Moonsa 2
Handover Date: 2025-12-31
Developer:
Dugasta Properties
Description: DUGASTA PROPERTIES LLC is a promising and evolving developer from Dubai, United Arab Emirates. With over 30+ years in the real estate industry, the Chairman and Founder of DUGASTA PROPERTIES LLC, Mr. Tauseef Khan is a professional strategist in the real estate market backed by the long-standing success of CITY TOWER REAL ESTATE, awell-established property management company since 1997, managing over 50 buildings across the UAE.
Discounts:
Other: 10 year pp, 0 Service charge
Payment Plan:
The amount to be paid at the time of the contract.
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 1 month
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
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: 1.00 % 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: 1.00 % 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
The amount to be paid at the time of the handover.
Price Range:
From price: 513,344 AED
Sizes:
From sqft: 354 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 41,068.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 495 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 513,344 AED)
Payment Plan: Dugusta -ready- post 40/60
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 30.0 | 154,003 AED |
| 2025-12-15 | Until Handover | 1.0 | 5,133 AED |
| 2025-12-31 | At Handover | 10.0 | 51,334 AED |
| 2026-01-15 | Until Handover | 1.0 | 5,133 AED |
| 2026-02-15 | Until Handover | 1.0 | 5,133 AED |
| 2026-03-15 | Until Handover | 1.0 | 5,133 AED |
| 2026-04-15 | Until Handover | 1.0 | 5,133 AED |
| 2026-05-15 | Until Handover | 1.0 | 5,133 AED |
| 2026-06-15 | Until Handover | 1.0 | 5,133 AED |
| 2026-07-15 | Until Handover | 1.0 | 5,133 AED |
| 2026-08-15 | Until Handover | 1.0 | 5,133 AED |
| 2026-09-15 | Until Handover | 1.0 | 5,133 AED |
| 2026-10-15 | Until Handover | 1.0 | 5,133 AED |
| 2026-11-15 | Until Handover | 1.0 | 5,133 AED |
| 2026-12-15 | Until Handover | 1.0 | 5,133 AED |
| 2027-01-15 | Until Handover | 1.0 | 5,133 AED |
| 2027-02-15 | Until Handover | 1.0 | 5,133 AED |
| 2027-03-15 | Until Handover | 1.0 | 5,133 AED |
| 2027-04-15 | Until Handover | 1.0 | 5,133 AED |
| 2027-05-15 | Until Handover | 1.0 | 5,133 AED |
| 2027-06-15 | Until Handover | 1.0 | 5,133 AED |
| 2027-07-15 | Until Handover | 1.0 | 5,133 AED |
| 2027-08-15 | Until Handover | 1.0 | 5,133 AED |
| 2027-09-15 | Until Handover | 1.0 | 5,133 AED |
| 2027-10-15 | Until Handover | 1.0 | 5,133 AED |
| 2027-11-15 | Until Handover | 1.0 | 5,133 AED |
| 2027-12-15 | Until Handover | 1.0 | 5,133 AED |
| 2028-01-15 | Until Handover | 1.0 | 5,133 AED |
| 2028-02-15 | Until Handover | 1.0 | 5,133 AED |
| 2028-03-15 | Until Handover | 1.0 | 5,133 AED |
