Project details:
Aqua Dimore - Post-Handover Payment Plan with PDC
Handover Date: 2027-09-30
Developer:
Vincitore Realty
Description:
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 1.00 % after 1 month
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
Percent: 1.00 % after 4 month
Percent: 4.00 % after 5 month
Percent: 1.00 % after 6 month
Percent: 1.00 % after 7 month
Percent: 4.00 % after 8 month
Percent: 1.00 % after 9 month
Percent: 1.00 % after 10 month
Percent: 4.00 % after 11 month
Percent: 1.00 % after 12 month
Percent: 1.00 % after 13 month
Percent: 4.00 % after 14 month
Percent: 1.00 % after 15 month
Percent: 1.00 % after 16 month
Percent: 4.00 % after 17 month
Percent: 1.00 % after 18 month
Percent: 1.00 % after 19 month
Percent: 3.00 % after 20 month
Percent: 3.00 % after 23 month
The amount to be paid at the time of the handover.
Percent: 0.75 % after 1 month
Percent: 0.75 % after 2 month
Percent: 0.75 % after 3 month
Percent: 0.75 % after 4 month
Percent: 0.75 % after 6 month
Percent: 0.75 % after 7 month
Percent: 0.75 % after 8 month
Percent: 0.75 % after 9 month
Percent: 0.75 % after 10 month
Percent: 0.75 % after 11 month
Percent: 0.75 % after 12 month
Percent: 0.75 % after 13 month
Percent: 0.75 % after 14 month
Percent: 0.75 % after 15 month
Percent: 0.75 % after 16 month
Percent: 0.75 % after 17 month
Percent: 0.75 % after 17 month
Percent: 0.75 % after 19 month
Percent: 0.75 % after 20 month
Percent: 0.75 % after 21 month
Percent: 0.75 % after 22 month
Percent: 0.75 % after 23 month
Percent: 0.75 % after 24 month
Percent: 0.75 % after 25 month
Percent: 0.75 % after 26 month
Percent: 0.75 % after 27 month
Percent: 0.75 % after 28 month
Percent: 0.75 % after 29 month
Percent: 0.75 % after 29 month
Percent: 0.75 % after 31 month
Percent: 0.75 % after 32 month
Percent: 0.75 % after 33 month
Percent: 0.75 % after 34 month
Percent: 0.75 % after 35 month
Percent: 0.75 % after 36 month
Percent: 0.75 % after 37 month
Percent: 0.75 % after 38 month
Percent: 0.75 % after 39 month
Percent: 0.75 % after 40 month
Percent: 0.75 % after 41 month
Price Range:
From price: 900,000 AED
Sizes:
From sqft: 438 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 72,000.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 6,570 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 900,000 AED)
Payment Plan: Vincitore - Aqua Dimore - Post-Handover Payment Plan with PDC
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 180,000 AED |
| 2025-12-15 | Until Handover | 1.0 | 9,000 AED |
| 2026-01-15 | Until Handover | 1.0 | 9,000 AED |
| 2026-02-15 | Until Handover | 1.0 | 9,000 AED |
| 2026-03-15 | Until Handover | 1.0 | 9,000 AED |
| 2026-04-15 | Until Handover | 4.0 | 36,000 AED |
| 2026-05-15 | Until Handover | 1.0 | 9,000 AED |
| 2026-06-15 | Until Handover | 1.0 | 9,000 AED |
| 2026-07-15 | Until Handover | 4.0 | 36,000 AED |
| 2026-08-15 | Until Handover | 1.0 | 9,000 AED |
| 2026-09-15 | Until Handover | 1.0 | 9,000 AED |
| 2026-10-15 | Until Handover | 4.0 | 36,000 AED |
| 2026-11-15 | Until Handover | 1.0 | 9,000 AED |
| 2026-12-15 | Until Handover | 1.0 | 9,000 AED |
| 2027-01-15 | Until Handover | 4.0 | 36,000 AED |
| 2027-02-15 | Until Handover | 1.0 | 9,000 AED |
| 2027-03-15 | Until Handover | 1.0 | 9,000 AED |
| 2027-04-15 | Until Handover | 4.0 | 36,000 AED |
| 2027-05-15 | Until Handover | 1.0 | 9,000 AED |
| 2027-06-15 | Until Handover | 1.0 | 9,000 AED |
| 2027-07-15 | Until Handover | 3.0 | 27,000 AED |
| 2027-09-30 | At Handover | 10.0 | 90,000 AED |
| 2027-09-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2027-10-15 | Until Handover | 3.0 | 27,000 AED |
| 2027-10-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2027-11-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2027-12-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2028-03-01 | Post Handover Payment | 0.8 | 6,750 AED |
| 2028-03-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2028-04-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2028-05-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2028-06-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2028-07-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2028-08-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2028-09-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2028-10-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2028-11-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2028-12-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2029-03-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2029-04-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2029-05-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2029-06-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2029-07-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2029-08-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2029-09-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2029-10-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2029-11-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2029-12-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2030-03-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2030-04-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2030-05-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2030-06-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2030-07-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2030-08-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2030-09-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2030-10-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2030-11-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2030-12-30 | Post Handover Payment | 0.8 | 6,750 AED |
| 2031-01-30 | Post Handover Payment | 0.8 | 6,750 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 189,000 AED |
| 2026 | 189,000 AED |
| 2027 | 279,000 AED |
| 2028 | 74,250 AED |
| 2029 | 81,000 AED |
| 2030 | 81,000 AED |
| 2031 | 6,750 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 900.000 AED | 0 AED | 189.000 AED |
| 2026-01 | 905.790 AED | 0 AED | 198.000 AED |
| 2026-02 | 911.618 AED | 0 AED | 207.000 AED |
| 2026-03 | 917.483 AED | 0 AED | 216.000 AED |
| 2026-04 | 923.387 AED | 0 AED | 252.000 AED |
| 2026-05 | 929.328 AED | 0 AED | 261.000 AED |
| 2026-06 | 935.307 AED | 0 AED | 270.000 AED |
| 2026-07 | 941.325 AED | 0 AED | 306.000 AED |
| 2026-08 | 947.381 AED | 0 AED | 315.000 AED |
| 2026-09 | 953.477 AED | 0 AED | 324.000 AED |
| 2026-10 | 959.611 AED | 0 AED | 360.000 AED |
| 2026-11 | 965.786 AED | 0 AED | 369.000 AED |
| 2026-12 | 972.000 AED | 0 AED | 378.000 AED |
| 2027-01 | 978.253 AED | 0 AED | 414.000 AED |
| 2027-02 | 984.547 AED | 0 AED | 423.000 AED |
| 2027-03 | 990.882 AED | 0 AED | 432.000 AED |
| 2027-04 | 997.257 AED | 0 AED | 468.000 AED |
| 2027-05 | 1.003.674 AED | 0 AED | 477.000 AED |
| 2027-06 | 1.010.132 AED | 0 AED | 486.000 AED |
| 2027-07 | 1.016.631 AED | 0 AED | 513.000 AED |
| 2027-08 | 1.023.172 AED | 0 AED | 513.000 AED |
| 2027-09 | 1.029.755 AED | 0 AED | 609.750 AED |
| 2027-10 | 1.036.380 AED | 5.452 AED | 643.500 AED |
| 2027-11 | 1.043.048 AED | 5.452 AED | 650.250 AED |
| 2027-12 | 1.049.760 AED | 5.452 AED | 657.000 AED |
| 2028-01 | 1.056.514 AED | 5.632 AED | 657.000 AED |
