 1.169.000 AED |
| 2030-05 | 1.642.238 AED | 7.273 AED | 1.169.000 AED |
| 2030-06 | 1.652.804 AED | 7.294 AED | 1.169.000 AED |
| 2030-07 | 1.663.438 AED | 7.314 AED | 1.169.000 AED |
| 2030-08 | 1.674.141 AED | 7.335 AED | 1.169.000 AED |
| 2030-09 | 1.684.912 AED | 7.356 AED | 1.169.000 AED |
| 2030-10 | 1.695.753 AED | 7.377 AED | 1.169.000 AED |
| 2030-11 | 1.706.663 AED | 7.397 AED | 1.169.000 AED |
| 2030-12 | 1.717.644 AED | 7.418 AED | 1.169.000 AED |
| 2031-01 | 1.728.695 AED | 7.439 AED | 1.169.000 AED |
| 2031-02 | 1.739.818 AED | 7.460 AED | 1.169.000 AED |
| 2031-03 | 1.751.012 AED | 7.481 AED | 1.169.000 AED |
| 2031-04 | 1.762.278 AED | 7.502 AED | 1.169.000 AED |
| 2031-05 | 1.773.617 AED | 7.524 AED | 1.169.000 AED |
| 2031-06 | 1.785.028 AED | 7.545 AED | 1.169.000 AED |
| 2031-07 | 1.796.513 AED | 7.566 AED | 1.169.000 AED |
| 2031-08 | 1.808.072 AED | 7.587 AED | 1.169.000 AED |
| 2031-09 | 1.819.705 AED | 7.609 AED | 1.169.000 AED |
| 2031-10 | 1.831.413 AED | 7.630 AED | 1.169.000 AED |
| 2031-11 | 1.843.196 AED | 7.652 AED | 1.169.000 AED |
| 2031-12 | 1.855.056 AED | 7.673 AED | 1.169.000 AED |
| 2032-01 | 1.866.991 AED | 7.695 AED | 1.169.000 AED |
| 2032-02 | 1.879.003 AED | 7.716 AED | 1.169.000 AED |
| 2032-03 | 1.891.093 AED | 7.738 AED | 1.169.000 AED |
| 2032-04 | 1.903.260 AED | 7.760 AED | 1.169.000 AED |
| 2032-05 | 1.915.506 AED | 7.782 AED | 1.169.000 AED |
| 2032-06 | 1.927.830 AED | 7.803 AED | 1.169.000 AED |
| 2032-07 | 1.940.234 AED | 7.825 AED | 1.169.000 AED |
| 2032-08 | 1.952.718 AED | 7.847 AED | 1.169.000 AED |
| 2032-09 | 1.965.281 AED | 7.869 AED | 1.169.000 AED |
| 2032-10 | 1.977.926 AED | 7.891 AED | 1.169.000 AED |
| 2032-11 | 1.990.652 AED | 7.913 AED | 1.169.000 AED |
| 2032-12 | 2.003.460 AED | 7.936 AED | 1.169.000 AED |
| 2033-01 | 2.016.350 AED | 7.958 AED | 1.169.000 AED |
| 2033-02 | 2.029.324 AED | 7.980 AED | 1.169.000 AED |
| 2033-03 | 2.042.380 AED | 8.002 AED | 1.169.000 AED |
| 2033-04 | 2.055.521 AED | 8.025 AED | 1.169.000 AED |
| 2033-05 | 2.068.746 AED | 8.047 AED | 1.169.000 AED |
| 2033-06 | 2.082.057 AED | 8.070 AED | 1.169.000 AED |
| 2033-07 | 2.095.453 AED | 8.092 AED | 1.169.000 AED |
| 2033-08 | 2.108.935 AED | 8.115 AED | 1.169.000 AED |
| 2033-09 | 2.122.504 AED | 8.138 AED | 1.169.000 AED |
| 2033-10 | 2.136.160 AED | 8.160 AED | 1.169.000 AED |
| 2033-11 | 2.149.904 AED | 8.183 AED | 1.169.000 AED |
| 2033-12 | 2.163.737 AED | 8.206 AED | 1.169.000 AED |
| 2034-01 | 2.177.658 AED | 8.229 AED | 1.169.000 AED |
| 2034-02 | 2.191.670 AED | 8.252 AED | 1.169.000 AED |
| 2034-03 | 2.205.771 AED | 8.275 AED | 1.169.000 AED |
| 2034-04 | 2.219.963 AED | 8.298 AED | 1.169.000 AED |