| 2028-04-15 | Until Handover | 1.0 | 5,133 AED |
| 2028-05-15 | Until Handover | 1.0 | 5,133 AED |
| 2028-06-15 | Until Handover | 1.0 | 5,133 AED |
| 2028-07-15 | Until Handover | 1.0 | 5,133 AED |
| 2028-08-15 | Until Handover | 1.0 | 5,133 AED |
| 2028-09-15 | Until Handover | 1.0 | 5,133 AED |
| 2028-10-15 | Until Handover | 1.0 | 5,133 AED |
| 2028-11-15 | Until Handover | 1.0 | 5,133 AED |
| 2028-12-15 | Until Handover | 1.0 | 5,133 AED |
| 2029-01-15 | Until Handover | 1.0 | 5,133 AED |
| 2029-02-15 | Until Handover | 1.0 | 5,133 AED |
| 2029-03-15 | Until Handover | 1.0 | 5,133 AED |
| 2029-04-15 | Until Handover | 1.0 | 5,133 AED |
| 2029-05-15 | Until Handover | 1.0 | 5,133 AED |
| 2029-06-15 | Until Handover | 1.0 | 5,133 AED |
| 2029-07-15 | Until Handover | 1.0 | 5,133 AED |
| 2029-08-15 | Until Handover | 1.0 | 5,133 AED |
| 2029-09-15 | Until Handover | 1.0 | 5,133 AED |
| 2029-10-15 | Until Handover | 1.0 | 5,133 AED |
| 2029-11-15 | Until Handover | 1.0 | 5,133 AED |
| 2029-12-15 | Until Handover | 1.0 | 5,133 AED |
| 2030-01-15 | Until Handover | 1.0 | 5,133 AED |
| 2030-02-15 | Until Handover | 1.0 | 5,133 AED |
| 2030-03-15 | Until Handover | 1.0 | 5,133 AED |
| 2030-04-15 | Until Handover | 1.0 | 5,133 AED |
| 2030-05-15 | Until Handover | 1.0 | 5,133 AED |
| 2030-06-15 | Until Handover | 1.0 | 5,133 AED |
| 2030-07-15 | Until Handover | 1.0 | 5,133 AED |
| 2030-08-15 | Until Handover | 1.0 | 5,133 AED |
| 2030-09-15 | Until Handover | 1.0 | 5,133 AED |
| 2030-10-15 | Until Handover | 1.0 | 5,133 AED |
| 2030-11-15 | Until Handover | 1.0 | 5,133 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 210,471 AED |
| 2026 | 61,601 AED |
| 2027 | 61,601 AED |
| 2028 | 61,601 AED |
| 2029 | 61,601 AED |
| 2030 | 56,468 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 513.344 AED | 0 AED | 210.471 AED |
| 2026-01 | 516.646 AED | 3.483 AED | 215.604 AED |
| 2026-02 | 519.970 AED | 3.492 AED | 220.737 AED |
| 2026-03 | 523.316 AED | 3.501 AED | 225.871 AED |
| 2026-04 | 526.683 AED | 3.509 AED | 231.004 AED |
| 2026-05 | 530.072 AED | 3.518 AED | 236.138 AED |
| 2026-06 | 533.482 AED | 3.527 AED | 241.271 AED |
| 2026-07 | 536.915 AED | 3.536 AED | 246.405 AED |
| 2026-08 | 540.369 AED | 3.545 AED | 251.538 AED |
| 2026-09 | 543.846 AED | 3.553 AED | 256.672 AED |
| 2026-10 | 547.345 AED | 3.562 AED | 261.805 AED |
| 2026-11 | 550.867 AED | 3.571 AED | 266.938 AED |
| 2026-12 | 554.411 AED | 3.580 AED | 272.072 AED |
| 2027-01 | 557.978 AED | 3.589 AED | 277.205 AED |
| 2027-02 | 561.568 AED | 3.598 AED | 282.339 AED |
| 2027-03 | 565.181 AED | 3.607 AED | 287.472 AED |
| 2027-04 | 568.818 AED | 3.616 AED | 292.606 AED |
| 2027-05 | 572.478 AED | 3.625 AED | 297.739 AED |
| 2027-06 | 576.161 AED | 3.634 AED | 302.872 AED |