| 2028-02 | 1.063.311 AED | 5.647 AED | 657.000 AED |
| 2028-03 | 1.070.153 AED | 5.663 AED | 670.500 AED |
| 2028-04 | 1.077.038 AED | 5.678 AED | 677.250 AED |
| 2028-05 | 1.083.968 AED | 5.693 AED | 684.000 AED |
| 2028-06 | 1.090.942 AED | 5.709 AED | 690.750 AED |
| 2028-07 | 1.097.961 AED | 5.724 AED | 697.500 AED |
| 2028-08 | 1.105.026 AED | 5.739 AED | 704.250 AED |
| 2028-09 | 1.112.135 AED | 5.755 AED | 711.000 AED |
| 2028-10 | 1.119.291 AED | 5.771 AED | 717.750 AED |
| 2028-11 | 1.126.492 AED | 5.786 AED | 724.500 AED |
| 2028-12 | 1.133.740 AED | 5.802 AED | 731.250 AED |
| 2029-01 | 1.141.035 AED | 5.817 AED | 744.750 AED |
| 2029-02 | 1.148.376 AED | 5.833 AED | 744.750 AED |
| 2029-03 | 1.155.765 AED | 5.849 AED | 751.500 AED |
| 2029-04 | 1.163.201 AED | 5.865 AED | 758.250 AED |
| 2029-05 | 1.170.685 AED | 5.880 AED | 765.000 AED |
| 2029-06 | 1.178.218 AED | 5.896 AED | 771.750 AED |
| 2029-07 | 1.185.798 AED | 5.912 AED | 778.500 AED |
| 2029-08 | 1.193.428 AED | 5.928 AED | 785.250 AED |
| 2029-09 | 1.201.106 AED | 5.944 AED | 792.000 AED |
| 2029-10 | 1.208.834 AED | 5.960 AED | 798.750 AED |
| 2029-11 | 1.216.612 AED | 5.976 AED | 805.500 AED |
| 2029-12 | 1.224.440 AED | 5.992 AED | 812.250 AED |
| 2030-01 | 1.232.318 AED | 6.008 AED | 825.750 AED |
| 2030-02 | 1.240.246 AED | 6.025 AED | 825.750 AED |
| 2030-03 | 1.248.226 AED | 6.041 AED | 832.500 AED |
| 2030-04 | 1.256.257 AED | 6.057 AED | 839.250 AED |
| 2030-05 | 1.264.340 AED | 6.073 AED | 846.000 AED |
| 2030-06 | 1.272.475 AED | 6.090 AED | 852.750 AED |
| 2030-07 | 1.280.662 AED | 6.106 AED | 859.500 AED |
| 2030-08 | 1.288.902 AED | 6.122 AED | 866.250 AED |
| 2030-09 | 1.297.195 AED | 6.139 AED | 873.000 AED |
| 2030-10 | 1.305.541 AED | 6.155 AED | 879.750 AED |
| 2030-11 | 1.313.941 AED | 6.172 AED | 886.500 AED |
| 2030-12 | 1.322.395 AED | 6.188 AED | 893.250 AED |
| 2031-01 | 1.330.903 AED | 6.205 AED | 900.000 AED |
| 2031-02 | 1.339.466 AED | 6.222 AED | 900.000 AED |
| 2031-03 | 1.348.084 AED | 6.238 AED | 900.000 AED |
| 2031-04 | 1.356.758 AED | 6.255 AED | 900.000 AED |
| 2031-05 | 1.365.487 AED | 6.272 AED | 900.000 AED |
| 2031-06 | 1.374.273 AED | 6.289 AED | 900.000 AED |
| 2031-07 | 1.383.115 AED | 6.306 AED | 900.000 AED |
| 2031-08 | 1.392.014 AED | 6.323 AED | 900.000 AED |
| 2031-09 | 1.400.970 AED | 6.339 AED | 900.000 AED |
| 2031-10 | 1.409.984 AED | 6.356 AED | 900.000 AED |
| 2031-11 | 1.419.056 AED | 6.373 AED | 900.000 AED |
| 2031-12 | 1.428.186 AED | 6.391 AED | 900.000 AED |
| 2032-01 | 1.437.375 AED | 6.408 AED | 900.000 AED |
| 2032-02 | 1.446.624 AED | 6.425 AED | 900.000 AED |
| 2032-03 | 1.455.931 AED | 6.442 AED | 900.000 AED |
| 2032-04 | 1.465.299 AED | 6.459 AED | 900.000 AED |
| 2032-05 | 1.474.726 AED | 6.477 AED | 900.000 AED |
| 2032-06 | 1.484.215 AED | 6.494 AED | 900.000 AED |
| 2032-07 | 1.493.764 AED | 6.511 AED | 900.000 AED |
| 2032-08 | 1.503.375 AED | 6.529 AED | 900.000 AED |
| 2032-09 | 1.513.048 AED | 6.546 AED | 900.000 AED |
| 2032-10 | 1.522.783 AED | 6.564 AED | 900.000 AED |
| 2032-11 | 1.532.581 AED | 6.581 AED | 900.000 AED |
| 2032-12 | 1.542.441 AED | 6.599 AED | 900.000 AED |
| 2033-01 | 1.552.365 AED | 6.616 AED | 900.000 AED |
| 2033-02 | 1.562.353 AED | 6.634 AED | 900.000 AED |
| 2033-03 | 1.572.406 AED | 6.652 AED | 900.000 AED |
| 2033-04 | 1.582.523 AED | 6.669 AED | 900.000 AED |
| 2033-05 | 1.592.705 AED | 6.687 AED | 900.000 AED |
| 2033-06 | 1.602.952 AED | 6.705 AED | 900.000 AED |
| 2033-07 | 1.613.266 AED | 6.723 AED | 900.000 AED |
| 2033-08 | 1.623.645 AED | 6.741 AED | 900.000 AED |
| 2033-09 | 1.634.092 AED | 6.759 AED | 900.000 AED |
| 2033-10 | 1.644.606 AED | 6.777 AED | 900.000 AED |
| 2033-11 | 1.655.187 AED | 6.795 AED | 900.000 AED |
| 2033-12 | 1.665.837 AED | 6.813 AED | 900.000 AED |
| 2034-01 | 1.676.555 AED | 6.831 AED | 900.000 AED |
| 2034-02 | 1.687.342 AED | 6.849 AED | 900.000 AED |
| 2034-03 | 1.698.198 AED | 6.868 AED | 900.000 AED |
| 2034-04 | 1.709.124 AED | 6.886 AED | 900.000 AED |
| 2034-05 | 1.720.121 AED | 6.904 AED | 900.000 AED |
| 2034-06 | 1.731.188 AED | 6.923 AED | 900.000 AED |
| 2034-07 | 1.742.327 AED | 6.941 AED | 900.000 AED |
| 2034-08 | 1.753.537 AED | 6.960 AED | 900.000 AED |
| 2034-09 | 1.764.819 AED | 6.978 AED | 900.000 AED |
| 2034-10 | 1.776.174 AED | 6.997 AED | 900.000 AED |
| 2034-11 | 1.787.602 AED | 7.015 AED | 900.000 AED |
| 2034-12 | 1.799.104 AED | 7.034 AED | 900.000 AED |
| 2035-01 | 1.810.679 AED | 7.053 AED | 900.000 AED |
| 2035-02 | 1.822.329 AED | 7.071 AED | 900.000 AED |
| 2035-03 | 1.834.054 AED | 7.090 AED | 900.000 AED |
| 2035-04 | 1.845.854 AED | 7.109 AED | 900.000 AED |
| 2035-05 | 1.857.731 AED | 7.128 AED | 900.000 AED |
| 2035-06 | 1.869.683 AED | 7.147 AED | 900.000 AED |
| 2035-07 | 1.881.713 AED | 7.166 AED | 900.000 AED |
| 2035-08 | 1.893.820 AED | 7.185 AED | 900.000 AED |
| 2035-09 | 1.906.005 AED | 7.204 AED | 900.000 AED |
| 2035-10 | 1.918.268 AED | 7.223 AED | 900.000 AED |
| 2035-11 | 1.930.610 AED | 7.242 AED | 900.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 900.000 AED | 0 AED | 189.000 AED |
| 2026 | 972.000 AED | 0 AED | 378.000 AED |
| 2027 | 1.049.760 AED | 16.356 AED | 657.000 AED |
| 2028 | 1.133.740 AED | 68.599 AED | 731.250 AED |
| 2029 | 1.224.440 AED | 70.852 AED | 812.250 AED |
| 2030 | 1.322.395 AED | 73.176 AED | 893.250 AED |
| 2031 | 1.428.186 AED | 75.569 AED | 900.000 AED |
| 2032 | 1.542.441 AED | 78.035 AED | 900.000 AED |
| 2033 | 1.665.837 AED | 80.571 AED | 900.000 AED |
| 2034 | 1.799.104 AED | 83.186 AED | 900.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 36,000 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 40,200 AED |
Price Range:
From price: 1,339,000 AED
Sizes:
From sqft: 773 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 107,120.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 11,595 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,339,000 AED)
Payment Plan: Vincitore - Aqua Dimore - Post-Handover Payment Plan with PDC
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 267,800 AED |
| 2025-12-15 | Until Handover | 1.0 | 13,390 AED |
| 2026-01-15 | Until Handover | 1.0 | 13,390 AED |
| 2026-02-15 | Until Handover | 1.0 | 13,390 AED |
| 2026-03-15 | Until Handover | 1.0 | 13,390 AED |
| 2026-04-15 | Until Handover | 4.0 | 53,560 AED |
| 2026-05-15 | Until Handover | 1.0 | 13,390 AED |
| 2026-06-15 | Until Handover | 1.0 | 13,390 AED |
| 2026-07-15 | Until Handover | 4.0 | 53,560 AED |
| 2026-08-15 | Until Handover | 1.0 | 13,390 AED |
| 2026-09-15 | Until Handover | 1.0 | 13,390 AED |
| 2026-10-15 | Until Handover | 4.0 | 53,560 AED |
| 2026-11-15 | Until Handover | 1.0 | 13,390 AED |
| 2026-12-15 | Until Handover | 1.0 | 13,390 AED |
| 2027-01-15 | Until Handover | 4.0 | 53,560 AED |
| 2027-02-15 | Until Handover | 1.0 | 13,390 AED |
| 2027-03-15 | Until Handover | 1.0 | 13,390 AED |
| 2027-04-15 | Until Handover | 4.0 | 53,560 AED |
| 2027-05-15 | Until Handover | 1.0 | 13,390 AED |
| 2027-06-15 | Until Handover | 1.0 | 13,390 AED |
| 2027-07-15 | Until Handover | 3.0 | 40,170 AED |
| 2027-09-30 | At Handover | 10.0 | 133,900 AED |
| 2027-09-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2027-10-15 | Until Handover | 3.0 | 40,170 AED |