| 2034-05 | 2.234.246 AED | 8.321 AED | 1.169.000 AED |
| 2034-06 | 2.248.621 AED | 8.344 AED | 1.169.000 AED |
| 2034-07 | 2.263.089 AED | 8.367 AED | 1.169.000 AED |
| 2034-08 | 2.277.650 AED | 8.391 AED | 1.169.000 AED |
| 2034-09 | 2.292.304 AED | 8.414 AED | 1.169.000 AED |
| 2034-10 | 2.307.053 AED | 8.437 AED | 1.169.000 AED |
| 2034-11 | 2.321.897 AED | 8.461 AED | 1.169.000 AED |
| 2034-12 | 2.336.836 AED | 8.484 AED | 1.169.000 AED |
| 2035-01 | 2.351.871 AED | 8.508 AED | 1.169.000 AED |
| 2035-02 | 2.367.003 AED | 8.532 AED | 1.169.000 AED |
| 2035-03 | 2.382.233 AED | 8.555 AED | 1.169.000 AED |
| 2035-04 | 2.397.560 AED | 8.579 AED | 1.169.000 AED |
| 2035-05 | 2.412.986 AED | 8.603 AED | 1.169.000 AED |
| 2035-06 | 2.428.511 AED | 8.627 AED | 1.169.000 AED |
| 2035-07 | 2.444.136 AED | 8.651 AED | 1.169.000 AED |
| 2035-08 | 2.459.862 AED | 8.675 AED | 1.169.000 AED |
| 2035-09 | 2.475.689 AED | 8.699 AED | 1.169.000 AED |
| 2035-10 | 2.491.617 AED | 8.723 AED | 1.169.000 AED |
| 2035-11 | 2.507.649 AED | 8.747 AED | 1.169.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.169.000 AED | 0 AED | 233.800 AED |
| 2026 | 1.262.520 AED | 0 AED | 467.600 AED |
| 2027 | 1.363.521 AED | 0 AED | 701.400 AED |
| 2028 | 1.472.603 AED | 60.453 AED | 993.650 AED |
| 2029 | 1.590.411 AED | 84.722 AED | 1.169.000 AED |
| 2030 | 1.717.644 AED | 87.652 AED | 1.169.000 AED |
| 2031 | 1.855.056 AED | 90.668 AED | 1.169.000 AED |
| 2032 | 2.003.460 AED | 93.775 AED | 1.169.000 AED |
| 2033 | 2.163.737 AED | 96.976 AED | 1.169.000 AED |
| 2034 | 2.336.836 AED | 100.273 AED | 1.169.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 46,760 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 50,960 AED |
Price Range:
From price: 1,706,000 AED
Sizes:
From sqft: 1,261 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 136,480.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 18,915 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,706,000 AED)
Payment Plan: Object 1 - IR1DIAN PARK 2 - PP - post
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 341,200 AED |
| 2026-03-15 | Until Handover | 10.0 | 170,600 AED |
| 2026-09-15 | Until Handover | 10.0 | 170,600 AED |
| 2027-03-15 | Until Handover | 10.0 | 170,600 AED |
| 2027-09-15 | Until Handover | 10.0 | 170,600 AED |
| 2028-03-31 | At Handover | 10.0 | 170,600 AED |
| 2028-05-31 | Post Handover Payment | 5.0 | 85,300 AED |
| 2028-08-31 | Post Handover Payment | 5.0 | 85,300 AED |
| 2028-12-01 | Post Handover Payment | 5.0 | 85,300 AED |
| 2029-03-03 | Post Handover Payment | 5.0 | 85,300 AED |
| 2029-05-31 | Post Handover Payment | 5.0 | 85,300 AED |
