Project details:
Terra Tower
Handover Date: 2026-06-30
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: 525,000 AED
Sizes:
From sqft: 350 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 42,000.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 5,250 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 525,000 AED)
Payment Plan: Dugusta -ready- post 40/60
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 30.0 | 157,500 AED |
| 2025-12-15 | Until Handover | 1.0 | 5,250 AED |
| 2026-01-15 | Until Handover | 1.0 | 5,250 AED |
| 2026-02-15 | Until Handover | 1.0 | 5,250 AED |
| 2026-03-15 | Until Handover | 1.0 | 5,250 AED |
| 2026-04-15 | Until Handover | 1.0 | 5,250 AED |
| 2026-05-15 | Until Handover | 1.0 | 5,250 AED |
| 2026-06-15 | Until Handover | 1.0 | 5,250 AED |
| 2026-06-30 | At Handover | 10.0 | 52,500 AED |
| 2026-07-15 | Until Handover | 1.0 | 5,250 AED |
| 2026-08-15 | Until Handover | 1.0 | 5,250 AED |
| 2026-09-15 | Until Handover | 1.0 | 5,250 AED |
| 2026-10-15 | Until Handover | 1.0 | 5,250 AED |
| 2026-11-15 | Until Handover | 1.0 | 5,250 AED |
| 2026-12-15 | Until Handover | 1.0 | 5,250 AED |
| 2027-01-15 | Until Handover | 1.0 | 5,250 AED |
| 2027-02-15 | Until Handover | 1.0 | 5,250 AED |
| 2027-03-15 | Until Handover | 1.0 | 5,250 AED |
| 2027-04-15 | Until Handover | 1.0 | 5,250 AED |
| 2027-05-15 | Until Handover | 1.0 | 5,250 AED |
| 2027-06-15 | Until Handover | 1.0 | 5,250 AED |
| 2027-07-15 | Until Handover | 1.0 | 5,250 AED |
| 2027-08-15 | Until Handover | 1.0 | 5,250 AED |
| 2027-09-15 | Until Handover | 1.0 | 5,250 AED |
| 2027-10-15 | Until Handover | 1.0 | 5,250 AED |
| 2027-11-15 | Until Handover | 1.0 | 5,250 AED |
| 2027-12-15 | Until Handover | 1.0 | 5,250 AED |
| 2028-01-15 | Until Handover | 1.0 | 5,250 AED |
| 2028-02-15 | Until Handover | 1.0 | 5,250 AED |
| 2028-03-15 | Until Handover | 1.0 | 5,250 AED |
| 2028-04-15 | Until Handover | 1.0 | 5,250 AED |
| 2028-05-15 | Until Handover | 1.0 | 5,250 AED |
| 2028-06-15 | Until Handover | 1.0 | 5,250 AED |
| 2028-07-15 | Until Handover | 1.0 | 5,250 AED |
| 2028-08-15 | Until Handover | 1.0 | 5,250 AED |
| 2028-09-15 | Until Handover | 1.0 | 5,250 AED |
| 2028-10-15 | Until Handover | 1.0 | 5,250 AED |
| 2028-11-15 | Until Handover | 1.0 | 5,250 AED |
| 2028-12-15 | Until Handover | 1.0 | 5,250 AED |
| 2029-01-15 | Until Handover | 1.0 | 5,250 AED |
| 2029-02-15 | Until Handover | 1.0 | 5,250 AED |
| 2029-03-15 | Until Handover | 1.0 | 5,250 AED |
| 2029-04-15 | Until Handover | 1.0 | 5,250 AED |
| 2029-05-15 | Until Handover | 1.0 | 5,250 AED |
| 2029-06-15 | Until Handover | 1.0 | 5,250 AED |
| 2029-07-15 | Until Handover | 1.0 | 5,250 AED |
| 2029-08-15 | Until Handover | 1.0 | 5,250 AED |
| 2029-09-15 | Until Handover | 1.0 | 5,250 AED |
| 2029-10-15 | Until Handover | 1.0 | 5,250 AED |
| 2029-11-15 | Until Handover | 1.0 | 5,250 AED |
| 2029-12-15 | Until Handover | 1.0 | 5,250 AED |
| 2030-01-15 | Until Handover | 1.0 | 5,250 AED |
| 2030-02-15 | Until Handover | 1.0 | 5,250 AED |
| 2030-03-15 | Until Handover | 1.0 | 5,250 AED |
| 2030-04-15 | Until Handover | 1.0 | 5,250 AED |
| 2030-05-15 | Until Handover | 1.0 | 5,250 AED |
| 2030-06-15 | Until Handover | 1.0 | 5,250 AED |
| 2030-07-15 | Until Handover | 1.0 | 5,250 AED |
| 2030-08-15 | Until Handover | 1.0 | 5,250 AED |
| 2030-09-15 | Until Handover | 1.0 | 5,250 AED |
| 2030-10-15 | Until Handover | 1.0 | 5,250 AED |
| 2030-11-15 | Until Handover | 1.0 | 5,250 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 162,750 AED |
| 2026 | 115,500 AED |
| 2027 | 63,000 AED |
| 2028 | 63,000 AED |
| 2029 | 63,000 AED |