| 2027-07 | 579.868 AED | 3.643 AED | 308.006 AED |
| 2027-08 | 583.599 AED | 3.652 AED | 313.139 AED |
| 2027-09 | 587.354 AED | 3.661 AED | 318.273 AED |
| 2027-10 | 591.133 AED | 3.670 AED | 323.406 AED |
| 2027-11 | 594.936 AED | 3.680 AED | 328.540 AED |
| 2027-12 | 598.764 AED | 3.689 AED | 333.673 AED |
| 2028-01 | 602.616 AED | 3.698 AED | 338.807 AED |
| 2028-02 | 606.494 AED | 3.707 AED | 343.940 AED |
| 2028-03 | 610.396 AED | 3.716 AED | 349.073 AED |
| 2028-04 | 614.323 AED | 3.726 AED | 354.207 AED |
| 2028-05 | 618.276 AED | 3.735 AED | 359.340 AED |
| 2028-06 | 622.254 AED | 3.744 AED | 364.474 AED |
| 2028-07 | 626.257 AED | 3.754 AED | 369.607 AED |
| 2028-08 | 630.287 AED | 3.763 AED | 374.741 AED |
| 2028-09 | 634.342 AED | 3.772 AED | 379.874 AED |
| 2028-10 | 638.423 AED | 3.782 AED | 385.008 AED |
| 2028-11 | 642.531 AED | 3.791 AED | 390.141 AED |
| 2028-12 | 646.665 AED | 3.801 AED | 395.274 AED |
| 2029-01 | 650.826 AED | 3.810 AED | 400.408 AED |
| 2029-02 | 655.013 AED | 3.820 AED | 405.541 AED |
| 2029-03 | 659.228 AED | 3.829 AED | 410.675 AED |
| 2029-04 | 663.469 AED | 3.839 AED | 415.808 AED |
| 2029-05 | 667.738 AED | 3.848 AED | 420.942 AED |
| 2029-06 | 672.034 AED | 3.858 AED | 426.075 AED |
| 2029-07 | 676.358 AED | 3.867 AED | 431.208 AED |
| 2029-08 | 680.710 AED | 3.877 AED | 436.342 AED |
| 2029-09 | 685.089 AED | 3.887 AED | 441.475 AED |
| 2029-10 | 689.497 AED | 3.896 AED | 446.609 AED |
| 2029-11 | 693.934 AED | 3.906 AED | 451.742 AED |
| 2029-12 | 698.398 AED | 3.916 AED | 456.876 AED |
| 2030-01 | 702.892 AED | 3.926 AED | 462.009 AED |
| 2030-02 | 707.414 AED | 3.935 AED | 467.143 AED |
| 2030-03 | 711.966 AED | 3.945 AED | 472.276 AED |
| 2030-04 | 716.547 AED | 3.955 AED | 477.409 AED |
| 2030-05 | 721.157 AED | 3.965 AED | 482.543 AED |
| 2030-06 | 725.797 AED | 3.975 AED | 487.676 AED |
| 2030-07 | 730.467 AED | 3.985 AED | 492.810 AED |
| 2030-08 | 735.167 AED | 3.995 AED | 497.943 AED |
| 2030-09 | 739.897 AED | 4.005 AED | 503.077 AED |
| 2030-10 | 744.657 AED | 4.015 AED | 508.210 AED |
| 2030-11 | 749.448 AED | 4.025 AED | 513.344 AED |
| 2030-12 | 754.270 AED | 4.035 AED | 513.344 AED |
| 2031-01 | 759.123 AED | 4.045 AED | 513.344 AED |
| 2031-02 | 764.007 AED | 4.055 AED | 513.344 AED |
| 2031-03 | 768.923 AED | 4.065 AED | 513.344 AED |
| 2031-04 | 773.870 AED | 4.075 AED | 513.344 AED |
| 2031-05 | 778.850 AED | 4.085 AED | 513.344 AED |
| 2031-06 | 783.861 AED | 4.095 AED | 513.344 AED |
| 2031-07 | 788.904 AED | 4.106 AED | 513.344 AED |
| 2031-08 | 793.980 AED | 4.116 AED | 513.344 AED |
| 2031-09 | 799.088 AED | 4.126 AED | 513.344 AED |
| 2031-10 | 804.230 AED | 4.136 AED | 513.344 AED |
| 2031-11 | 809.404 AED | 4.147 AED | 513.344 AED |