| 2029-08-31 | Post Handover Payment | 5.0 | 85,300 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 341,200 AED |
| 2026 | 341,200 AED |
| 2027 | 341,200 AED |
| 2028 | 426,500 AED |
| 2029 | 255,900 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.706.000 AED | 0 AED | 341.200 AED |
| 2026-01 | 1.716.976 AED | 0 AED | 341.200 AED |
| 2026-02 | 1.728.023 AED | 0 AED | 341.200 AED |
| 2026-03 | 1.739.141 AED | 0 AED | 511.800 AED |
| 2026-04 | 1.750.331 AED | 0 AED | 511.800 AED |
| 2026-05 | 1.761.593 AED | 0 AED | 511.800 AED |
| 2026-06 | 1.772.927 AED | 0 AED | 511.800 AED |
| 2026-07 | 1.784.334 AED | 0 AED | 511.800 AED |
| 2026-08 | 1.795.814 AED | 0 AED | 511.800 AED |
| 2026-09 | 1.807.369 AED | 0 AED | 682.400 AED |
| 2026-10 | 1.818.997 AED | 0 AED | 682.400 AED |
| 2026-11 | 1.830.701 AED | 0 AED | 682.400 AED |
| 2026-12 | 1.842.480 AED | 0 AED | 682.400 AED |
| 2027-01 | 1.854.334 AED | 0 AED | 682.400 AED |
| 2027-02 | 1.866.265 AED | 0 AED | 682.400 AED |
| 2027-03 | 1.878.273 AED | 0 AED | 853.000 AED |
| 2027-04 | 1.890.357 AED | 0 AED | 853.000 AED |
| 2027-05 | 1.902.520 AED | 0 AED | 853.000 AED |
| 2027-06 | 1.914.761 AED | 0 AED | 853.000 AED |
| 2027-07 | 1.927.081 AED | 0 AED | 853.000 AED |
| 2027-08 | 1.939.479 AED | 0 AED | 853.000 AED |
| 2027-09 | 1.951.958 AED | 0 AED | 1.023.600 AED |
| 2027-10 | 1.964.517 AED | 0 AED | 1.023.600 AED |
| 2027-11 | 1.977.157 AED | 0 AED | 1.023.600 AED |
| 2027-12 | 1.989.878 AED | 0 AED | 1.023.600 AED |
| 2028-01 | 2.002.681 AED | 0 AED | 1.023.600 AED |
| 2028-02 | 2.015.566 AED | 0 AED | 1.023.600 AED |
| 2028-03 | 2.028.534 AED | 0 AED | 1.194.200 AED |
| 2028-04 | 2.041.586 AED | 9.797 AED | 1.194.200 AED |
| 2028-05 | 2.054.722 AED | 9.797 AED | 1.279.500 AED |
| 2028-06 | 2.067.942 AED | 9.797 AED | 1.279.500 AED |
| 2028-07 | 2.081.247 AED | 9.797 AED | 1.279.500 AED |
| 2028-08 | 2.094.638 AED | 9.797 AED | 1.364.800 AED |
| 2028-09 | 2.108.115 AED | 9.797 AED | 1.364.800 AED |
| 2028-10 | 2.121.678 AED | 9.797 AED | 1.364.800 AED |
| 2028-11 | 2.135.329 AED | 9.797 AED | 1.364.800 AED |
| 2028-12 | 2.149.068 AED | 9.797 AED | 1.450.100 AED |
| 2029-01 | 2.162.895 AED | 10.138 AED | 1.450.100 AED |
| 2029-02 | 2.176.811 AED | 10.167 AED | 1.450.100 AED |
| 2029-03 | 2.190.817 AED | 10.196 AED | 1.535.400 AED |
| 2029-04 | 2.204.913 AED | 10.225 AED | 1.535.400 AED |
| 2029-05 | 2.219.099 AED | 10.254 AED | 1.620.700 AED |
| 2029-06 | 2.233.377 AED | 10.283 AED | 1.620.700 AED |
| 2029-07 | 2.247.747 AED | 10.312 AED | 1.620.700 AED |
| 2029-08 | 2.262.209 AED | 10.342 AED | 1.706.000 AED |
| 2029-09 | 2.276.764 AED | 10.371 AED | 1.706.000 AED |