| 2030 | 57,750 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 525.000 AED | 0 AED | 162.750 AED |
| 2026-01 | 528.377 AED | 0 AED | 168.000 AED |
| 2026-02 | 531.777 AED | 0 AED | 173.250 AED |
| 2026-03 | 535.198 AED | 0 AED | 178.500 AED |
| 2026-04 | 538.642 AED | 0 AED | 183.750 AED |
| 2026-05 | 542.108 AED | 0 AED | 189.000 AED |
| 2026-06 | 545.596 AED | 0 AED | 246.750 AED |
| 2026-07 | 549.106 AED | 3.062 AED | 252.000 AED |
| 2026-08 | 552.639 AED | 3.062 AED | 257.250 AED |
| 2026-09 | 556.195 AED | 3.062 AED | 262.500 AED |
| 2026-10 | 559.773 AED | 3.062 AED | 267.750 AED |
| 2026-11 | 563.375 AED | 3.062 AED | 273.000 AED |
| 2026-12 | 567.000 AED | 3.062 AED | 278.250 AED |
| 2027-01 | 570.648 AED | 3.167 AED | 283.500 AED |
| 2027-02 | 574.319 AED | 3.176 AED | 288.750 AED |
| 2027-03 | 578.014 AED | 3.185 AED | 294.000 AED |
| 2027-04 | 581.733 AED | 3.194 AED | 299.250 AED |
| 2027-05 | 585.476 AED | 3.203 AED | 304.500 AED |
| 2027-06 | 589.243 AED | 3.212 AED | 309.750 AED |
| 2027-07 | 593.034 AED | 3.221 AED | 315.000 AED |
| 2027-08 | 596.850 AED | 3.230 AED | 320.250 AED |
| 2027-09 | 600.690 AED | 3.239 AED | 325.500 AED |
| 2027-10 | 604.555 AED | 3.248 AED | 330.750 AED |
| 2027-11 | 608.445 AED | 3.257 AED | 336.000 AED |
| 2027-12 | 612.360 AED | 3.266 AED | 341.250 AED |
| 2028-01 | 616.299 AED | 3.275 AED | 346.500 AED |
| 2028-02 | 620.265 AED | 3.284 AED | 351.750 AED |
| 2028-03 | 624.256 AED | 3.293 AED | 357.000 AED |
| 2028-04 | 628.272 AED | 3.303 AED | 362.250 AED |
| 2028-05 | 632.314 AED | 3.312 AED | 367.500 AED |
| 2028-06 | 636.383 AED | 3.321 AED | 372.750 AED |
| 2028-07 | 640.477 AED | 3.330 AED | 378.000 AED |
| 2028-08 | 644.598 AED | 3.340 AED | 383.250 AED |
| 2028-09 | 648.745 AED | 3.349 AED | 388.500 AED |
| 2028-10 | 652.919 AED | 3.358 AED | 393.750 AED |
| 2028-11 | 657.120 AED | 3.368 AED | 399.000 AED |
| 2028-12 | 661.348 AED | 3.377 AED | 404.250 AED |
| 2029-01 | 665.603 AED | 3.387 AED | 409.500 AED |
| 2029-02 | 669.886 AED | 3.396 AED | 414.750 AED |
| 2029-03 | 674.196 AED | 3.405 AED | 420.000 AED |
| 2029-04 | 678.534 AED | 3.415 AED | 425.250 AED |
| 2029-05 | 682.900 AED | 3.424 AED | 430.500 AED |
| 2029-06 | 687.293 AED | 3.434 AED | 435.750 AED |
| 2029-07 | 691.715 AED | 3.443 AED | 441.000 AED |
| 2029-08 | 696.166 AED | 3.453 AED | 446.250 AED |
| 2029-09 | 700.645 AED | 3.463 AED | 451.500 AED |
| 2029-10 | 705.153 AED | 3.472 AED | 456.750 AED |
| 2029-11 | 709.690 AED | 3.482 AED | 462.000 AED |
| 2029-12 | 714.256 AED | 3.492 AED | 467.250 AED |
| 2030-01 | 718.852 AED | 3.501 AED | 472.500 AED |
| 2030-02 | 723.477 AED | 3.511 AED | 477.750 AED |
| 2030-03 | 728.132 AED | 3.521 AED | 483.000 AED |
| 2030-04 | 732.817 AED | 3.530 AED | 488.250 AED |
| 2030-05 | 737.532 AED | 3.540 AED | 493.500 AED |
| 2030-06 | 742.277 AED | 3.550 AED | 498.750 AED |
| 2030-07 | 747.053 AED | 3.560 AED | 504.000 AED |
| 2030-08 | 751.859 AED | 3.570 AED | 509.250 AED |
| 2030-09 | 756.697 AED | 3.580 AED | 514.500 AED |
| 2030-10 | 761.565 AED | 3.590 AED | 519.750 AED |
| 2030-11 | 766.465 AED | 3.600 AED | 525.000 AED |
| 2030-12 | 771.397 AED | 3.609 AED | 525.000 AED |
| 2031-01 | 776.360 AED | 3.619 AED | 525.000 AED |
| 2031-02 | 781.355 AED | 3.629 AED | 525.000 AED |
| 2031-03 | 786.382 AED | 3.639 AED | 525.000 AED |
| 2031-04 | 791.442 AED | 3.650 AED | 525.000 AED |
| 2031-05 | 796.534 AED | 3.660 AED | 525.000 AED |
| 2031-06 | 801.659 AED | 3.670 AED | 525.000 AED |
| 2031-07 | 806.817 AED | 3.680 AED | 525.000 AED |
| 2031-08 | 812.008 AED | 3.690 AED | 525.000 AED |
| 2031-09 | 817.233 AED | 3.700 AED | 525.000 AED |