| 2027-10-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2027-11-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2027-12-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2028-03-01 | Post Handover Payment | 0.8 | 10,043 AED |
| 2028-03-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2028-04-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2028-05-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2028-06-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2028-07-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2028-08-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2028-09-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2028-10-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2028-11-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2028-12-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2029-03-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2029-04-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2029-05-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2029-06-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2029-07-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2029-08-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2029-09-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2029-10-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2029-11-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2029-12-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2030-03-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2030-04-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2030-05-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2030-06-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2030-07-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2030-08-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2030-09-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2030-10-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2030-11-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2030-12-30 | Post Handover Payment | 0.8 | 10,043 AED |
| 2031-01-30 | Post Handover Payment | 0.8 | 10,043 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 281,190 AED |
| 2026 | 281,190 AED |
| 2027 | 415,090 AED |
| 2028 | 110,468 AED |
| 2029 | 120,510 AED |
| 2030 | 120,510 AED |
| 2031 | 10,043 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.339.000 AED | 0 AED | 281.190 AED |
| 2026-01 | 1.347.615 AED | 0 AED | 294.580 AED |
| 2026-02 | 1.356.285 AED | 0 AED | 307.970 AED |
| 2026-03 | 1.365.012 AED | 0 AED | 321.360 AED |
| 2026-04 | 1.373.794 AED | 0 AED | 374.920 AED |
| 2026-05 | 1.382.633 AED | 0 AED | 388.310 AED |
| 2026-06 | 1.391.529 AED | 0 AED | 401.700 AED |
| 2026-07 | 1.400.482 AED | 0 AED | 455.260 AED |
| 2026-08 | 1.409.493 AED | 0 AED | 468.650 AED |
| 2026-09 | 1.418.562 AED | 0 AED | 482.040 AED |
| 2026-10 | 1.427.689 AED | 0 AED | 535.600 AED |
| 2026-11 | 1.436.875 AED | 0 AED | 548.990 AED |
| 2026-12 | 1.446.120 AED | 0 AED | 562.380 AED |
| 2027-01 | 1.455.424 AED | 0 AED | 615.940 AED |
| 2027-02 | 1.464.788 AED | 0 AED | 629.330 AED |
| 2027-03 | 1.474.213 AED | 0 AED | 642.720 AED |
| 2027-04 | 1.483.698 AED | 0 AED | 696.280 AED |
| 2027-05 | 1.493.244 AED | 0 AED | 709.670 AED |
| 2027-06 | 1.502.851 AED | 0 AED | 723.060 AED |
| 2027-07 | 1.512.521 AED | 0 AED | 763.230 AED |
| 2027-08 | 1.522.252 AED | 0 AED | 763.230 AED |
| 2027-09 | 1.532.047 AED | 0 AED | 907.172 AED |
| 2027-10 | 1.541.904 AED | 7.960 AED | 957.385 AED |
| 2027-11 | 1.551.825 AED | 7.960 AED | 967.427 AED |
| 2027-12 | 1.561.809 AED | 7.960 AED | 977.470 AED |
| 2028-01 | 1.571.858 AED | 8.228 AED | 977.470 AED |
| 2028-02 | 1.581.971 AED | 8.250 AED | 977.470 AED |
| 2028-03 | 1.592.150 AED | 8.273 AED | 997.555 AED |
| 2028-04 | 1.602.394 AED | 8.296 AED | 1.007.597 AED |
| 2028-05 | 1.612.703 AED | 8.319 AED | 1.017.640 AED |
| 2028-06 | 1.623.080 AED | 8.342 AED | 1.027.682 AED |
| 2028-07 | 1.633.523 AED | 8.365 AED | 1.037.725 AED |
| 2028-08 | 1.644.033 AED | 8.388 AED | 1.047.767 AED |
| 2028-09 | 1.654.610 AED | 8.411 AED | 1.057.810 AED |
| 2028-10 | 1.665.256 AED | 8.434 AED | 1.067.852 AED |
| 2028-11 | 1.675.971 AED | 8.457 AED | 1.077.895 AED |
| 2028-12 | 1.686.754 AED | 8.480 AED | 1.087.937 AED |
| 2029-01 | 1.697.606 AED | 8.504 AED | 1.108.022 AED |
| 2029-02 | 1.708.529 AED | 8.527 AED | 1.108.022 AED |
| 2029-03 | 1.719.522 AED | 8.550 AED | 1.118.065 AED |
| 2029-04 | 1.730.585 AED | 8.574 AED | 1.128.107 AED |
| 2029-05 | 1.741.720 AED | 8.597 AED | 1.138.150 AED |
| 2029-06 | 1.752.926 AED | 8.621 AED | 1.148.192 AED |
| 2029-07 | 1.764.204 AED | 8.645 AED | 1.158.235 AED |
| 2029-08 | 1.775.555 AED | 8.668 AED | 1.168.277 AED |
| 2029-09 | 1.786.979 AED | 8.692 AED | 1.178.320 AED |
| 2029-10 | 1.798.477 AED | 8.716 AED | 1.188.362 AED |
| 2029-11 | 1.810.048 AED | 8.740 AED | 1.198.405 AED |
| 2029-12 | 1.821.694 AED | 8.764 AED | 1.208.447 AED |
| 2030-01 | 1.833.415 AED | 8.788 AED | 1.228.532 AED |
| 2030-02 | 1.845.211 AED | 8.812 AED | 1.228.532 AED |
| 2030-03 | 1.857.083 AED | 8.836 AED | 1.238.575 AED |
| 2030-04 | 1.869.032 AED | 8.860 AED | 1.248.617 AED |
| 2030-05 | 1.881.057 AED | 8.884 AED | 1.258.660 AED |
| 2030-06 | 1.893.160 AED | 8.909 AED | 1.268.702 AED |
| 2030-07 | 1.905.341 AED | 8.933 AED | 1.278.745 AED |
| 2030-08 | 1.917.600 AED | 8.957 AED | 1.288.787 AED |
| 2030-09 | 1.929.938 AED | 8.982 AED | 1.298.830 AED |
| 2030-10 | 1.942.355 AED | 9.006 AED | 1.308.872 AED |
| 2030-11 | 1.954.852 AED | 9.031 AED | 1.318.915 AED |
| 2030-12 | 1.967.430 AED | 9.056 AED | 1.328.957 AED |
| 2031-01 | 1.980.088 AED | 9.080 AED | 1.339.000 AED |
| 2031-02 | 1.992.828 AED | 9.105 AED | 1.339.000 AED |
| 2031-03 | 2.005.650 AED | 9.130 AED | 1.339.000 AED |
| 2031-04 | 2.018.555 AED | 9.155 AED | 1.339.000 AED |
| 2031-05 | 2.031.542 AED | 9.180 AED | 1.339.000 AED |
| 2031-06 | 2.044.613 AED | 9.205 AED | 1.339.000 AED |
| 2031-07 | 2.057.768 AED | 9.230 AED | 1.339.000 AED |
| 2031-08 | 2.071.008 AED | 9.255 AED | 1.339.000 AED |
| 2031-09 | 2.084.333 AED | 9.280 AED | 1.339.000 AED |
| 2031-10 | 2.097.743 AED | 9.306 AED | 1.339.000 AED |
| 2031-11 | 2.111.240 AED | 9.331 AED | 1.339.000 AED |
| 2031-12 | 2.124.824 AED | 9.356 AED | 1.339.000 AED |
| 2032-01 | 2.138.495 AED | 9.382 AED | 1.339.000 AED |
| 2032-02 | 2.152.255 AED | 9.407 AED | 1.339.000 AED |
| 2032-03 | 2.166.102 AED | 9.433 AED | 1.339.000 AED |
| 2032-04 | 2.180.039 AED | 9.458 AED | 1.339.000 AED |
| 2032-05 | 2.194.065 AED | 9.484 AED | 1.339.000 AED |
| 2032-06 | 2.208.182 AED | 9.510 AED | 1.339.000 AED |
| 2032-07 | 2.222.390 AED | 9.536 AED | 1.339.000 AED |
| 2032-08 | 2.236.689 AED | 9.562 AED | 1.339.000 AED |
| 2032-09 | 2.251.079 AED | 9.588 AED | 1.339.000 AED |
| 2032-10 | 2.265.563 AED | 9.614 AED | 1.339.000 AED |
| 2032-11 | 2.280.140 AED | 9.640 AED | 1.339.000 AED |
| 2032-12 | 2.294.810 AED | 9.666 AED | 1.339.000 AED |
| 2033-01 | 2.309.575 AED | 9.692 AED | 1.339.000 AED |
| 2033-02 | 2.324.435 AED | 9.718 AED | 1.339.000 AED |
| 2033-03 | 2.339.390 AED | 9.745 AED | 1.339.000 AED |
| 2033-04 | 2.354.442 AED | 9.771 AED | 1.339.000 AED |
| 2033-05 | 2.369.591 AED | 9.798 AED | 1.339.000 AED |