| 2029-10 | 2.291.413 AED | 10.400 AED | 1.706.000 AED |
| 2029-11 | 2.306.156 AED | 10.430 AED | 1.706.000 AED |
| 2029-12 | 2.320.994 AED | 10.460 AED | 1.706.000 AED |
| 2030-01 | 2.335.927 AED | 10.489 AED | 1.706.000 AED |
| 2030-02 | 2.350.956 AED | 10.519 AED | 1.706.000 AED |
| 2030-03 | 2.366.083 AED | 10.549 AED | 1.706.000 AED |
| 2030-04 | 2.381.306 AED | 10.579 AED | 1.706.000 AED |
| 2030-05 | 2.396.627 AED | 10.609 AED | 1.706.000 AED |
| 2030-06 | 2.412.047 AED | 10.639 AED | 1.706.000 AED |
| 2030-07 | 2.427.567 AED | 10.669 AED | 1.706.000 AED |
| 2030-08 | 2.443.186 AED | 10.699 AED | 1.706.000 AED |
| 2030-09 | 2.458.905 AED | 10.729 AED | 1.706.000 AED |
| 2030-10 | 2.474.726 AED | 10.760 AED | 1.706.000 AED |
| 2030-11 | 2.490.648 AED | 10.790 AED | 1.706.000 AED |
| 2030-12 | 2.506.673 AED | 10.821 AED | 1.706.000 AED |
| 2031-01 | 2.522.801 AED | 10.851 AED | 1.706.000 AED |
| 2031-02 | 2.539.033 AED | 10.882 AED | 1.706.000 AED |
| 2031-03 | 2.555.369 AED | 10.913 AED | 1.706.000 AED |
| 2031-04 | 2.571.811 AED | 10.943 AED | 1.706.000 AED |
| 2031-05 | 2.588.358 AED | 10.974 AED | 1.706.000 AED |
| 2031-06 | 2.605.011 AED | 11.005 AED | 1.706.000 AED |
| 2031-07 | 2.621.772 AED | 11.036 AED | 1.706.000 AED |
| 2031-08 | 2.638.641 AED | 11.067 AED | 1.706.000 AED |
| 2031-09 | 2.655.618 AED | 11.099 AED | 1.706.000 AED |
| 2031-10 | 2.672.704 AED | 11.130 AED | 1.706.000 AED |
| 2031-11 | 2.689.900 AED | 11.161 AED | 1.706.000 AED |
| 2031-12 | 2.707.207 AED | 11.193 AED | 1.706.000 AED |
| 2032-01 | 2.724.625 AED | 11.224 AED | 1.706.000 AED |
| 2032-02 | 2.742.156 AED | 11.256 AED | 1.706.000 AED |
| 2032-03 | 2.759.799 AED | 11.287 AED | 1.706.000 AED |
| 2032-04 | 2.777.555 AED | 11.319 AED | 1.706.000 AED |
| 2032-05 | 2.795.426 AED | 11.351 AED | 1.706.000 AED |
| 2032-06 | 2.813.412 AED | 11.383 AED | 1.706.000 AED |
| 2032-07 | 2.831.514 AED | 11.415 AED | 1.706.000 AED |
| 2032-08 | 2.849.732 AED | 11.447 AED | 1.706.000 AED |
| 2032-09 | 2.868.067 AED | 11.479 AED | 1.706.000 AED |
| 2032-10 | 2.886.520 AED | 11.511 AED | 1.706.000 AED |
| 2032-11 | 2.905.092 AED | 11.543 AED | 1.706.000 AED |
| 2032-12 | 2.923.784 AED | 11.576 AED | 1.706.000 AED |
| 2033-01 | 2.942.595 AED | 11.608 AED | 1.706.000 AED |
| 2033-02 | 2.961.528 AED | 11.641 AED | 1.706.000 AED |
| 2033-03 | 2.980.583 AED | 11.673 AED | 1.706.000 AED |
| 2033-04 | 2.999.760 AED | 11.706 AED | 1.706.000 AED |
| 2033-05 | 3.019.060 AED | 11.739 AED | 1.706.000 AED |
| 2033-06 | 3.038.485 AED | 11.771 AED | 1.706.000 AED |
| 2033-07 | 3.058.035 AED | 11.804 AED | 1.706.000 AED |
| 2033-08 | 3.077.710 AED | 11.837 AED | 1.706.000 AED |
| 2033-09 | 3.097.512 AED | 11.870 AED | 1.706.000 AED |