| 2031-10 | 822.491 AED | 3.710 AED | 525.000 AED |
| 2031-11 | 827.783 AED | 3.721 AED | 525.000 AED |
| 2031-12 | 833.109 AED | 3.731 AED | 525.000 AED |
| 2032-01 | 838.469 AED | 3.741 AED | 525.000 AED |
| 2032-02 | 843.864 AED | 3.751 AED | 525.000 AED |
| 2032-03 | 849.293 AED | 3.762 AED | 525.000 AED |
| 2032-04 | 854.757 AED | 3.772 AED | 525.000 AED |
| 2032-05 | 860.257 AED | 3.783 AED | 525.000 AED |
| 2032-06 | 865.792 AED | 3.793 AED | 525.000 AED |
| 2032-07 | 871.362 AED | 3.803 AED | 525.000 AED |
| 2032-08 | 876.969 AED | 3.814 AED | 525.000 AED |
| 2032-09 | 882.611 AED | 3.824 AED | 525.000 AED |
| 2032-10 | 888.290 AED | 3.835 AED | 525.000 AED |
| 2032-11 | 894.005 AED | 3.845 AED | 525.000 AED |
| 2032-12 | 899.757 AED | 3.856 AED | 525.000 AED |
| 2033-01 | 905.546 AED | 3.867 AED | 525.000 AED |
| 2033-02 | 911.373 AED | 3.877 AED | 525.000 AED |
| 2033-03 | 917.236 AED | 3.888 AED | 525.000 AED |
| 2033-04 | 923.138 AED | 3.898 AED | 525.000 AED |
| 2033-05 | 929.077 AED | 3.909 AED | 525.000 AED |
| 2033-06 | 935.055 AED | 3.920 AED | 525.000 AED |
| 2033-07 | 941.071 AED | 3.931 AED | 525.000 AED |
| 2033-08 | 947.126 AED | 3.941 AED | 525.000 AED |
| 2033-09 | 953.220 AED | 3.952 AED | 525.000 AED |
| 2033-10 | 959.353 AED | 3.963 AED | 525.000 AED |
| 2033-11 | 965.526 AED | 3.974 AED | 525.000 AED |
| 2033-12 | 971.738 AED | 3.985 AED | 525.000 AED |
| 2034-01 | 977.990 AED | 3.996 AED | 525.000 AED |
| 2034-02 | 984.282 AED | 4.007 AED | 525.000 AED |
| 2034-03 | 990.615 AED | 4.018 AED | 525.000 AED |
| 2034-04 | 996.989 AED | 4.029 AED | 525.000 AED |
| 2034-05 | 1.003.404 AED | 4.040 AED | 525.000 AED |
| 2034-06 | 1.009.860 AED | 4.051 AED | 525.000 AED |
| 2034-07 | 1.016.357 AED | 4.062 AED | 525.000 AED |
| 2034-08 | 1.022.896 AED | 4.073 AED | 525.000 AED |
| 2034-09 | 1.029.478 AED | 4.084 AED | 525.000 AED |
| 2034-10 | 1.036.101 AED | 4.095 AED | 525.000 AED |
| 2034-11 | 1.042.768 AED | 4.106 AED | 525.000 AED |
| 2034-12 | 1.049.477 AED | 4.117 AED | 525.000 AED |
| 2035-01 | 1.056.229 AED | 4.129 AED | 525.000 AED |
| 2035-02 | 1.063.025 AED | 4.140 AED | 525.000 AED |
| 2035-03 | 1.069.865 AED | 4.151 AED | 525.000 AED |
| 2035-04 | 1.076.748 AED | 4.163 AED | 525.000 AED |
| 2035-05 | 1.083.676 AED | 4.174 AED | 525.000 AED |
| 2035-06 | 1.090.648 AED | 4.185 AED | 525.000 AED |
| 2035-07 | 1.097.666 AED | 4.197 AED | 525.000 AED |
| 2035-08 | 1.104.728 AED | 4.208 AED | 525.000 AED |
| 2035-09 | 1.111.836 AED | 4.220 AED | 525.000 AED |
| 2035-10 | 1.118.990 AED | 4.231 AED | 525.000 AED |
| 2035-11 | 1.126.189 AED | 4.243 AED | 525.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 525.000 AED | 0 AED | 162.750 AED |
| 2026 | 567.000 AED | 18.372 AED | 278.250 AED |
| 2027 | 612.360 AED | 38.598 AED | 341.250 AED |
| 2028 | 661.348 AED | 39.910 AED | 404.250 AED |
| 2029 | 714.256 AED | 41.266 AED | 467.250 AED |
| 2030 | 771.397 AED | 42.662 AED | 525.000 AED |
| 2031 | 833.109 AED | 44.099 AED | 525.000 AED |
| 2032 | 899.757 AED | 45.579 AED | 525.000 AED |
| 2033 | 971.738 AED | 47.105 AED | 525.000 AED |
| 2034 | 1.049.477 AED | 48.678 AED | 525.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 21,000 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 25,200 AED |
Price Range:
From price: 877,826 AED
Sizes:
From sqft: 548 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 70,226.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 8,220 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 877,826 AED)
Payment Plan: Dugusta -ready- post 40/60
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 30.0 | 263,348 AED |