| 2033-06 | 2.384.837 AED | 9.824 AED | 1.339.000 AED |
| 2033-07 | 2.400.181 AED | 9.851 AED | 1.339.000 AED |
| 2033-08 | 2.415.624 AED | 9.878 AED | 1.339.000 AED |
| 2033-09 | 2.431.166 AED | 9.904 AED | 1.339.000 AED |
| 2033-10 | 2.446.808 AED | 9.931 AED | 1.339.000 AED |
| 2033-11 | 2.462.551 AED | 9.958 AED | 1.339.000 AED |
| 2033-12 | 2.478.395 AED | 9.985 AED | 1.339.000 AED |
| 2034-01 | 2.494.341 AED | 10.012 AED | 1.339.000 AED |
| 2034-02 | 2.510.390 AED | 10.039 AED | 1.339.000 AED |
| 2034-03 | 2.526.542 AED | 10.066 AED | 1.339.000 AED |
| 2034-04 | 2.542.798 AED | 10.093 AED | 1.339.000 AED |
| 2034-05 | 2.559.158 AED | 10.121 AED | 1.339.000 AED |
| 2034-06 | 2.575.624 AED | 10.148 AED | 1.339.000 AED |
| 2034-07 | 2.592.195 AED | 10.175 AED | 1.339.000 AED |
| 2034-08 | 2.608.874 AED | 10.203 AED | 1.339.000 AED |
| 2034-09 | 2.625.659 AED | 10.230 AED | 1.339.000 AED |
| 2034-10 | 2.642.553 AED | 10.258 AED | 1.339.000 AED |
| 2034-11 | 2.659.555 AED | 10.286 AED | 1.339.000 AED |
| 2034-12 | 2.676.667 AED | 10.313 AED | 1.339.000 AED |
| 2035-01 | 2.693.888 AED | 10.341 AED | 1.339.000 AED |
| 2035-02 | 2.711.221 AED | 10.369 AED | 1.339.000 AED |
| 2035-03 | 2.728.665 AED | 10.397 AED | 1.339.000 AED |
| 2035-04 | 2.746.221 AED | 10.425 AED | 1.339.000 AED |
| 2035-05 | 2.763.891 AED | 10.453 AED | 1.339.000 AED |
| 2035-06 | 2.781.674 AED | 10.481 AED | 1.339.000 AED |
| 2035-07 | 2.799.571 AED | 10.510 AED | 1.339.000 AED |
| 2035-08 | 2.817.584 AED | 10.538 AED | 1.339.000 AED |
| 2035-09 | 2.835.712 AED | 10.566 AED | 1.339.000 AED |
| 2035-10 | 2.853.957 AED | 10.595 AED | 1.339.000 AED |
| 2035-11 | 2.872.319 AED | 10.623 AED | 1.339.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.339.000 AED | 0 AED | 281.190 AED |
| 2026 | 1.446.120 AED | 0 AED | 562.380 AED |
| 2027 | 1.561.809 AED | 23.880 AED | 977.470 AED |
| 2028 | 1.686.754 AED | 100.243 AED | 1.087.937 AED |
| 2029 | 1.821.694 AED | 103.598 AED | 1.208.447 AED |
| 2030 | 1.967.430 AED | 107.054 AED | 1.328.957 AED |
| 2031 | 2.124.824 AED | 110.613 AED | 1.339.000 AED |
| 2032 | 2.294.810 AED | 114.280 AED | 1.339.000 AED |
| 2033 | 2.478.395 AED | 118.055 AED | 1.339.000 AED |
| 2034 | 2.676.667 AED | 121.944 AED | 1.339.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 53,560 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 57,760 AED |
Price Range:
From price: 2,097,000 AED
Sizes:
From sqft: 1,241 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 167,760.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 18,615 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,097,000 AED)
Payment Plan: Vincitore - Aqua Dimore - Post-Handover Payment Plan with PDC
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 419,400 AED |
| 2025-12-15 | Until Handover | 1.0 | 20,970 AED |
| 2026-01-15 | Until Handover | 1.0 | 20,970 AED |
| 2026-02-15 | Until Handover | 1.0 | 20,970 AED |
| 2026-03-15 | Until Handover | 1.0 | 20,970 AED |
| 2026-04-15 | Until Handover | 4.0 | 83,880 AED |
| 2026-05-15 | Until Handover | 1.0 | 20,970 AED |
| 2026-06-15 | Until Handover | 1.0 | 20,970 AED |
| 2026-07-15 | Until Handover | 4.0 | 83,880 AED |
| 2026-08-15 | Until Handover | 1.0 | 20,970 AED |
| 2026-09-15 | Until Handover | 1.0 | 20,970 AED |
| 2026-10-15 | Until Handover | 4.0 | 83,880 AED |
| 2026-11-15 | Until Handover | 1.0 | 20,970 AED |
| 2026-12-15 | Until Handover | 1.0 | 20,970 AED |
| 2027-01-15 | Until Handover | 4.0 | 83,880 AED |
| 2027-02-15 | Until Handover | 1.0 | 20,970 AED |
| 2027-03-15 | Until Handover | 1.0 | 20,970 AED |
| 2027-04-15 | Until Handover | 4.0 | 83,880 AED |
| 2027-05-15 | Until Handover | 1.0 | 20,970 AED |
| 2027-06-15 | Until Handover | 1.0 | 20,970 AED |
| 2027-07-15 | Until Handover | 3.0 | 62,910 AED |
| 2027-09-30 | At Handover | 10.0 | 209,700 AED |
| 2027-09-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2027-10-15 | Until Handover | 3.0 | 62,910 AED |
| 2027-10-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2027-11-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2027-12-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2028-03-01 | Post Handover Payment | 0.8 | 15,728 AED |
| 2028-03-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2028-04-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2028-05-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2028-06-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2028-07-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2028-08-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2028-09-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2028-10-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2028-11-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2028-12-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2029-03-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2029-04-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2029-05-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2029-06-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2029-07-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2029-08-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2029-09-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2029-10-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2029-11-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2029-12-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2030-03-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2030-04-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2030-05-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2030-06-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2030-07-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2030-08-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2030-09-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2030-10-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2030-11-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2030-12-30 | Post Handover Payment | 0.8 | 15,728 AED |
| 2031-01-30 | Post Handover Payment | 0.8 | 15,728 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 440,370 AED |
| 2026 | 440,370 AED |
| 2027 | 650,070 AED |
| 2028 | 173,003 AED |
| 2029 | 188,730 AED |
| 2030 | 188,730 AED |
| 2031 | 15,728 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.097.000 AED | 0 AED | 440.370 AED |
| 2026-01 | 2.110.492 AED | 0 AED | 461.340 AED |
| 2026-02 | 2.124.071 AED | 0 AED | 482.310 AED |
| 2026-03 | 2.137.737 AED | 0 AED | 503.280 AED |
| 2026-04 | 2.151.491 AED | 0 AED | 587.160 AED |
| 2026-05 | 2.165.334 AED | 0 AED | 608.130 AED |
| 2026-06 | 2.179.266 AED | 0 AED | 629.100 AED |
| 2026-07 | 2.193.287 AED | 0 AED | 712.980 AED |
| 2026-08 | 2.207.399 AED | 0 AED | 733.950 AED |
| 2026-09 | 2.221.601 AED | 0 AED | 754.920 AED |
| 2026-10 | 2.235.895 AED | 0 AED | 838.800 AED |
| 2026-11 | 2.250.281 AED | 0 AED | 859.770 AED |
| 2026-12 | 2.264.760 AED | 0 AED | 880.740 AED |
| 2027-01 | 2.279.331 AED | 0 AED | 964.620 AED |
| 2027-02 | 2.293.996 AED | 0 AED | 985.590 AED |
| 2027-03 | 2.308.756 AED | 0 AED | 1.006.560 AED |
| 2027-04 | 2.323.611 AED | 0 AED | 1.090.440 AED |
| 2027-05 | 2.338.561 AED | 0 AED | 1.111.410 AED |
| 2027-06 | 2.353.607 AED | 0 AED | 1.132.380 AED |