| 2033-10 | 3.117.442 AED | 11.904 AED | 1.706.000 AED |
| 2033-11 | 3.137.500 AED | 11.937 AED | 1.706.000 AED |
| 2033-12 | 3.157.686 AED | 11.970 AED | 1.706.000 AED |
| 2034-01 | 3.178.003 AED | 12.004 AED | 1.706.000 AED |
| 2034-02 | 3.198.450 AED | 12.037 AED | 1.706.000 AED |
| 2034-03 | 3.219.029 AED | 12.071 AED | 1.706.000 AED |
| 2034-04 | 3.239.741 AED | 12.104 AED | 1.706.000 AED |
| 2034-05 | 3.260.585 AED | 12.138 AED | 1.706.000 AED |
| 2034-06 | 3.281.564 AED | 12.172 AED | 1.706.000 AED |
| 2034-07 | 3.302.678 AED | 12.206 AED | 1.706.000 AED |
| 2034-08 | 3.323.927 AED | 12.240 AED | 1.706.000 AED |
| 2034-09 | 3.345.313 AED | 12.274 AED | 1.706.000 AED |
| 2034-10 | 3.366.837 AED | 12.308 AED | 1.706.000 AED |
| 2034-11 | 3.388.500 AED | 12.342 AED | 1.706.000 AED |
| 2034-12 | 3.410.301 AED | 12.377 AED | 1.706.000 AED |
| 2035-01 | 3.432.243 AED | 12.411 AED | 1.706.000 AED |
| 2035-02 | 3.454.327 AED | 12.446 AED | 1.706.000 AED |
| 2035-03 | 3.476.552 AED | 12.480 AED | 1.706.000 AED |
| 2035-04 | 3.498.920 AED | 12.515 AED | 1.706.000 AED |
| 2035-05 | 3.521.432 AED | 12.550 AED | 1.706.000 AED |
| 2035-06 | 3.544.089 AED | 12.584 AED | 1.706.000 AED |
| 2035-07 | 3.566.892 AED | 12.619 AED | 1.706.000 AED |
| 2035-08 | 3.589.841 AED | 12.654 AED | 1.706.000 AED |
| 2035-09 | 3.612.939 AED | 12.689 AED | 1.706.000 AED |
| 2035-10 | 3.636.184 AED | 12.725 AED | 1.706.000 AED |
| 2035-11 | 3.659.580 AED | 12.760 AED | 1.706.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.706.000 AED | 0 AED | 341.200 AED |
| 2026 | 1.842.480 AED | 0 AED | 682.400 AED |
| 2027 | 1.989.878 AED | 0 AED | 1.023.600 AED |
| 2028 | 2.149.068 AED | 88.173 AED | 1.450.100 AED |
| 2029 | 2.320.994 AED | 123.578 AED | 1.706.000 AED |
| 2030 | 2.506.673 AED | 127.852 AED | 1.706.000 AED |
| 2031 | 2.707.207 AED | 132.254 AED | 1.706.000 AED |
| 2032 | 2.923.784 AED | 136.791 AED | 1.706.000 AED |
| 2033 | 3.157.686 AED | 141.460 AED | 1.706.000 AED |
| 2034 | 3.410.301 AED | 146.273 AED | 1.706.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 68,240 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 72,440 AED |
Price Range:
From price: 2,430,000 AED
Sizes:
From sqft: 1,699 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 194,400.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 25,485 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,430,000 AED)
Payment Plan: Object 1 - IR1DIAN PARK 2 - PP - post
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 486,000 AED |
| 2026-03-15 | Until Handover | 10.0 | 243,000 AED |
| 2026-09-15 | Until Handover | 10.0 | 243,000 AED |
| 2027-03-15 | Until Handover | 10.0 | 243,000 AED |