| 2025-12-15 | Until Handover | 1.0 | 8,778 AED |
| 2026-01-15 | Until Handover | 1.0 | 8,778 AED |
| 2026-02-15 | Until Handover | 1.0 | 8,778 AED |
| 2026-03-15 | Until Handover | 1.0 | 8,778 AED |
| 2026-04-15 | Until Handover | 1.0 | 8,778 AED |
| 2026-05-15 | Until Handover | 1.0 | 8,778 AED |
| 2026-06-15 | Until Handover | 1.0 | 8,778 AED |
| 2026-06-30 | At Handover | 10.0 | 87,783 AED |
| 2026-07-15 | Until Handover | 1.0 | 8,778 AED |
| 2026-08-15 | Until Handover | 1.0 | 8,778 AED |
| 2026-09-15 | Until Handover | 1.0 | 8,778 AED |
| 2026-10-15 | Until Handover | 1.0 | 8,778 AED |
| 2026-11-15 | Until Handover | 1.0 | 8,778 AED |
| 2026-12-15 | Until Handover | 1.0 | 8,778 AED |
| 2027-01-15 | Until Handover | 1.0 | 8,778 AED |
| 2027-02-15 | Until Handover | 1.0 | 8,778 AED |
| 2027-03-15 | Until Handover | 1.0 | 8,778 AED |
| 2027-04-15 | Until Handover | 1.0 | 8,778 AED |
| 2027-05-15 | Until Handover | 1.0 | 8,778 AED |
| 2027-06-15 | Until Handover | 1.0 | 8,778 AED |
| 2027-07-15 | Until Handover | 1.0 | 8,778 AED |
| 2027-08-15 | Until Handover | 1.0 | 8,778 AED |
| 2027-09-15 | Until Handover | 1.0 | 8,778 AED |
| 2027-10-15 | Until Handover | 1.0 | 8,778 AED |
| 2027-11-15 | Until Handover | 1.0 | 8,778 AED |
| 2027-12-15 | Until Handover | 1.0 | 8,778 AED |
| 2028-01-15 | Until Handover | 1.0 | 8,778 AED |
| 2028-02-15 | Until Handover | 1.0 | 8,778 AED |
| 2028-03-15 | Until Handover | 1.0 | 8,778 AED |
| 2028-04-15 | Until Handover | 1.0 | 8,778 AED |
| 2028-05-15 | Until Handover | 1.0 | 8,778 AED |
| 2028-06-15 | Until Handover | 1.0 | 8,778 AED |
| 2028-07-15 | Until Handover | 1.0 | 8,778 AED |
| 2028-08-15 | Until Handover | 1.0 | 8,778 AED |
| 2028-09-15 | Until Handover | 1.0 | 8,778 AED |
| 2028-10-15 | Until Handover | 1.0 | 8,778 AED |
| 2028-11-15 | Until Handover | 1.0 | 8,778 AED |
| 2028-12-15 | Until Handover | 1.0 | 8,778 AED |
| 2029-01-15 | Until Handover | 1.0 | 8,778 AED |
| 2029-02-15 | Until Handover | 1.0 | 8,778 AED |
| 2029-03-15 | Until Handover | 1.0 | 8,778 AED |
| 2029-04-15 | Until Handover | 1.0 | 8,778 AED |
| 2029-05-15 | Until Handover | 1.0 | 8,778 AED |
| 2029-06-15 | Until Handover | 1.0 | 8,778 AED |
| 2029-07-15 | Until Handover | 1.0 | 8,778 AED |
| 2029-08-15 | Until Handover | 1.0 | 8,778 AED |
| 2029-09-15 | Until Handover | 1.0 | 8,778 AED |
| 2029-10-15 | Until Handover | 1.0 | 8,778 AED |
| 2029-11-15 | Until Handover | 1.0 | 8,778 AED |
| 2029-12-15 | Until Handover | 1.0 | 8,778 AED |
| 2030-01-15 | Until Handover | 1.0 | 8,778 AED |
| 2030-02-15 | Until Handover | 1.0 | 8,778 AED |
| 2030-03-15 | Until Handover | 1.0 | 8,778 AED |
| 2030-04-15 | Until Handover | 1.0 | 8,778 AED |
| 2030-05-15 | Until Handover | 1.0 | 8,778 AED |
| 2030-06-15 | Until Handover | 1.0 | 8,778 AED |
| 2030-07-15 | Until Handover | 1.0 | 8,778 AED |
| 2030-08-15 | Until Handover | 1.0 | 8,778 AED |
| 2030-09-15 | Until Handover | 1.0 | 8,778 AED |
| 2030-10-15 | Until Handover | 1.0 | 8,778 AED |
| 2030-11-15 | Until Handover | 1.0 | 8,778 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 272,126 AED |
| 2026 | 193,122 AED |
| 2027 | 105,339 AED |
| 2028 | 105,339 AED |
| 2029 | 105,339 AED |
| 2030 | 96,561 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 877.826 AED | 0 AED | 272.126 AED |
| 2026-01 | 883.473 AED | 0 AED | 280.904 AED |
| 2026-02 | 889.158 AED | 0 AED | 289.682 AED |
| 2026-03 | 894.879 AED | 0 AED | 298.460 AED |
| 2026-04 | 900.636 AED | 0 AED | 307.239 AED |
| 2026-05 | 906.431 AED | 0 AED | 316.017 AED |
| 2026-06 | 912.263 AED | 0 AED | 412.578 AED |
| 2026-07 | 918.133 AED | 5.167 AED | 421.356 AED |