| 2027-07 | 2.368.750 AED | 0 AED | 1.195.290 AED |
| 2027-08 | 2.383.991 AED | 0 AED | 1.195.290 AED |
| 2027-09 | 2.399.330 AED | 0 AED | 1.420.717 AED |
| 2027-10 | 2.414.767 AED | 12.428 AED | 1.499.355 AED |
| 2027-11 | 2.430.304 AED | 12.428 AED | 1.515.082 AED |
| 2027-12 | 2.445.940 AED | 12.428 AED | 1.530.810 AED |
| 2028-01 | 2.461.678 AED | 12.848 AED | 1.530.810 AED |
| 2028-02 | 2.477.516 AED | 12.883 AED | 1.530.810 AED |
| 2028-03 | 2.493.456 AED | 12.919 AED | 1.562.265 AED |
| 2028-04 | 2.509.499 AED | 12.954 AED | 1.577.992 AED |
| 2028-05 | 2.525.646 AED | 12.990 AED | 1.593.720 AED |
| 2028-06 | 2.541.896 AED | 13.026 AED | 1.609.447 AED |
| 2028-07 | 2.558.250 AED | 13.062 AED | 1.625.175 AED |
| 2028-08 | 2.574.710 AED | 13.098 AED | 1.640.902 AED |
| 2028-09 | 2.591.276 AED | 13.134 AED | 1.656.630 AED |
| 2028-10 | 2.607.948 AED | 13.170 AED | 1.672.357 AED |
| 2028-11 | 2.624.728 AED | 13.207 AED | 1.688.085 AED |
| 2028-12 | 2.641.616 AED | 13.243 AED | 1.703.812 AED |
| 2029-01 | 2.658.612 AED | 13.280 AED | 1.735.267 AED |
| 2029-02 | 2.675.717 AED | 13.316 AED | 1.735.267 AED |
| 2029-03 | 2.692.933 AED | 13.353 AED | 1.750.995 AED |
| 2029-04 | 2.710.259 AED | 13.390 AED | 1.766.722 AED |
| 2029-05 | 2.727.697 AED | 13.426 AED | 1.782.450 AED |
| 2029-06 | 2.745.247 AED | 13.463 AED | 1.798.177 AED |
| 2029-07 | 2.762.910 AED | 13.500 AED | 1.813.905 AED |
| 2029-08 | 2.780.687 AED | 13.538 AED | 1.829.632 AED |
| 2029-09 | 2.798.578 AED | 13.575 AED | 1.845.360 AED |
| 2029-10 | 2.816.584 AED | 13.612 AED | 1.861.087 AED |
| 2029-11 | 2.834.706 AED | 13.650 AED | 1.876.815 AED |
| 2029-12 | 2.852.945 AED | 13.687 AED | 1.892.542 AED |
| 2030-01 | 2.871.301 AED | 13.725 AED | 1.923.997 AED |
| 2030-02 | 2.889.775 AED | 13.762 AED | 1.923.997 AED |
| 2030-03 | 2.908.368 AED | 13.800 AED | 1.939.725 AED |
| 2030-04 | 2.927.080 AED | 13.838 AED | 1.955.452 AED |
| 2030-05 | 2.945.913 AED | 13.876 AED | 1.971.180 AED |
| 2030-06 | 2.964.867 AED | 13.914 AED | 1.986.907 AED |
| 2030-07 | 2.983.943 AED | 13.952 AED | 2.002.635 AED |
| 2030-08 | 3.003.142 AED | 13.990 AED | 2.018.362 AED |
| 2030-09 | 3.022.464 AED | 14.029 AED | 2.034.090 AED |
| 2030-10 | 3.041.911 AED | 14.067 AED | 2.049.817 AED |
| 2030-11 | 3.061.483 AED | 14.106 AED | 2.065.545 AED |
| 2030-12 | 3.081.180 AED | 14.144 AED | 2.081.272 AED |
| 2031-01 | 3.101.005 AED | 14.183 AED | 2.097.000 AED |
| 2031-02 | 3.120.957 AED | 14.222 AED | 2.097.000 AED |
| 2031-03 | 3.141.037 AED | 14.261 AED | 2.097.000 AED |
| 2031-04 | 3.161.247 AED | 14.300 AED | 2.097.000 AED |
| 2031-05 | 3.181.586 AED | 14.339 AED | 2.097.000 AED |
| 2031-06 | 3.202.057 AED | 14.378 AED | 2.097.000 AED |
| 2031-07 | 3.222.659 AED | 14.417 AED | 2.097.000 AED |
| 2031-08 | 3.243.394 AED | 14.457 AED | 2.097.000 AED |
| 2031-09 | 3.264.262 AED | 14.496 AED | 2.097.000 AED |
| 2031-10 | 3.285.264 AED | 14.536 AED | 2.097.000 AED |
| 2031-11 | 3.306.401 AED | 14.575 AED | 2.097.000 AED |
| 2031-12 | 3.327.675 AED | 14.615 AED | 2.097.000 AED |
| 2032-01 | 3.349.085 AED | 14.655 AED | 2.097.000 AED |
| 2032-02 | 3.370.633 AED | 14.695 AED | 2.097.000 AED |
| 2032-03 | 3.392.320 AED | 14.735 AED | 2.097.000 AED |
| 2032-04 | 3.414.146 AED | 14.775 AED | 2.097.000 AED |
| 2032-05 | 3.436.113 AED | 14.815 AED | 2.097.000 AED |
| 2032-06 | 3.458.221 AED | 14.856 AED | 2.097.000 AED |
| 2032-07 | 3.480.472 AED | 14.896 AED | 2.097.000 AED |
| 2032-08 | 3.502.865 AED | 14.937 AED | 2.097.000 AED |
| 2032-09 | 3.525.403 AED | 14.977 AED | 2.097.000 AED |
| 2032-10 | 3.548.085 AED | 15.018 AED | 2.097.000 AED |
| 2032-11 | 3.570.914 AED | 15.059 AED | 2.097.000 AED |
| 2032-12 | 3.593.889 AED | 15.100 AED | 2.097.000 AED |
| 2033-01 | 3.617.012 AED | 15.141 AED | 2.097.000 AED |
| 2033-02 | 3.640.284 AED | 15.182 AED | 2.097.000 AED |
| 2033-03 | 3.663.706 AED | 15.224 AED | 2.097.000 AED |
| 2033-04 | 3.687.278 AED | 15.265 AED | 2.097.000 AED |
| 2033-05 | 3.711.002 AED | 15.306 AED | 2.097.000 AED |
| 2033-06 | 3.734.879 AED | 15.348 AED | 2.097.000 AED |
| 2033-07 | 3.758.909 AED | 15.390 AED | 2.097.000 AED |
| 2033-08 | 3.783.094 AED | 15.431 AED | 2.097.000 AED |
| 2033-09 | 3.807.435 AED | 15.473 AED | 2.097.000 AED |
| 2033-10 | 3.831.932 AED | 15.515 AED | 2.097.000 AED |
| 2033-11 | 3.856.587 AED | 15.557 AED | 2.097.000 AED |
| 2033-12 | 3.881.400 AED | 15.600 AED | 2.097.000 AED |
| 2034-01 | 3.906.373 AED | 15.642 AED | 2.097.000 AED |
| 2034-02 | 3.931.507 AED | 15.684 AED | 2.097.000 AED |
| 2034-03 | 3.956.802 AED | 15.727 AED | 2.097.000 AED |
| 2034-04 | 3.982.261 AED | 15.769 AED | 2.097.000 AED |
| 2034-05 | 4.007.883 AED | 15.812 AED | 2.097.000 AED |
| 2034-06 | 4.033.669 AED | 15.855 AED | 2.097.000 AED |
| 2034-07 | 4.059.622 AED | 15.898 AED | 2.097.000 AED |
| 2034-08 | 4.085.742 AED | 15.941 AED | 2.097.000 AED |
| 2034-09 | 4.112.030 AED | 15.984 AED | 2.097.000 AED |
| 2034-10 | 4.138.487 AED | 16.027 AED | 2.097.000 AED |
| 2034-11 | 4.165.114 AED | 16.071 AED | 2.097.000 AED |
| 2034-12 | 4.191.912 AED | 16.114 AED | 2.097.000 AED |
| 2035-01 | 4.218.883 AED | 16.158 AED | 2.097.000 AED |
| 2035-02 | 4.246.028 AED | 16.201 AED | 2.097.000 AED |
| 2035-03 | 4.273.347 AED | 16.245 AED | 2.097.000 AED |
| 2035-04 | 4.300.841 AED | 16.289 AED | 2.097.000 AED |
| 2035-05 | 4.328.513 AED | 16.333 AED | 2.097.000 AED |
| 2035-06 | 4.356.363 AED | 16.377 AED | 2.097.000 AED |
| 2035-07 | 4.384.392 AED | 16.421 AED | 2.097.000 AED |
| 2035-08 | 4.412.601 AED | 16.466 AED | 2.097.000 AED |
| 2035-09 | 4.440.992 AED | 16.510 AED | 2.097.000 AED |
| 2035-10 | 4.469.566 AED | 16.555 AED | 2.097.000 AED |
| 2035-11 | 4.498.323 AED | 16.599 AED | 2.097.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.097.000 AED | 0 AED | 440.370 AED |
| 2026 | 2.264.760 AED | 0 AED | 880.740 AED |
| 2027 | 2.445.940 AED | 37.284 AED | 1.530.810 AED |
| 2028 | 2.641.616 AED | 156.534 AED | 1.703.812 AED |
| 2029 | 2.852.945 AED | 161.790 AED | 1.892.542 AED |
| 2030 | 3.081.180 AED | 167.203 AED | 2.081.272 AED |
| 2031 | 3.327.675 AED | 172.779 AED | 2.097.000 AED |
| 2032 | 3.593.889 AED | 178.518 AED | 2.097.000 AED |
| 2033 | 3.881.400 AED | 184.432 AED | 2.097.000 AED |
| 2034 | 4.191.912 AED | 190.524 AED | 2.097.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 83,880 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 88,080 AED |
Price Range:
From price: 2,199,000 AED
Sizes:
From sqft: 1,368 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 175,920.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 20,520 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,199,000 AED)
Payment Plan: Vincitore - Aqua Dimore - Post-Handover Payment Plan with PDC
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 439,800 AED |
| 2025-12-15 | Until Handover | 1.0 | 21,990 AED |
| 2026-01-15 | Until Handover | 1.0 | 21,990 AED |
| 2026-02-15 | Until Handover | 1.0 | 21,990 AED |
| 2026-03-15 | Until Handover | 1.0 | 21,990 AED |
| 2026-04-15 | Until Handover | 4.0 | 87,960 AED |
| 2026-05-15 | Until Handover | 1.0 | 21,990 AED |
| 2026-06-15 | Until Handover | 1.0 | 21,990 AED |
| 2026-07-15 | Until Handover | 4.0 | 87,960 AED |
| 2026-08-15 | Until Handover | 1.0 | 21,990 AED |