| 2031-12 | 814.612 AED | 4.157 AED | 513.344 AED |
| 2032-01 | 819.853 AED | 4.167 AED | 513.344 AED |
| 2032-02 | 825.128 AED | 4.178 AED | 513.344 AED |
| 2032-03 | 830.437 AED | 4.188 AED | 513.344 AED |
| 2032-04 | 835.780 AED | 4.199 AED | 513.344 AED |
| 2032-05 | 841.158 AED | 4.209 AED | 513.344 AED |
| 2032-06 | 846.570 AED | 4.219 AED | 513.344 AED |
| 2032-07 | 852.016 AED | 4.230 AED | 513.344 AED |
| 2032-08 | 857.498 AED | 4.240 AED | 513.344 AED |
| 2032-09 | 863.015 AED | 4.251 AED | 513.344 AED |
| 2032-10 | 868.568 AED | 4.262 AED | 513.344 AED |
| 2032-11 | 874.157 AED | 4.272 AED | 513.344 AED |
| 2032-12 | 879.781 AED | 4.283 AED | 513.344 AED |
| 2033-01 | 885.441 AED | 4.294 AED | 513.344 AED |
| 2033-02 | 891.138 AED | 4.304 AED | 513.344 AED |
| 2033-03 | 896.872 AED | 4.315 AED | 513.344 AED |
| 2033-04 | 902.643 AED | 4.326 AED | 513.344 AED |
| 2033-05 | 908.450 AED | 4.336 AED | 513.344 AED |
| 2033-06 | 914.295 AED | 4.347 AED | 513.344 AED |
| 2033-07 | 920.178 AED | 4.358 AED | 513.344 AED |
| 2033-08 | 926.098 AED | 4.369 AED | 513.344 AED |
| 2033-09 | 932.057 AED | 4.380 AED | 513.344 AED |
| 2033-10 | 938.054 AED | 4.391 AED | 513.344 AED |
| 2033-11 | 944.089 AED | 4.402 AED | 513.344 AED |
| 2033-12 | 950.163 AED | 4.413 AED | 513.344 AED |
| 2034-01 | 956.277 AED | 4.424 AED | 513.344 AED |
| 2034-02 | 962.430 AED | 4.435 AED | 513.344 AED |
| 2034-03 | 968.622 AED | 4.446 AED | 513.344 AED |
| 2034-04 | 974.854 AED | 4.457 AED | 513.344 AED |
| 2034-05 | 981.126 AED | 4.468 AED | 513.344 AED |
| 2034-06 | 987.439 AED | 4.479 AED | 513.344 AED |
| 2034-07 | 993.792 AED | 4.490 AED | 513.344 AED |
| 2034-08 | 1.000.186 AED | 4.501 AED | 513.344 AED |
| 2034-09 | 1.006.621 AED | 4.512 AED | 513.344 AED |
| 2034-10 | 1.013.098 AED | 4.524 AED | 513.344 AED |
| 2034-11 | 1.019.616 AED | 4.535 AED | 513.344 AED |
| 2034-12 | 1.026.177 AED | 4.546 AED | 513.344 AED |
| 2035-01 | 1.032.779 AED | 4.558 AED | 513.344 AED |
| 2035-02 | 1.039.424 AED | 4.569 AED | 513.344 AED |
| 2035-03 | 1.046.112 AED | 4.580 AED | 513.344 AED |
| 2035-04 | 1.052.842 AED | 4.592 AED | 513.344 AED |
| 2035-05 | 1.059.616 AED | 4.603 AED | 513.344 AED |
| 2035-06 | 1.066.434 AED | 4.615 AED | 513.344 AED |
| 2035-07 | 1.073.295 AED | 4.626 AED | 513.344 AED |
| 2035-08 | 1.080.201 AED | 4.638 AED | 513.344 AED |
| 2035-09 | 1.087.151 AED | 4.649 AED | 513.344 AED |
| 2035-10 | 1.094.146 AED | 4.661 AED | 513.344 AED |
| 2035-11 | 1.101.186 AED | 4.672 AED | 513.344 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 513.344 AED | 0 AED | 210.471 AED |
| 2026 | 554.411 AED | 42.377 AED | 272.072 AED |
| 2027 | 598.764 AED | 43.664 AED | 333.673 AED |
| 2028 | 646.665 AED | 44.989 AED | 395.274 AED |
| 2029 | 698.398 AED | 46.353 AED | 456.876 AED |