| 2026-08 | 924.040 AED | 5.167 AED | 430.134 AED |
| 2026-09 | 929.985 AED | 5.167 AED | 438.913 AED |
| 2026-10 | 935.969 AED | 5.167 AED | 447.691 AED |
| 2026-11 | 941.991 AED | 5.167 AED | 456.469 AED |
| 2026-12 | 948.052 AED | 5.167 AED | 465.247 AED |
| 2027-01 | 954.151 AED | 5.342 AED | 474.026 AED |
| 2027-02 | 960.290 AED | 5.357 AED | 482.804 AED |
| 2027-03 | 966.469 AED | 5.372 AED | 491.582 AED |
| 2027-04 | 972.687 AED | 5.387 AED | 500.360 AED |
| 2027-05 | 978.946 AED | 5.402 AED | 509.139 AED |
| 2027-06 | 985.244 AED | 5.417 AED | 517.917 AED |
| 2027-07 | 991.583 AED | 5.432 AED | 526.695 AED |
| 2027-08 | 997.963 AED | 5.447 AED | 535.473 AED |
| 2027-09 | 1.004.384 AED | 5.462 AED | 544.252 AED |
| 2027-10 | 1.010.846 AED | 5.477 AED | 553.030 AED |
| 2027-11 | 1.017.350 AED | 5.493 AED | 561.808 AED |
| 2027-12 | 1.023.896 AED | 5.508 AED | 570.586 AED |
| 2028-01 | 1.030.484 AED | 5.523 AED | 579.365 AED |
| 2028-02 | 1.037.114 AED | 5.538 AED | 588.143 AED |
| 2028-03 | 1.043.787 AED | 5.554 AED | 596.921 AED |
| 2028-04 | 1.050.502 AED | 5.569 AED | 605.699 AED |
| 2028-05 | 1.057.261 AED | 5.585 AED | 614.478 AED |
| 2028-06 | 1.064.064 AED | 5.600 AED | 623.256 AED |
| 2028-07 | 1.070.910 AED | 5.616 AED | 632.034 AED |
| 2028-08 | 1.077.800 AED | 5.631 AED | 640.812 AED |
| 2028-09 | 1.084.735 AED | 5.647 AED | 649.591 AED |
| 2028-10 | 1.091.714 AED | 5.662 AED | 658.369 AED |
| 2028-11 | 1.098.738 AED | 5.678 AED | 667.147 AED |
| 2028-12 | 1.105.807 AED | 5.694 AED | 675.926 AED |
| 2029-01 | 1.112.922 AED | 5.709 AED | 684.704 AED |
| 2029-02 | 1.120.083 AED | 5.725 AED | 693.482 AED |
| 2029-03 | 1.127.289 AED | 5.741 AED | 702.260 AED |
| 2029-04 | 1.134.542 AED | 5.757 AED | 711.039 AED |
| 2029-05 | 1.141.842 AED | 5.773 AED | 719.817 AED |
| 2029-06 | 1.149.189 AED | 5.789 AED | 728.595 AED |
| 2029-07 | 1.156.583 AED | 5.805 AED | 737.373 AED |
| 2029-08 | 1.164.024 AED | 5.821 AED | 746.152 AED |
| 2029-09 | 1.171.514 AED | 5.837 AED | 754.930 AED |
| 2029-10 | 1.179.051 AED | 5.853 AED | 763.708 AED |
| 2029-11 | 1.186.637 AED | 5.869 AED | 772.486 AED |
| 2029-12 | 1.194.272 AED | 5.885 AED | 781.265 AED |
| 2030-01 | 1.201.956 AED | 5.901 AED | 790.043 AED |
| 2030-02 | 1.209.689 AED | 5.917 AED | 798.821 AED |
| 2030-03 | 1.217.473 AED | 5.934 AED | 807.599 AED |
| 2030-04 | 1.225.306 AED | 5.950 AED | 816.378 AED |
| 2030-05 | 1.233.190 AED | 5.966 AED | 825.156 AED |
| 2030-06 | 1.241.124 AED | 5.983 AED | 833.934 AED |
| 2030-07 | 1.249.109 AED | 5.999 AED | 842.712 AED |
| 2030-08 | 1.257.146 AED | 6.016 AED | 851.491 AED |
| 2030-09 | 1.265.235 AED | 6.032 AED | 860.269 AED |
| 2030-10 | 1.273.375 AED | 6.049 AED | 869.047 AED |
| 2030-11 | 1.281.568 AED | 6.065 AED | 877.826 AED |
| 2030-12 | 1.289.814 AED | 6.082 AED | 877.826 AED |
| 2031-01 | 1.298.113 AED | 6.099 AED | 877.826 AED |
| 2031-02 | 1.306.465 AED | 6.115 AED | 877.826 AED |
| 2031-03 | 1.314.871 AED | 6.132 AED | 877.826 AED |
| 2031-04 | 1.323.330 AED | 6.149 AED | 877.826 AED |
| 2031-05 | 1.331.845 AED | 6.166 AED | 877.826 AED |
| 2031-06 | 1.340.414 AED | 6.183 AED | 877.826 AED |
| 2031-07 | 1.349.038 AED | 6.200 AED | 877.826 AED |
| 2031-08 | 1.357.718 AED | 6.217 AED | 877.826 AED |
| 2031-09 | 1.366.454 AED | 6.234 AED | 877.826 AED |
| 2031-10 | 1.375.245 AED | 6.251 AED | 877.826 AED |
| 2031-11 | 1.384.094 AED | 6.268 AED | 877.826 AED |
| 2031-12 | 1.392.999 AED | 6.285 AED | 877.826 AED |
| 2032-01 | 1.401.962 AED | 6.302 AED | 877.826 AED |
| 2032-02 | 1.410.982 AED | 6.320 AED | 877.826 AED |
| 2032-03 | 1.420.060 AED | 6.337 AED | 877.826 AED |
| 2032-04 | 1.429.197 AED | 6.354 AED | 877.826 AED |