| 2026-09-15 | Until Handover | 1.0 | 21,990 AED |
| 2026-10-15 | Until Handover | 4.0 | 87,960 AED |
| 2026-11-15 | Until Handover | 1.0 | 21,990 AED |
| 2026-12-15 | Until Handover | 1.0 | 21,990 AED |
| 2027-01-15 | Until Handover | 4.0 | 87,960 AED |
| 2027-02-15 | Until Handover | 1.0 | 21,990 AED |
| 2027-03-15 | Until Handover | 1.0 | 21,990 AED |
| 2027-04-15 | Until Handover | 4.0 | 87,960 AED |
| 2027-05-15 | Until Handover | 1.0 | 21,990 AED |
| 2027-06-15 | Until Handover | 1.0 | 21,990 AED |
| 2027-07-15 | Until Handover | 3.0 | 65,970 AED |
| 2027-09-30 | At Handover | 10.0 | 219,900 AED |
| 2027-09-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2027-10-15 | Until Handover | 3.0 | 65,970 AED |
| 2027-10-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2027-11-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2027-12-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2028-03-01 | Post Handover Payment | 0.8 | 16,493 AED |
| 2028-03-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2028-04-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2028-05-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2028-06-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2028-07-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2028-08-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2028-09-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2028-10-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2028-11-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2028-12-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2029-03-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2029-04-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2029-05-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2029-06-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2029-07-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2029-08-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2029-09-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2029-10-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2029-11-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2029-12-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2030-03-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2030-04-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2030-05-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2030-06-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2030-07-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2030-08-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2030-09-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2030-10-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2030-11-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2030-12-30 | Post Handover Payment | 0.8 | 16,493 AED |
| 2031-01-30 | Post Handover Payment | 0.8 | 16,493 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 461,790 AED |
| 2026 | 461,790 AED |
| 2027 | 681,690 AED |
| 2028 | 181,418 AED |
| 2029 | 197,910 AED |
| 2030 | 197,910 AED |
| 2031 | 16,493 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.199.000 AED | 0 AED | 461.790 AED |
| 2026-01 | 2.213.148 AED | 0 AED | 483.780 AED |
| 2026-02 | 2.227.387 AED | 0 AED | 505.770 AED |
| 2026-03 | 2.241.718 AED | 0 AED | 527.760 AED |
| 2026-04 | 2.256.142 AED | 0 AED | 615.720 AED |
| 2026-05 | 2.270.658 AED | 0 AED | 637.710 AED |
| 2026-06 | 2.285.267 AED | 0 AED | 659.700 AED |
| 2026-07 | 2.299.971 AED | 0 AED | 747.660 AED |
| 2026-08 | 2.314.769 AED | 0 AED | 769.650 AED |
| 2026-09 | 2.329.662 AED | 0 AED | 791.640 AED |
| 2026-10 | 2.344.651 AED | 0 AED | 879.600 AED |
| 2026-11 | 2.359.737 AED | 0 AED | 901.590 AED |
| 2026-12 | 2.374.920 AED | 0 AED | 923.580 AED |
| 2027-01 | 2.390.200 AED | 0 AED | 1.011.540 AED |
| 2027-02 | 2.405.578 AED | 0 AED | 1.033.530 AED |
| 2027-03 | 2.421.056 AED | 0 AED | 1.055.520 AED |
| 2027-04 | 2.436.633 AED | 0 AED | 1.143.480 AED |
| 2027-05 | 2.452.311 AED | 0 AED | 1.165.470 AED |
| 2027-06 | 2.468.089 AED | 0 AED | 1.187.460 AED |
| 2027-07 | 2.483.969 AED | 0 AED | 1.253.430 AED |
| 2027-08 | 2.499.950 AED | 0 AED | 1.253.430 AED |
| 2027-09 | 2.516.035 AED | 0 AED | 1.489.822 AED |
| 2027-10 | 2.532.223 AED | 12.950 AED | 1.572.285 AED |
| 2027-11 | 2.548.516 AED | 12.950 AED | 1.588.777 AED |
| 2027-12 | 2.564.913 AED | 12.950 AED | 1.605.270 AED |
| 2028-01 | 2.581.416 AED | 13.389 AED | 1.605.270 AED |
| 2028-02 | 2.598.025 AED | 13.427 AED | 1.605.270 AED |
| 2028-03 | 2.614.741 AED | 13.464 AED | 1.638.255 AED |
| 2028-04 | 2.631.564 AED | 13.501 AED | 1.654.747 AED |
| 2028-05 | 2.648.495 AED | 13.539 AED | 1.671.240 AED |
| 2028-06 | 2.665.536 AED | 13.576 AED | 1.687.732 AED |
| 2028-07 | 2.682.686 AED | 13.614 AED | 1.704.225 AED |
| 2028-08 | 2.699.947 AED | 13.652 AED | 1.720.717 AED |
| 2028-09 | 2.717.318 AED | 13.690 AED | 1.737.210 AED |
| 2028-10 | 2.734.801 AED | 13.728 AED | 1.753.702 AED |
| 2028-11 | 2.752.397 AED | 13.766 AED | 1.770.195 AED |
| 2028-12 | 2.770.106 AED | 13.804 AED | 1.786.687 AED |
| 2029-01 | 2.787.929 AED | 13.842 AED | 1.819.672 AED |
| 2029-02 | 2.805.867 AED | 13.881 AED | 1.819.672 AED |
| 2029-03 | 2.823.920 AED | 13.919 AED | 1.836.165 AED |
| 2029-04 | 2.842.089 AED | 13.958 AED | 1.852.657 AED |
| 2029-05 | 2.860.375 AED | 13.996 AED | 1.869.150 AED |
| 2029-06 | 2.878.779 AED | 14.035 AED | 1.885.642 AED |
| 2029-07 | 2.897.301 AED | 14.074 AED | 1.902.135 AED |
| 2029-08 | 2.915.942 AED | 14.113 AED | 1.918.627 AED |
| 2029-09 | 2.934.704 AED | 14.152 AED | 1.935.120 AED |
| 2029-10 | 2.953.586 AED | 14.191 AED | 1.951.612 AED |
| 2029-11 | 2.972.589 AED | 14.230 AED | 1.968.105 AED |
| 2029-12 | 2.991.715 AED | 14.269 AED | 1.984.597 AED |
| 2030-01 | 3.010.964 AED | 14.309 AED | 2.017.582 AED |
| 2030-02 | 3.030.336 AED | 14.348 AED | 2.017.582 AED |
| 2030-03 | 3.049.833 AED | 14.388 AED | 2.034.075 AED |
| 2030-04 | 3.069.456 AED | 14.428 AED | 2.050.567 AED |
| 2030-05 | 3.089.205 AED | 14.467 AED | 2.067.060 AED |
| 2030-06 | 3.109.081 AED | 14.507 AED | 2.083.552 AED |
| 2030-07 | 3.129.085 AED | 14.547 AED | 2.100.045 AED |
| 2030-08 | 3.149.218 AED | 14.587 AED | 2.116.537 AED |
| 2030-09 | 3.169.480 AED | 14.628 AED | 2.133.030 AED |
| 2030-10 | 3.189.872 AED | 14.668 AED | 2.149.522 AED |
| 2030-11 | 3.210.396 AED | 14.708 AED | 2.166.015 AED |
| 2030-12 | 3.231.052 AED | 14.749 AED | 2.182.507 AED |
| 2031-01 | 3.251.841 AED | 14.789 AED | 2.199.000 AED |
| 2031-02 | 3.272.763 AED | 14.830 AED | 2.199.000 AED |
| 2031-03 | 3.293.820 AED | 14.871 AED | 2.199.000 AED |
| 2031-04 | 3.315.013 AED | 14.912 AED | 2.199.000 AED |
| 2031-05 | 3.336.342 AED | 14.953 AED | 2.199.000 AED |
| 2031-06 | 3.357.808 AED | 14.994 AED | 2.199.000 AED |
| 2031-07 | 3.379.412 AED | 15.035 AED | 2.199.000 AED |
| 2031-08 | 3.401.155 AED | 15.076 AED | 2.199.000 AED |
| 2031-09 | 3.423.038 AED | 15.118 AED | 2.199.000 AED |
| 2031-10 | 3.445.062 AED | 15.159 AED | 2.199.000 AED |
| 2031-11 | 3.467.228 AED | 15.201 AED | 2.199.000 AED |
| 2031-12 | 3.489.536 AED | 15.243 AED | 2.199.000 AED |
| 2032-01 | 3.511.988 AED | 15.284 AED | 2.199.000 AED |
| 2032-02 | 3.534.584 AED | 15.326 AED | 2.199.000 AED |
| 2032-03 | 3.557.326 AED | 15.368 AED | 2.199.000 AED |