| 2030 | 754.270 AED | 47.761 AED | 513.344 AED |
| 2031 | 814.612 AED | 49.208 AED | 513.344 AED |
| 2032 | 879.781 AED | 50.698 AED | 513.344 AED |
| 2033 | 950.163 AED | 52.235 AED | 513.344 AED |
| 2034 | 1.026.177 AED | 53.817 AED | 513.344 AED |
Additional Acquisition Costs
| DLD fee (4%) | 20,534 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 24,734 AED |
Price Range:
From price: 800,000 AED
Sizes:
From sqft: 676 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 64,000.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 10,140 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 800,000 AED)
Payment Plan: Dugusta -ready- post 40/60
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 30.0 | 240,000 AED |
| 2025-12-15 | Until Handover | 1.0 | 8,000 AED |
| 2025-12-31 | At Handover | 10.0 | 80,000 AED |
| 2026-01-15 | Until Handover | 1.0 | 8,000 AED |
| 2026-02-15 | Until Handover | 1.0 | 8,000 AED |
| 2026-03-15 | Until Handover | 1.0 | 8,000 AED |
| 2026-04-15 | Until Handover | 1.0 | 8,000 AED |
| 2026-05-15 | Until Handover | 1.0 | 8,000 AED |
| 2026-06-15 | Until Handover | 1.0 | 8,000 AED |
| 2026-07-15 | Until Handover | 1.0 | 8,000 AED |
| 2026-08-15 | Until Handover | 1.0 | 8,000 AED |
| 2026-09-15 | Until Handover | 1.0 | 8,000 AED |
| 2026-10-15 | Until Handover | 1.0 | 8,000 AED |
| 2026-11-15 | Until Handover | 1.0 | 8,000 AED |
| 2026-12-15 | Until Handover | 1.0 | 8,000 AED |
| 2027-01-15 | Until Handover | 1.0 | 8,000 AED |
| 2027-02-15 | Until Handover | 1.0 | 8,000 AED |
| 2027-03-15 | Until Handover | 1.0 | 8,000 AED |
| 2027-04-15 | Until Handover | 1.0 | 8,000 AED |
| 2027-05-15 | Until Handover | 1.0 | 8,000 AED |
| 2027-06-15 | Until Handover | 1.0 | 8,000 AED |
| 2027-07-15 | Until Handover | 1.0 | 8,000 AED |
| 2027-08-15 | Until Handover | 1.0 | 8,000 AED |
| 2027-09-15 | Until Handover | 1.0 | 8,000 AED |
| 2027-10-15 | Until Handover | 1.0 | 8,000 AED |
| 2027-11-15 | Until Handover | 1.0 | 8,000 AED |
| 2027-12-15 | Until Handover | 1.0 | 8,000 AED |
| 2028-01-15 | Until Handover | 1.0 | 8,000 AED |
| 2028-02-15 | Until Handover | 1.0 | 8,000 AED |
| 2028-03-15 | Until Handover | 1.0 | 8,000 AED |
| 2028-04-15 | Until Handover | 1.0 | 8,000 AED |
| 2028-05-15 | Until Handover | 1.0 | 8,000 AED |
| 2028-06-15 | Until Handover | 1.0 | 8,000 AED |
| 2028-07-15 | Until Handover | 1.0 | 8,000 AED |
| 2028-08-15 | Until Handover | 1.0 | 8,000 AED |
| 2028-09-15 | Until Handover | 1.0 | 8,000 AED |
| 2028-10-15 | Until Handover | 1.0 | 8,000 AED |
| 2028-11-15 | Until Handover | 1.0 | 8,000 AED |
| 2028-12-15 | Until Handover | 1.0 | 8,000 AED |
| 2029-01-15 | Until Handover | 1.0 | 8,000 AED |
| 2029-02-15 | Until Handover | 1.0 | 8,000 AED |
| 2029-03-15 | Until Handover | 1.0 | 8,000 AED |