| 2032-05 | 1.438.392 AED | 6.371 AED | 877.826 AED |
| 2032-06 | 1.447.647 AED | 6.389 AED | 877.826 AED |
| 2032-07 | 1.456.961 AED | 6.406 AED | 877.826 AED |
| 2032-08 | 1.466.335 AED | 6.424 AED | 877.826 AED |
| 2032-09 | 1.475.770 AED | 6.441 AED | 877.826 AED |
| 2032-10 | 1.485.265 AED | 6.459 AED | 877.826 AED |
| 2032-11 | 1.494.821 AED | 6.477 AED | 877.826 AED |
| 2032-12 | 1.504.439 AED | 6.494 AED | 877.826 AED |
| 2033-01 | 1.514.119 AED | 6.512 AED | 877.826 AED |
| 2033-02 | 1.523.860 AED | 6.530 AED | 877.826 AED |
| 2033-03 | 1.533.665 AED | 6.547 AED | 877.826 AED |
| 2033-04 | 1.543.533 AED | 6.565 AED | 877.826 AED |
| 2033-05 | 1.553.464 AED | 6.583 AED | 877.826 AED |
| 2033-06 | 1.563.459 AED | 6.601 AED | 877.826 AED |
| 2033-07 | 1.573.518 AED | 6.619 AED | 877.826 AED |
| 2033-08 | 1.583.642 AED | 6.637 AED | 877.826 AED |
| 2033-09 | 1.593.832 AED | 6.655 AED | 877.826 AED |
| 2033-10 | 1.604.086 AED | 6.673 AED | 877.826 AED |
| 2033-11 | 1.614.407 AED | 6.691 AED | 877.826 AED |
| 2033-12 | 1.624.794 AED | 6.710 AED | 877.826 AED |
| 2034-01 | 1.635.248 AED | 6.728 AED | 877.826 AED |
| 2034-02 | 1.645.769 AED | 6.746 AED | 877.826 AED |
| 2034-03 | 1.656.358 AED | 6.764 AED | 877.826 AED |
| 2034-04 | 1.667.015 AED | 6.783 AED | 877.826 AED |
| 2034-05 | 1.677.741 AED | 6.801 AED | 877.826 AED |
| 2034-06 | 1.688.536 AED | 6.820 AED | 877.826 AED |
| 2034-07 | 1.699.400 AED | 6.838 AED | 877.826 AED |
| 2034-08 | 1.710.334 AED | 6.857 AED | 877.826 AED |
| 2034-09 | 1.721.338 AED | 6.875 AED | 877.826 AED |
| 2034-10 | 1.732.413 AED | 6.894 AED | 877.826 AED |
| 2034-11 | 1.743.560 AED | 6.913 AED | 877.826 AED |
| 2034-12 | 1.754.778 AED | 6.931 AED | 877.826 AED |
| 2035-01 | 1.766.068 AED | 6.950 AED | 877.826 AED |
| 2035-02 | 1.777.431 AED | 6.969 AED | 877.826 AED |
| 2035-03 | 1.788.867 AED | 6.988 AED | 877.826 AED |
| 2035-04 | 1.800.377 AED | 7.007 AED | 877.826 AED |
| 2035-05 | 1.811.960 AED | 7.026 AED | 877.826 AED |
| 2035-06 | 1.823.619 AED | 7.045 AED | 877.826 AED |
| 2035-07 | 1.835.352 AED | 7.064 AED | 877.826 AED |
| 2035-08 | 1.847.160 AED | 7.083 AED | 877.826 AED |
| 2035-09 | 1.859.045 AED | 7.102 AED | 877.826 AED |
| 2035-10 | 1.871.006 AED | 7.121 AED | 877.826 AED |
| 2035-11 | 1.883.044 AED | 7.141 AED | 877.826 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 877.826 AED | 0 AED | 272.126 AED |
| 2026 | 948.052 AED | 31.002 AED | 465.247 AED |
| 2027 | 1.023.896 AED | 65.096 AED | 570.586 AED |
| 2028 | 1.105.807 AED | 67.297 AED | 675.926 AED |
| 2029 | 1.194.272 AED | 69.564 AED | 781.265 AED |
| 2030 | 1.289.814 AED | 71.894 AED | 877.826 AED |
| 2031 | 1.392.999 AED | 74.299 AED | 877.826 AED |
| 2032 | 1.504.439 AED | 76.774 AED | 877.826 AED |
| 2033 | 1.624.794 AED | 79.323 AED | 877.826 AED |
| 2034 | 1.754.778 AED | 81.950 AED | 877.826 AED |
Additional Acquisition Costs
| DLD fee (4%) | 35,113 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 39,313 AED |
Price Range:
From price: 1,959,801 AED
Sizes:
From sqft: 1,400 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 156,784.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 21,000 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,959,801 AED)
Payment Plan: Dugusta -ready- post 40/60
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 30.0 | 587,940 AED |
| 2025-12-15 | Until Handover | 1.0 | 19,598 AED |
| 2026-01-15 | Until Handover | 1.0 | 19,598 AED |
| 2026-02-15 | Until Handover | 1.0 | 19,598 AED |
| 2026-03-15 | Until Handover | 1.0 | 19,598 AED |
| 2026-04-15 | Until Handover | 1.0 | 19,598 AED |