| 2027-09-15 | Until Handover | 10.0 | 243,000 AED |
| 2028-03-31 | At Handover | 10.0 | 243,000 AED |
| 2028-05-31 | Post Handover Payment | 5.0 | 121,500 AED |
| 2028-08-31 | Post Handover Payment | 5.0 | 121,500 AED |
| 2028-12-01 | Post Handover Payment | 5.0 | 121,500 AED |
| 2029-03-03 | Post Handover Payment | 5.0 | 121,500 AED |
| 2029-05-31 | Post Handover Payment | 5.0 | 121,500 AED |
| 2029-08-31 | Post Handover Payment | 5.0 | 121,500 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 486,000 AED |
| 2026 | 486,000 AED |
| 2027 | 486,000 AED |
| 2028 | 607,500 AED |
| 2029 | 364,500 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.430.000 AED | 0 AED | 486.000 AED |
| 2026-01 | 2.445.634 AED | 0 AED | 486.000 AED |
| 2026-02 | 2.461.369 AED | 0 AED | 486.000 AED |
| 2026-03 | 2.477.206 AED | 0 AED | 729.000 AED |
| 2026-04 | 2.493.144 AED | 0 AED | 729.000 AED |
| 2026-05 | 2.509.185 AED | 0 AED | 729.000 AED |
| 2026-06 | 2.525.330 AED | 0 AED | 729.000 AED |
| 2026-07 | 2.541.578 AED | 0 AED | 729.000 AED |
| 2026-08 | 2.557.930 AED | 0 AED | 729.000 AED |
| 2026-09 | 2.574.388 AED | 0 AED | 972.000 AED |
| 2026-10 | 2.590.952 AED | 0 AED | 972.000 AED |
| 2026-11 | 2.607.622 AED | 0 AED | 972.000 AED |
| 2026-12 | 2.624.400 AED | 0 AED | 972.000 AED |
| 2027-01 | 2.641.285 AED | 0 AED | 972.000 AED |
| 2027-02 | 2.658.279 AED | 0 AED | 972.000 AED |
| 2027-03 | 2.675.383 AED | 0 AED | 1.215.000 AED |
| 2027-04 | 2.692.596 AED | 0 AED | 1.215.000 AED |
| 2027-05 | 2.709.920 AED | 0 AED | 1.215.000 AED |
| 2027-06 | 2.727.356 AED | 0 AED | 1.215.000 AED |
| 2027-07 | 2.744.904 AED | 0 AED | 1.215.000 AED |
| 2027-08 | 2.762.565 AED | 0 AED | 1.215.000 AED |
| 2027-09 | 2.780.339 AED | 0 AED | 1.458.000 AED |
| 2027-10 | 2.798.228 AED | 0 AED | 1.458.000 AED |
| 2027-11 | 2.816.232 AED | 0 AED | 1.458.000 AED |
| 2027-12 | 2.834.352 AED | 0 AED | 1.458.000 AED |
| 2028-01 | 2.852.588 AED | 0 AED | 1.458.000 AED |
| 2028-02 | 2.870.941 AED | 0 AED | 1.458.000 AED |
| 2028-03 | 2.889.413 AED | 0 AED | 1.701.000 AED |
| 2028-04 | 2.908.004 AED | 14.076 AED | 1.701.000 AED |
| 2028-05 | 2.926.714 AED | 14.076 AED | 1.822.500 AED |
| 2028-06 | 2.945.545 AED | 14.076 AED | 1.822.500 AED |
| 2028-07 | 2.964.496 AED | 14.076 AED | 1.822.500 AED |
| 2028-08 | 2.983.570 AED | 14.076 AED | 1.944.000 AED |
| 2028-09 | 3.002.766 AED | 14.076 AED | 1.944.000 AED |
| 2028-10 | 3.022.086 AED | 14.076 AED | 1.944.000 AED |
| 2028-11 | 3.041.530 AED | 14.076 AED | 1.944.000 AED |
| 2028-12 | 3.061.100 AED | 14.076 AED | 2.065.500 AED |
| 2029-01 | 3.080.795 AED | 14.562 AED | 2.065.500 AED |