| 2029-04-15 | Until Handover | 1.0 | 8,000 AED |
| 2029-05-15 | Until Handover | 1.0 | 8,000 AED |
| 2029-06-15 | Until Handover | 1.0 | 8,000 AED |
| 2029-07-15 | Until Handover | 1.0 | 8,000 AED |
| 2029-08-15 | Until Handover | 1.0 | 8,000 AED |
| 2029-09-15 | Until Handover | 1.0 | 8,000 AED |
| 2029-10-15 | Until Handover | 1.0 | 8,000 AED |
| 2029-11-15 | Until Handover | 1.0 | 8,000 AED |
| 2029-12-15 | Until Handover | 1.0 | 8,000 AED |
| 2030-01-15 | Until Handover | 1.0 | 8,000 AED |
| 2030-02-15 | Until Handover | 1.0 | 8,000 AED |
| 2030-03-15 | Until Handover | 1.0 | 8,000 AED |
| 2030-04-15 | Until Handover | 1.0 | 8,000 AED |
| 2030-05-15 | Until Handover | 1.0 | 8,000 AED |
| 2030-06-15 | Until Handover | 1.0 | 8,000 AED |
| 2030-07-15 | Until Handover | 1.0 | 8,000 AED |
| 2030-08-15 | Until Handover | 1.0 | 8,000 AED |
| 2030-09-15 | Until Handover | 1.0 | 8,000 AED |
| 2030-10-15 | Until Handover | 1.0 | 8,000 AED |
| 2030-11-15 | Until Handover | 1.0 | 8,000 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 328,000 AED |
| 2026 | 96,000 AED |
| 2027 | 96,000 AED |
| 2028 | 96,000 AED |
| 2029 | 96,000 AED |
| 2030 | 88,000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 800.000 AED | 0 AED | 328.000 AED |
| 2026-01 | 805.147 AED | 4.648 AED | 336.000 AED |
| 2026-02 | 810.327 AED | 4.661 AED | 344.000 AED |
| 2026-03 | 815.541 AED | 4.675 AED | 352.000 AED |
| 2026-04 | 820.788 AED | 4.689 AED | 360.000 AED |
| 2026-05 | 826.069 AED | 4.702 AED | 368.000 AED |
| 2026-06 | 831.384 AED | 4.716 AED | 376.000 AED |
| 2026-07 | 836.733 AED | 4.730 AED | 384.000 AED |
| 2026-08 | 842.117 AED | 4.743 AED | 392.000 AED |
| 2026-09 | 847.535 AED | 4.757 AED | 400.000 AED |
| 2026-10 | 852.988 AED | 4.771 AED | 408.000 AED |
| 2026-11 | 858.476 AED | 4.785 AED | 416.000 AED |
| 2026-12 | 864.000 AED | 4.799 AED | 424.000 AED |
| 2027-01 | 869.559 AED | 4.813 AED | 432.000 AED |
| 2027-02 | 875.153 AED | 4.827 AED | 440.000 AED |
| 2027-03 | 880.784 AED | 4.841 AED | 448.000 AED |
| 2027-04 | 886.451 AED | 4.855 AED | 456.000 AED |
| 2027-05 | 892.154 AED | 4.869 AED | 464.000 AED |
| 2027-06 | 897.895 AED | 4.883 AED | 472.000 AED |
| 2027-07 | 903.672 AED | 4.897 AED | 480.000 AED |
| 2027-08 | 909.486 AED | 4.911 AED | 488.000 AED |
| 2027-09 | 915.338 AED | 4.925 AED | 496.000 AED |
| 2027-10 | 921.227 AED | 4.939 AED | 504.000 AED |
| 2027-11 | 927.154 AED | 4.954 AED | 512.000 AED |
| 2027-12 | 933.120 AED | 4.968 AED | 520.000 AED |
| 2028-01 | 939.123 AED | 4.982 AED | 528.000 AED |
| 2028-02 | 945.166 AED | 4.997 AED | 536.000 AED |
| 2028-03 | 951.247 AED | 5.011 AED | 544.000 AED |
| 2028-04 | 957.367 AED | 5.026 AED | 552.000 AED |
| 2028-05 | 963.527 AED | 5.040 AED | 560.000 AED |