| 2026-05-15 | Until Handover | 1.0 | 19,598 AED |
| 2026-06-15 | Until Handover | 1.0 | 19,598 AED |
| 2026-06-30 | At Handover | 10.0 | 195,980 AED |
| 2026-07-15 | Until Handover | 1.0 | 19,598 AED |
| 2026-08-15 | Until Handover | 1.0 | 19,598 AED |
| 2026-09-15 | Until Handover | 1.0 | 19,598 AED |
| 2026-10-15 | Until Handover | 1.0 | 19,598 AED |
| 2026-11-15 | Until Handover | 1.0 | 19,598 AED |
| 2026-12-15 | Until Handover | 1.0 | 19,598 AED |
| 2027-01-15 | Until Handover | 1.0 | 19,598 AED |
| 2027-02-15 | Until Handover | 1.0 | 19,598 AED |
| 2027-03-15 | Until Handover | 1.0 | 19,598 AED |
| 2027-04-15 | Until Handover | 1.0 | 19,598 AED |
| 2027-05-15 | Until Handover | 1.0 | 19,598 AED |
| 2027-06-15 | Until Handover | 1.0 | 19,598 AED |
| 2027-07-15 | Until Handover | 1.0 | 19,598 AED |
| 2027-08-15 | Until Handover | 1.0 | 19,598 AED |
| 2027-09-15 | Until Handover | 1.0 | 19,598 AED |
| 2027-10-15 | Until Handover | 1.0 | 19,598 AED |
| 2027-11-15 | Until Handover | 1.0 | 19,598 AED |
| 2027-12-15 | Until Handover | 1.0 | 19,598 AED |
| 2028-01-15 | Until Handover | 1.0 | 19,598 AED |
| 2028-02-15 | Until Handover | 1.0 | 19,598 AED |
| 2028-03-15 | Until Handover | 1.0 | 19,598 AED |
| 2028-04-15 | Until Handover | 1.0 | 19,598 AED |
| 2028-05-15 | Until Handover | 1.0 | 19,598 AED |
| 2028-06-15 | Until Handover | 1.0 | 19,598 AED |
| 2028-07-15 | Until Handover | 1.0 | 19,598 AED |
| 2028-08-15 | Until Handover | 1.0 | 19,598 AED |
| 2028-09-15 | Until Handover | 1.0 | 19,598 AED |
| 2028-10-15 | Until Handover | 1.0 | 19,598 AED |
| 2028-11-15 | Until Handover | 1.0 | 19,598 AED |
| 2028-12-15 | Until Handover | 1.0 | 19,598 AED |
| 2029-01-15 | Until Handover | 1.0 | 19,598 AED |
| 2029-02-15 | Until Handover | 1.0 | 19,598 AED |
| 2029-03-15 | Until Handover | 1.0 | 19,598 AED |
| 2029-04-15 | Until Handover | 1.0 | 19,598 AED |
| 2029-05-15 | Until Handover | 1.0 | 19,598 AED |
| 2029-06-15 | Until Handover | 1.0 | 19,598 AED |
| 2029-07-15 | Until Handover | 1.0 | 19,598 AED |
| 2029-08-15 | Until Handover | 1.0 | 19,598 AED |
| 2029-09-15 | Until Handover | 1.0 | 19,598 AED |
| 2029-10-15 | Until Handover | 1.0 | 19,598 AED |
| 2029-11-15 | Until Handover | 1.0 | 19,598 AED |
| 2029-12-15 | Until Handover | 1.0 | 19,598 AED |
| 2030-01-15 | Until Handover | 1.0 | 19,598 AED |
| 2030-02-15 | Until Handover | 1.0 | 19,598 AED |
| 2030-03-15 | Until Handover | 1.0 | 19,598 AED |
| 2030-04-15 | Until Handover | 1.0 | 19,598 AED |
| 2030-05-15 | Until Handover | 1.0 | 19,598 AED |
| 2030-06-15 | Until Handover | 1.0 | 19,598 AED |
| 2030-07-15 | Until Handover | 1.0 | 19,598 AED |
| 2030-08-15 | Until Handover | 1.0 | 19,598 AED |
| 2030-09-15 | Until Handover | 1.0 | 19,598 AED |
| 2030-10-15 | Until Handover | 1.0 | 19,598 AED |
| 2030-11-15 | Until Handover | 1.0 | 19,598 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 607,538 AED |
| 2026 | 431,156 AED |
| 2027 | 235,176 AED |
| 2028 | 235,176 AED |
| 2029 | 235,176 AED |
| 2030 | 215,578 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.959.801 AED | 0 AED | 607.538 AED |
| 2026-01 | 1.972.410 AED | 0 AED | 627.136 AED |
| 2026-02 | 1.985.100 AED | 0 AED | 646.734 AED |
| 2026-03 | 1.997.873 AED | 0 AED | 666.332 AED |
| 2026-04 | 2.010.727 AED | 0 AED | 685.930 AED |
| 2026-05 | 2.023.664 AED | 0 AED | 705.528 AED |
| 2026-06 | 2.036.684 AED | 0 AED | 921.106 AED |
| 2026-07 | 2.049.789 AED | 11.315 AED | 940.704 AED |
| 2026-08 | 2.062.977 AED | 11.315 AED | 960.302 AED |
| 2026-09 | 2.076.250 AED | 11.315 AED | 979.900 AED |
| 2026-10 | 2.089.609 AED | 11.315 AED | 999.498 AED |
| 2026-11 | 2.103.053 AED | 11.315 AED | 1.019.096 AED |