| 2029-02 | 3.100.617 AED | 14.603 AED | 2.065.500 AED |
| 2029-03 | 3.120.566 AED | 14.644 AED | 2.187.000 AED |
| 2029-04 | 3.140.644 AED | 14.686 AED | 2.187.000 AED |
| 2029-05 | 3.160.851 AED | 14.727 AED | 2.308.500 AED |
| 2029-06 | 3.181.188 AED | 14.769 AED | 2.308.500 AED |
| 2029-07 | 3.201.656 AED | 14.810 AED | 2.308.500 AED |
| 2029-08 | 3.222.256 AED | 14.852 AED | 2.430.000 AED |
| 2029-09 | 3.242.988 AED | 14.894 AED | 2.430.000 AED |
| 2029-10 | 3.263.853 AED | 14.936 AED | 2.430.000 AED |
| 2029-11 | 3.284.853 AED | 14.978 AED | 2.430.000 AED |
| 2029-12 | 3.305.988 AED | 15.020 AED | 2.430.000 AED |
| 2030-01 | 3.327.259 AED | 15.062 AED | 2.430.000 AED |
| 2030-02 | 3.348.666 AED | 15.105 AED | 2.430.000 AED |
| 2030-03 | 3.370.212 AED | 15.147 AED | 2.430.000 AED |
| 2030-04 | 3.391.896 AED | 15.190 AED | 2.430.000 AED |
| 2030-05 | 3.413.719 AED | 15.233 AED | 2.430.000 AED |
| 2030-06 | 3.435.683 AED | 15.275 AED | 2.430.000 AED |
| 2030-07 | 3.457.788 AED | 15.318 AED | 2.430.000 AED |
| 2030-08 | 3.480.036 AED | 15.361 AED | 2.430.000 AED |
| 2030-09 | 3.502.427 AED | 15.404 AED | 2.430.000 AED |
| 2030-10 | 3.524.961 AED | 15.448 AED | 2.430.000 AED |
| 2030-11 | 3.547.641 AED | 15.491 AED | 2.430.000 AED |
| 2030-12 | 3.570.467 AED | 15.534 AED | 2.430.000 AED |
| 2031-01 | 3.593.439 AED | 15.578 AED | 2.430.000 AED |
| 2031-02 | 3.616.560 AED | 15.622 AED | 2.430.000 AED |
| 2031-03 | 3.639.829 AED | 15.665 AED | 2.430.000 AED |
| 2031-04 | 3.663.247 AED | 15.709 AED | 2.430.000 AED |
| 2031-05 | 3.686.817 AED | 15.753 AED | 2.430.000 AED |
| 2031-06 | 3.710.538 AED | 15.797 AED | 2.430.000 AED |
| 2031-07 | 3.734.412 AED | 15.841 AED | 2.430.000 AED |
| 2031-08 | 3.758.439 AED | 15.886 AED | 2.430.000 AED |
| 2031-09 | 3.782.621 AED | 15.930 AED | 2.430.000 AED |
| 2031-10 | 3.806.958 AED | 15.975 AED | 2.430.000 AED |
| 2031-11 | 3.831.452 AED | 16.019 AED | 2.430.000 AED |
| 2031-12 | 3.856.104 AED | 16.064 AED | 2.430.000 AED |
| 2032-01 | 3.880.914 AED | 16.109 AED | 2.430.000 AED |
| 2032-02 | 3.905.884 AED | 16.154 AED | 2.430.000 AED |
| 2032-03 | 3.931.015 AED | 16.199 AED | 2.430.000 AED |
| 2032-04 | 3.956.307 AED | 16.244 AED | 2.430.000 AED |
| 2032-05 | 3.981.762 AED | 16.290 AED | 2.430.000 AED |
| 2032-06 | 4.007.381 AED | 16.335 AED | 2.430.000 AED |
| 2032-07 | 4.033.165 AED | 16.380 AED | 2.430.000 AED |
| 2032-08 | 4.059.114 AED | 16.426 AED | 2.430.000 AED |
| 2032-09 | 4.085.231 AED | 16.472 AED | 2.430.000 AED |
| 2032-10 | 4.111.515 AED | 16.518 AED | 2.430.000 AED |
| 2032-11 | 4.137.969 AED | 16.564 AED | 2.430.000 AED |
| 2032-12 | 4.164.592 AED | 16.610 AED | 2.430.000 AED |
| 2033-01 | 4.191.388 AED | 16.656 AED | 2.430.000 AED |