| 2032-04 | 3.580.214 AED | 15.411 AED | 2.199.000 AED |
| 2032-05 | 3.603.249 AED | 15.453 AED | 2.199.000 AED |
| 2032-06 | 3.626.432 AED | 15.495 AED | 2.199.000 AED |
| 2032-07 | 3.649.765 AED | 15.537 AED | 2.199.000 AED |
| 2032-08 | 3.673.248 AED | 15.580 AED | 2.199.000 AED |
| 2032-09 | 3.696.881 AED | 15.623 AED | 2.199.000 AED |
| 2032-10 | 3.720.667 AED | 15.665 AED | 2.199.000 AED |
| 2032-11 | 3.744.606 AED | 15.708 AED | 2.199.000 AED |
| 2032-12 | 3.768.699 AED | 15.751 AED | 2.199.000 AED |
| 2033-01 | 3.792.947 AED | 15.794 AED | 2.199.000 AED |
| 2033-02 | 3.817.351 AED | 15.837 AED | 2.199.000 AED |
| 2033-03 | 3.841.912 AED | 15.881 AED | 2.199.000 AED |
| 2033-04 | 3.866.631 AED | 15.924 AED | 2.199.000 AED |
| 2033-05 | 3.891.509 AED | 15.968 AED | 2.199.000 AED |
| 2033-06 | 3.916.547 AED | 16.011 AED | 2.199.000 AED |
| 2033-07 | 3.941.746 AED | 16.055 AED | 2.199.000 AED |
| 2033-08 | 3.967.107 AED | 16.099 AED | 2.199.000 AED |
| 2033-09 | 3.992.632 AED | 16.143 AED | 2.199.000 AED |
| 2033-10 | 4.018.321 AED | 16.187 AED | 2.199.000 AED |
| 2033-11 | 4.044.175 AED | 16.231 AED | 2.199.000 AED |
| 2033-12 | 4.070.195 AED | 16.275 AED | 2.199.000 AED |
| 2034-01 | 4.096.383 AED | 16.319 AED | 2.199.000 AED |
| 2034-02 | 4.122.739 AED | 16.364 AED | 2.199.000 AED |
| 2034-03 | 4.149.265 AED | 16.408 AED | 2.199.000 AED |
| 2034-04 | 4.175.961 AED | 16.453 AED | 2.199.000 AED |
| 2034-05 | 4.202.830 AED | 16.498 AED | 2.199.000 AED |
| 2034-06 | 4.229.871 AED | 16.543 AED | 2.199.000 AED |
| 2034-07 | 4.257.086 AED | 16.588 AED | 2.199.000 AED |
| 2034-08 | 4.284.476 AED | 16.633 AED | 2.199.000 AED |
| 2034-09 | 4.312.043 AED | 16.678 AED | 2.199.000 AED |
| 2034-10 | 4.339.786 AED | 16.724 AED | 2.199.000 AED |
| 2034-11 | 4.367.709 AED | 16.769 AED | 2.199.000 AED |
| 2034-12 | 4.395.811 AED | 16.815 AED | 2.199.000 AED |
| 2035-01 | 4.424.093 AED | 16.860 AED | 2.199.000 AED |
| 2035-02 | 4.452.558 AED | 16.906 AED | 2.199.000 AED |
| 2035-03 | 4.481.206 AED | 16.952 AED | 2.199.000 AED |
| 2035-04 | 4.510.038 AED | 16.998 AED | 2.199.000 AED |
| 2035-05 | 4.539.056 AED | 17.044 AED | 2.199.000 AED |
| 2035-06 | 4.568.260 AED | 17.090 AED | 2.199.000 AED |
| 2035-07 | 4.597.653 AED | 17.137 AED | 2.199.000 AED |
| 2035-08 | 4.627.234 AED | 17.183 AED | 2.199.000 AED |
| 2035-09 | 4.657.006 AED | 17.230 AED | 2.199.000 AED |
| 2035-10 | 4.686.969 AED | 17.277 AED | 2.199.000 AED |
| 2035-11 | 4.717.125 AED | 17.323 AED | 2.199.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.199.000 AED | 0 AED | 461.790 AED |
| 2026 | 2.374.920 AED | 0 AED | 923.580 AED |
| 2027 | 2.564.913 AED | 38.850 AED | 1.605.270 AED |
| 2028 | 2.770.106 AED | 163.150 AED | 1.786.687 AED |
| 2029 | 2.991.715 AED | 168.660 AED | 1.984.597 AED |
| 2030 | 3.231.052 AED | 174.334 AED | 2.182.507 AED |
| 2031 | 3.489.536 AED | 180.181 AED | 2.199.000 AED |
| 2032 | 3.768.699 AED | 186.201 AED | 2.199.000 AED |
| 2033 | 4.070.195 AED | 192.405 AED | 2.199.000 AED |
| 2034 | 4.395.811 AED | 198.792 AED | 2.199.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 87,960 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 92,160 AED |
Price Range:
From price: 2,791,000 AED
Sizes:
From sqft: 1,879 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 223,280.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 28,185 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 2,791,000 AED)
Payment Plan: Vincitore - Aqua Dimore - Post-Handover Payment Plan with PDC
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 558,200 AED |
| 2025-12-15 | Until Handover | 1.0 | 27,910 AED |
| 2026-01-15 | Until Handover | 1.0 | 27,910 AED |
| 2026-02-15 | Until Handover | 1.0 | 27,910 AED |
| 2026-03-15 | Until Handover | 1.0 | 27,910 AED |
| 2026-04-15 | Until Handover | 4.0 | 111,640 AED |
| 2026-05-15 | Until Handover | 1.0 | 27,910 AED |
| 2026-06-15 | Until Handover | 1.0 | 27,910 AED |
| 2026-07-15 | Until Handover | 4.0 | 111,640 AED |
| 2026-08-15 | Until Handover | 1.0 | 27,910 AED |
| 2026-09-15 | Until Handover | 1.0 | 27,910 AED |
| 2026-10-15 | Until Handover | 4.0 | 111,640 AED |
| 2026-11-15 | Until Handover | 1.0 | 27,910 AED |
| 2026-12-15 | Until Handover | 1.0 | 27,910 AED |
| 2027-01-15 | Until Handover | 4.0 | 111,640 AED |
| 2027-02-15 | Until Handover | 1.0 | 27,910 AED |
| 2027-03-15 | Until Handover | 1.0 | 27,910 AED |
| 2027-04-15 | Until Handover | 4.0 | 111,640 AED |
| 2027-05-15 | Until Handover | 1.0 | 27,910 AED |
| 2027-06-15 | Until Handover | 1.0 | 27,910 AED |
| 2027-07-15 | Until Handover | 3.0 | 83,730 AED |
| 2027-09-30 | At Handover | 10.0 | 279,100 AED |
| 2027-09-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2027-10-15 | Until Handover | 3.0 | 83,730 AED |
| 2027-10-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2027-11-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2027-12-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2028-03-01 | Post Handover Payment | 0.8 | 20,933 AED |
| 2028-03-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2028-04-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2028-05-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2028-06-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2028-07-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2028-08-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2028-09-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2028-10-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2028-11-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2028-12-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2029-03-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2029-04-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2029-05-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2029-06-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2029-07-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2029-08-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2029-09-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2029-10-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2029-11-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2029-12-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2030-03-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2030-04-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2030-05-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2030-06-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2030-07-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2030-08-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2030-09-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2030-10-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2030-11-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2030-12-30 | Post Handover Payment | 0.8 | 20,933 AED |
| 2031-01-30 | Post Handover Payment | 0.8 | 20,933 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 586,110 AED |
| 2026 | 586,110 AED |
| 2027 | 865,210 AED |
| 2028 | 230,258 AED |
| 2029 | 251,190 AED |
| 2030 | 251,190 AED |
| 2031 | 20,933 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 2.791.000 AED | 0 AED | 586.110 AED |
| 2026-01 | 2.808.957 AED | 0 AED | 614.020 AED |
| 2026-02 | 2.827.030 AED | 0 AED | 641.930 AED |