| 2028-06 | 969.726 AED | 5.055 AED | 568.000 AED |
| 2028-07 | 975.966 AED | 5.069 AED | 576.000 AED |
| 2028-08 | 982.245 AED | 5.084 AED | 584.000 AED |
| 2028-09 | 988.565 AED | 5.098 AED | 592.000 AED |
| 2028-10 | 994.925 AED | 5.113 AED | 600.000 AED |
| 2028-11 | 1.001.327 AED | 5.128 AED | 608.000 AED |
| 2028-12 | 1.007.769 AED | 5.142 AED | 616.000 AED |
| 2029-01 | 1.014.253 AED | 5.157 AED | 624.000 AED |
| 2029-02 | 1.020.779 AED | 5.172 AED | 632.000 AED |
| 2029-03 | 1.027.347 AED | 5.187 AED | 640.000 AED |
| 2029-04 | 1.033.957 AED | 5.202 AED | 648.000 AED |
| 2029-05 | 1.040.609 AED | 5.217 AED | 656.000 AED |
| 2029-06 | 1.047.304 AED | 5.232 AED | 664.000 AED |
| 2029-07 | 1.054.043 AED | 5.247 AED | 672.000 AED |
| 2029-08 | 1.060.825 AED | 5.262 AED | 680.000 AED |
| 2029-09 | 1.067.650 AED | 5.277 AED | 688.000 AED |
| 2029-10 | 1.074.519 AED | 5.292 AED | 696.000 AED |
| 2029-11 | 1.081.433 AED | 5.307 AED | 704.000 AED |
| 2029-12 | 1.088.391 AED | 5.322 AED | 712.000 AED |
| 2030-01 | 1.095.393 AED | 5.337 AED | 720.000 AED |
| 2030-02 | 1.102.441 AED | 5.353 AED | 728.000 AED |
| 2030-03 | 1.109.534 AED | 5.368 AED | 736.000 AED |
| 2030-04 | 1.116.673 AED | 5.383 AED | 744.000 AED |
| 2030-05 | 1.123.858 AED | 5.399 AED | 752.000 AED |
| 2030-06 | 1.131.089 AED | 5.414 AED | 760.000 AED |
| 2030-07 | 1.138.366 AED | 5.429 AED | 768.000 AED |
| 2030-08 | 1.145.691 AED | 5.445 AED | 776.000 AED |
| 2030-09 | 1.153.062 AED | 5.460 AED | 784.000 AED |
| 2030-10 | 1.160.481 AED | 5.476 AED | 792.000 AED |
| 2030-11 | 1.167.947 AED | 5.491 AED | 800.000 AED |
| 2030-12 | 1.175.462 AED | 5.507 AED | 800.000 AED |
| 2031-01 | 1.183.025 AED | 5.523 AED | 800.000 AED |
| 2031-02 | 1.190.637 AED | 5.538 AED | 800.000 AED |
| 2031-03 | 1.198.297 AED | 5.554 AED | 800.000 AED |
| 2031-04 | 1.206.007 AED | 5.570 AED | 800.000 AED |
| 2031-05 | 1.213.767 AED | 5.586 AED | 800.000 AED |
| 2031-06 | 1.221.576 AED | 5.602 AED | 800.000 AED |
| 2031-07 | 1.229.436 AED | 5.618 AED | 800.000 AED |
| 2031-08 | 1.237.346 AED | 5.634 AED | 800.000 AED |
| 2031-09 | 1.245.307 AED | 5.650 AED | 800.000 AED |
| 2031-10 | 1.253.319 AED | 5.666 AED | 800.000 AED |
| 2031-11 | 1.261.383 AED | 5.682 AED | 800.000 AED |
| 2031-12 | 1.269.499 AED | 5.698 AED | 800.000 AED |
| 2032-01 | 1.277.667 AED | 5.714 AED | 800.000 AED |
| 2032-02 | 1.285.888 AED | 5.730 AED | 800.000 AED |
| 2032-03 | 1.294.161 AED | 5.746 AED | 800.000 AED |
| 2032-04 | 1.302.488 AED | 5.762 AED | 800.000 AED |
| 2032-05 | 1.310.868 AED | 5.779 AED | 800.000 AED |
| 2032-06 | 1.319.302 AED | 5.795 AED | 800.000 AED |
| 2032-07 | 1.327.790 AED | 5.811 AED | 800.000 AED |
| 2032-08 | 1.336.334 AED | 5.828 AED | 800.000 AED |
| 2032-09 | 1.344.932 AED | 5.844 AED | 800.000 AED |