| 2033-02 | 4.218.355 AED | 16.702 AED | 2.430.000 AED |
| 2033-03 | 4.245.496 AED | 16.749 AED | 2.430.000 AED |
| 2033-04 | 4.272.812 AED | 16.795 AED | 2.430.000 AED |
| 2033-05 | 4.300.303 AED | 16.842 AED | 2.430.000 AED |
| 2033-06 | 4.327.971 AED | 16.889 AED | 2.430.000 AED |
| 2033-07 | 4.355.818 AED | 16.936 AED | 2.430.000 AED |
| 2033-08 | 4.383.843 AED | 16.983 AED | 2.430.000 AED |
| 2033-09 | 4.412.049 AED | 17.030 AED | 2.430.000 AED |
| 2033-10 | 4.440.436 AED | 17.077 AED | 2.430.000 AED |
| 2033-11 | 4.469.006 AED | 17.124 AED | 2.430.000 AED |
| 2033-12 | 4.497.760 AED | 17.172 AED | 2.430.000 AED |
| 2034-01 | 4.526.699 AED | 17.219 AED | 2.430.000 AED |
| 2034-02 | 4.555.824 AED | 17.267 AED | 2.430.000 AED |
| 2034-03 | 4.585.136 AED | 17.315 AED | 2.430.000 AED |
| 2034-04 | 4.614.637 AED | 17.363 AED | 2.430.000 AED |
| 2034-05 | 4.644.327 AED | 17.411 AED | 2.430.000 AED |
| 2034-06 | 4.674.209 AED | 17.459 AED | 2.430.000 AED |
| 2034-07 | 4.704.283 AED | 17.507 AED | 2.430.000 AED |
| 2034-08 | 4.734.551 AED | 17.556 AED | 2.430.000 AED |
| 2034-09 | 4.765.013 AED | 17.604 AED | 2.430.000 AED |
| 2034-10 | 4.795.671 AED | 17.653 AED | 2.430.000 AED |
| 2034-11 | 4.826.527 AED | 17.702 AED | 2.430.000 AED |
| 2034-12 | 4.857.581 AED | 17.751 AED | 2.430.000 AED |
| 2035-01 | 4.888.835 AED | 17.800 AED | 2.430.000 AED |
| 2035-02 | 4.920.289 AED | 17.849 AED | 2.430.000 AED |
| 2035-03 | 4.951.947 AED | 17.898 AED | 2.430.000 AED |
| 2035-04 | 4.983.808 AED | 17.947 AED | 2.430.000 AED |
| 2035-05 | 5.015.874 AED | 17.997 AED | 2.430.000 AED |
| 2035-06 | 5.048.146 AED | 18.047 AED | 2.430.000 AED |
| 2035-07 | 5.080.626 AED | 18.096 AED | 2.430.000 AED |
| 2035-08 | 5.113.315 AED | 18.146 AED | 2.430.000 AED |
| 2035-09 | 5.146.214 AED | 18.196 AED | 2.430.000 AED |
| 2035-10 | 5.179.325 AED | 18.246 AED | 2.430.000 AED |
| 2035-11 | 5.212.649 AED | 18.297 AED | 2.430.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.430.000 AED | 0 AED | 486.000 AED |
| 2026 | 2.624.400 AED | 0 AED | 972.000 AED |
| 2027 | 2.834.352 AED | 0 AED | 1.458.000 AED |
| 2028 | 3.061.100 AED | 126.684 AED | 2.065.500 AED |
| 2029 | 3.305.988 AED | 177.481 AED | 2.430.000 AED |
| 2030 | 3.570.467 AED | 183.568 AED | 2.430.000 AED |
| 2031 | 3.856.104 AED | 189.839 AED | 2.430.000 AED |
| 2032 | 4.164.592 AED | 196.301 AED | 2.430.000 AED |
| 2033 | 4.497.760 AED | 202.955 AED | 2.430.000 AED |
| 2034 | 4.857.581 AED | 209.807 AED | 2.430.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 97,200 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 101,400 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.