| 2026-03 | 2.845.219 AED | 0 AED | 669.840 AED |
| 2026-04 | 2.863.525 AED | 0 AED | 781.480 AED |
| 2026-05 | 2.881.949 AED | 0 AED | 809.390 AED |
| 2026-06 | 2.900.492 AED | 0 AED | 837.300 AED |
| 2026-07 | 2.919.154 AED | 0 AED | 948.940 AED |
| 2026-08 | 2.937.936 AED | 0 AED | 976.850 AED |
| 2026-09 | 2.956.838 AED | 0 AED | 1.004.760 AED |
| 2026-10 | 2.975.863 AED | 0 AED | 1.116.400 AED |
| 2026-11 | 2.995.010 AED | 0 AED | 1.144.310 AED |
| 2026-12 | 3.014.280 AED | 0 AED | 1.172.220 AED |
| 2027-01 | 3.033.673 AED | 0 AED | 1.283.860 AED |
| 2027-02 | 3.053.192 AED | 0 AED | 1.311.770 AED |
| 2027-03 | 3.072.837 AED | 0 AED | 1.339.680 AED |
| 2027-04 | 3.092.607 AED | 0 AED | 1.451.320 AED |
| 2027-05 | 3.112.505 AED | 0 AED | 1.479.230 AED |
| 2027-06 | 3.132.531 AED | 0 AED | 1.507.140 AED |
| 2027-07 | 3.152.686 AED | 0 AED | 1.590.870 AED |
| 2027-08 | 3.172.970 AED | 0 AED | 1.590.870 AED |
| 2027-09 | 3.193.385 AED | 0 AED | 1.890.902 AED |
| 2027-10 | 3.213.932 AED | 16.257 AED | 1.995.565 AED |
| 2027-11 | 3.234.610 AED | 16.257 AED | 2.016.497 AED |
| 2027-12 | 3.255.422 AED | 16.257 AED | 2.037.430 AED |
| 2028-01 | 3.276.367 AED | 16.816 AED | 2.037.430 AED |
| 2028-02 | 3.297.448 AED | 16.863 AED | 2.037.430 AED |
| 2028-03 | 3.318.664 AED | 16.910 AED | 2.079.295 AED |
| 2028-04 | 3.340.016 AED | 16.958 AED | 2.100.227 AED |
| 2028-05 | 3.361.506 AED | 17.005 AED | 2.121.160 AED |
| 2028-06 | 3.383.134 AED | 17.053 AED | 2.142.092 AED |
| 2028-07 | 3.404.901 AED | 17.101 AED | 2.163.025 AED |
| 2028-08 | 3.426.808 AED | 17.149 AED | 2.183.957 AED |
| 2028-09 | 3.448.856 AED | 17.197 AED | 2.204.890 AED |
| 2028-10 | 3.471.046 AED | 17.245 AED | 2.225.822 AED |
| 2028-11 | 3.493.379 AED | 17.294 AED | 2.246.755 AED |
| 2028-12 | 3.515.856 AED | 17.342 AED | 2.267.687 AED |
| 2029-01 | 3.538.477 AED | 17.391 AED | 2.309.552 AED |
| 2029-02 | 3.561.243 AED | 17.439 AED | 2.309.552 AED |
| 2029-03 | 3.584.157 AED | 17.488 AED | 2.330.485 AED |
| 2029-04 | 3.607.217 AED | 17.537 AED | 2.351.417 AED |
| 2029-05 | 3.630.426 AED | 17.586 AED | 2.372.350 AED |
| 2029-06 | 3.653.784 AED | 17.635 AED | 2.393.282 AED |
| 2029-07 | 3.677.293 AED | 17.684 AED | 2.414.215 AED |
| 2029-08 | 3.700.953 AED | 17.734 AED | 2.435.147 AED |
| 2029-09 | 3.724.765 AED | 17.783 AED | 2.456.080 AED |
| 2029-10 | 3.748.730 AED | 17.833 AED | 2.477.012 AED |
| 2029-11 | 3.772.850 AED | 17.883 AED | 2.497.945 AED |
| 2029-12 | 3.797.124 AED | 17.933 AED | 2.518.877 AED |
| 2030-01 | 3.821.555 AED | 17.983 AED | 2.560.742 AED |
| 2030-02 | 3.846.143 AED | 18.033 AED | 2.560.742 AED |
| 2030-03 | 3.870.889 AED | 18.083 AED | 2.581.675 AED |
| 2030-04 | 3.895.795 AED | 18.134 AED | 2.602.607 AED |
| 2030-05 | 3.920.860 AED | 18.184 AED | 2.623.540 AED |
| 2030-06 | 3.946.087 AED | 18.235 AED | 2.644.472 AED |
| 2030-07 | 3.971.476 AED | 18.285 AED | 2.665.405 AED |
| 2030-08 | 3.997.029 AED | 18.336 AED | 2.686.337 AED |
| 2030-09 | 4.022.746 AED | 18.387 AED | 2.707.270 AED |
| 2030-10 | 4.048.629 AED | 18.439 AED | 2.728.202 AED |
| 2030-11 | 4.074.678 AED | 18.490 AED | 2.749.135 AED |
| 2030-12 | 4.100.894 AED | 18.541 AED | 2.770.067 AED |
| 2031-01 | 4.127.279 AED | 18.593 AED | 2.791.000 AED |
| 2031-02 | 4.153.834 AED | 18.644 AED | 2.791.000 AED |
| 2031-03 | 4.180.560 AED | 18.696 AED | 2.791.000 AED |
| 2031-04 | 4.207.458 AED | 18.748 AED | 2.791.000 AED |
| 2031-05 | 4.234.529 AED | 18.800 AED | 2.791.000 AED |
| 2031-06 | 4.261.774 AED | 18.852 AED | 2.791.000 AED |
| 2031-07 | 4.289.195 AED | 18.905 AED | 2.791.000 AED |
| 2031-08 | 4.316.791 AED | 18.957 AED | 2.791.000 AED |
| 2031-09 | 4.344.566 AED | 19.009 AED | 2.791.000 AED |
| 2031-10 | 4.372.519 AED | 19.062 AED | 2.791.000 AED |
| 2031-11 | 4.400.652 AED | 19.115 AED | 2.791.000 AED |
| 2031-12 | 4.428.966 AED | 19.168 AED | 2.791.000 AED |
| 2032-01 | 4.457.462 AED | 19.221 AED | 2.791.000 AED |
| 2032-02 | 4.486.141 AED | 19.274 AED | 2.791.000 AED |
| 2032-03 | 4.515.005 AED | 19.328 AED | 2.791.000 AED |
| 2032-04 | 4.544.055 AED | 19.381 AED | 2.791.000 AED |
| 2032-05 | 4.573.292 AED | 19.435 AED | 2.791.000 AED |
| 2032-06 | 4.602.716 AED | 19.488 AED | 2.791.000 AED |
| 2032-07 | 4.632.330 AED | 19.542 AED | 2.791.000 AED |
| 2032-08 | 4.662.135 AED | 19.596 AED | 2.791.000 AED |
| 2032-09 | 4.692.131 AED | 19.650 AED | 2.791.000 AED |
| 2032-10 | 4.722.320 AED | 19.705 AED | 2.791.000 AED |
| 2032-11 | 4.752.704 AED | 19.759 AED | 2.791.000 AED |
| 2032-12 | 4.783.283 AED | 19.813 AED | 2.791.000 AED |
| 2033-01 | 4.814.059 AED | 19.868 AED | 2.791.000 AED |
| 2033-02 | 4.845.033 AED | 19.923 AED | 2.791.000 AED |
| 2033-03 | 4.876.206 AED | 19.978 AED | 2.791.000 AED |
| 2033-04 | 4.907.579 AED | 20.033 AED | 2.791.000 AED |
| 2033-05 | 4.939.155 AED | 20.088 AED | 2.791.000 AED |
| 2033-06 | 4.970.934 AED | 20.143 AED | 2.791.000 AED |
| 2033-07 | 5.002.917 AED | 20.199 AED | 2.791.000 AED |
| 2033-08 | 5.035.106 AED | 20.254 AED | 2.791.000 AED |
| 2033-09 | 5.067.502 AED | 20.310 AED | 2.791.000 AED |
| 2033-10 | 5.100.106 AED | 20.366 AED | 2.791.000 AED |
| 2033-11 | 5.132.920 AED | 20.422 AED | 2.791.000 AED |
| 2033-12 | 5.165.946 AED | 20.478 AED | 2.791.000 AED |
| 2034-01 | 5.199.184 AED | 20.535 AED | 2.791.000 AED |
| 2034-02 | 5.232.635 AED | 20.591 AED | 2.791.000 AED |
| 2034-03 | 5.266.302 AED | 20.648 AED | 2.791.000 AED |
| 2034-04 | 5.300.186 AED | 20.704 AED | 2.791.000 AED |
| 2034-05 | 5.334.287 AED | 20.761 AED | 2.791.000 AED |
| 2034-06 | 5.368.608 AED | 20.818 AED | 2.791.000 AED |
| 2034-07 | 5.403.150 AED | 20.875 AED | 2.791.000 AED |
| 2034-08 | 5.437.914 AED | 20.933 AED | 2.791.000 AED |
| 2034-09 | 5.472.902 AED | 20.990 AED | 2.791.000 AED |
| 2034-10 | 5.508.115 AED | 21.048 AED | 2.791.000 AED |
| 2034-11 | 5.543.554 AED | 21.105 AED | 2.791.000 AED |
| 2034-12 | 5.579.221 AED | 21.163 AED | 2.791.000 AED |
| 2035-01 | 5.615.118 AED | 21.221 AED | 2.791.000 AED |
| 2035-02 | 5.651.246 AED | 21.279 AED | 2.791.000 AED |
| 2035-03 | 5.687.606 AED | 21.338 AED | 2.791.000 AED |
| 2035-04 | 5.724.201 AED | 21.396 AED | 2.791.000 AED |
| 2035-05 | 5.761.030 AED | 21.455 AED | 2.791.000 AED |
| 2035-06 | 5.798.097 AED | 21.513 AED | 2.791.000 AED |
| 2035-07 | 5.835.402 AED | 21.572 AED | 2.791.000 AED |
| 2035-08 | 5.872.947 AED | 21.631 AED | 2.791.000 AED |
| 2035-09 | 5.910.734 AED | 21.690 AED | 2.791.000 AED |
| 2035-10 | 5.948.764 AED | 21.749 AED | 2.791.000 AED |
| 2035-11 | 5.987.038 AED | 21.809 AED | 2.791.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 2.791.000 AED | 0 AED | 586.110 AED |
| 2026 | 3.014.280 AED | 0 AED | 1.172.220 AED |
| 2027 | 3.255.422 AED | 48.771 AED | 2.037.430 AED |
| 2028 | 3.515.856 AED | 204.933 AED | 2.267.687 AED |
| 2029 | 3.797.124 AED | 211.926 AED | 2.518.877 AED |
| 2030 | 4.100.894 AED | 219.130 AED | 2.770.067 AED |
| 2031 | 4.428.966 AED | 226.549 AED | 2.791.000 AED |
| 2032 | 4.783.283 AED | 234.192 AED | 2.791.000 AED |
| 2033 | 5.165.946 AED | 242.062 AED | 2.791.000 AED |
| 2034 | 5.579.221 AED | 250.171 AED | 2.791.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 111,640 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 115,840 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.