| 2032-10 | 1.353.585 AED | 5.861 AED | 800.000 AED |
| 2032-11 | 1.362.294 AED | 5.877 AED | 800.000 AED |
| 2032-12 | 1.371.059 AED | 5.894 AED | 800.000 AED |
| 2033-01 | 1.379.880 AED | 5.911 AED | 800.000 AED |
| 2033-02 | 1.388.759 AED | 5.927 AED | 800.000 AED |
| 2033-03 | 1.397.694 AED | 5.944 AED | 800.000 AED |
| 2033-04 | 1.406.687 AED | 5.961 AED | 800.000 AED |
| 2033-05 | 1.415.737 AED | 5.978 AED | 800.000 AED |
| 2033-06 | 1.424.846 AED | 5.994 AED | 800.000 AED |
| 2033-07 | 1.434.014 AED | 6.011 AED | 800.000 AED |
| 2033-08 | 1.443.240 AED | 6.028 AED | 800.000 AED |
| 2033-09 | 1.452.526 AED | 6.045 AED | 800.000 AED |
| 2033-10 | 1.461.872 AED | 6.062 AED | 800.000 AED |
| 2033-11 | 1.471.277 AED | 6.079 AED | 800.000 AED |
| 2033-12 | 1.480.744 AED | 6.096 AED | 800.000 AED |
| 2034-01 | 1.490.271 AED | 6.113 AED | 800.000 AED |
| 2034-02 | 1.499.859 AED | 6.130 AED | 800.000 AED |
| 2034-03 | 1.509.509 AED | 6.148 AED | 800.000 AED |
| 2034-04 | 1.519.222 AED | 6.165 AED | 800.000 AED |
| 2034-05 | 1.528.996 AED | 6.182 AED | 800.000 AED |
| 2034-06 | 1.538.834 AED | 6.200 AED | 800.000 AED |
| 2034-07 | 1.548.735 AED | 6.217 AED | 800.000 AED |
| 2034-08 | 1.558.699 AED | 6.234 AED | 800.000 AED |
| 2034-09 | 1.568.728 AED | 6.252 AED | 800.000 AED |
| 2034-10 | 1.578.821 AED | 6.269 AED | 800.000 AED |
| 2034-11 | 1.588.980 AED | 6.287 AED | 800.000 AED |
| 2034-12 | 1.599.203 AED | 6.304 AED | 800.000 AED |
| 2035-01 | 1.609.493 AED | 6.322 AED | 800.000 AED |
| 2035-02 | 1.619.848 AED | 6.340 AED | 800.000 AED |
| 2035-03 | 1.630.270 AED | 6.357 AED | 800.000 AED |
| 2035-04 | 1.640.759 AED | 6.375 AED | 800.000 AED |
| 2035-05 | 1.651.316 AED | 6.393 AED | 800.000 AED |
| 2035-06 | 1.661.941 AED | 6.411 AED | 800.000 AED |
| 2035-07 | 1.672.634 AED | 6.429 AED | 800.000 AED |
| 2035-08 | 1.683.395 AED | 6.447 AED | 800.000 AED |
| 2035-09 | 1.694.227 AED | 6.465 AED | 800.000 AED |
| 2035-10 | 1.705.127 AED | 6.483 AED | 800.000 AED |
| 2035-11 | 1.716.098 AED | 6.501 AED | 800.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 800.000 AED | 0 AED | 328.000 AED |
| 2026 | 864.000 AED | 56.676 AED | 424.000 AED |
| 2027 | 933.120 AED | 58.682 AED | 520.000 AED |
| 2028 | 1.007.769 AED | 60.745 AED | 616.000 AED |
| 2029 | 1.088.391 AED | 62.874 AED | 712.000 AED |
| 2030 | 1.175.462 AED | 65.062 AED | 800.000 AED |
| 2031 | 1.269.499 AED | 67.321 AED | 800.000 AED |
| 2032 | 1.371.059 AED | 69.641 AED | 800.000 AED |
| 2033 | 1.480.744 AED | 72.036 AED | 800.000 AED |
| 2034 | 1.599.203 AED | 74.501 AED | 800.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 32,000 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 36,200 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.