| 2026-12 | 2.116.585 AED | 11.315 AED | 1.038.694 AED |
| 2027-01 | 2.130.203 AED | 11.707 AED | 1.058.292 AED |
| 2027-02 | 2.143.909 AED | 11.740 AED | 1.077.890 AED |
| 2027-03 | 2.157.703 AED | 11.773 AED | 1.097.488 AED |
| 2027-04 | 2.171.585 AED | 11.807 AED | 1.117.086 AED |
| 2027-05 | 2.185.557 AED | 11.840 AED | 1.136.684 AED |
| 2027-06 | 2.199.619 AED | 11.874 AED | 1.156.282 AED |
| 2027-07 | 2.213.772 AED | 11.907 AED | 1.175.880 AED |
| 2027-08 | 2.228.015 AED | 11.941 AED | 1.195.478 AED |
| 2027-09 | 2.242.350 AED | 11.975 AED | 1.215.076 AED |
| 2027-10 | 2.256.778 AED | 12.008 AED | 1.234.674 AED |
| 2027-11 | 2.271.298 AED | 12.042 AED | 1.254.272 AED |
| 2027-12 | 2.285.911 AED | 12.076 AED | 1.273.870 AED |
| 2028-01 | 2.300.619 AED | 12.111 AED | 1.293.468 AED |
| 2028-02 | 2.315.421 AED | 12.145 AED | 1.313.066 AED |
| 2028-03 | 2.330.319 AED | 12.179 AED | 1.332.664 AED |
| 2028-04 | 2.345.312 AED | 12.213 AED | 1.352.262 AED |
| 2028-05 | 2.360.402 AED | 12.248 AED | 1.371.860 AED |
| 2028-06 | 2.375.589 AED | 12.282 AED | 1.391.458 AED |
| 2028-07 | 2.390.873 AED | 12.317 AED | 1.411.056 AED |
| 2028-08 | 2.406.256 AED | 12.352 AED | 1.430.654 AED |
| 2028-09 | 2.421.738 AED | 12.386 AED | 1.450.252 AED |
| 2028-10 | 2.437.320 AED | 12.421 AED | 1.469.850 AED |
| 2028-11 | 2.453.002 AED | 12.456 AED | 1.489.448 AED |
| 2028-12 | 2.468.784 AED | 12.491 AED | 1.509.046 AED |
| 2029-01 | 2.484.669 AED | 12.526 AED | 1.528.644 AED |
| 2029-02 | 2.500.655 AED | 12.562 AED | 1.548.242 AED |
| 2029-03 | 2.516.744 AED | 12.597 AED | 1.567.840 AED |
| 2029-04 | 2.532.937 AED | 12.632 AED | 1.587.438 AED |
| 2029-05 | 2.549.234 AED | 12.668 AED | 1.607.036 AED |
| 2029-06 | 2.565.636 AED | 12.703 AED | 1.626.634 AED |
| 2029-07 | 2.582.143 AED | 12.739 AED | 1.646.232 AED |
| 2029-08 | 2.598.757 AED | 12.775 AED | 1.665.830 AED |
| 2029-09 | 2.615.477 AED | 12.810 AED | 1.685.428 AED |
| 2029-10 | 2.632.305 AED | 12.846 AED | 1.705.026 AED |
| 2029-11 | 2.649.242 AED | 12.882 AED | 1.724.624 AED |
| 2029-12 | 2.666.287 AED | 12.918 AED | 1.744.222 AED |
| 2030-01 | 2.683.442 AED | 12.955 AED | 1.763.820 AED |
| 2030-02 | 2.700.707 AED | 12.991 AED | 1.783.418 AED |
| 2030-03 | 2.718.084 AED | 13.027 AED | 1.803.016 AED |
| 2030-04 | 2.735.572 AED | 13.064 AED | 1.822.614 AED |
| 2030-05 | 2.753.173 AED | 13.100 AED | 1.842.212 AED |
| 2030-06 | 2.770.887 AED | 13.137 AED | 1.861.810 AED |
| 2030-07 | 2.788.715 AED | 13.174 AED | 1.881.408 AED |
| 2030-08 | 2.806.658 AED | 13.210 AED | 1.901.006 AED |
| 2030-09 | 2.824.716 AED | 13.247 AED | 1.920.604 AED |
| 2030-10 | 2.842.890 AED | 13.284 AED | 1.940.202 AED |
| 2030-11 | 2.861.181 AED | 13.321 AED | 1.959.801 AED |
| 2030-12 | 2.879.590 AED | 13.359 AED | 1.959.801 AED |
| 2031-01 | 2.898.118 AED | 13.396 AED | 1.959.801 AED |
| 2031-02 | 2.916.764 AED | 13.433 AED | 1.959.801 AED |
| 2031-03 | 2.935.531 AED | 13.471 AED | 1.959.801 AED |
| 2031-04 | 2.954.418 AED | 13.508 AED | 1.959.801 AED |
| 2031-05 | 2.973.427 AED | 13.546 AED | 1.959.801 AED |
| 2031-06 | 2.992.558 AED | 13.584 AED | 1.959.801 AED |
| 2031-07 | 3.011.812 AED | 13.621 AED | 1.959.801 AED |
| 2031-08 | 3.031.190 AED | 13.659 AED | 1.959.801 AED |
| 2031-09 | 3.050.693 AED | 13.697 AED | 1.959.801 AED |
| 2031-10 | 3.070.321 AED | 13.735 AED | 1.959.801 AED |
| 2031-11 | 3.090.076 AED | 13.774 AED | 1.959.801 AED |
| 2031-12 | 3.109.957 AED | 13.812 AED | 1.959.801 AED |
| 2032-01 | 3.129.967 AED | 13.850 AED | 1.959.801 AED |
| 2032-02 | 3.150.105 AED | 13.889 AED | 1.959.801 AED |
| 2032-03 | 3.170.373 AED | 13.927 AED | 1.959.801 AED |
| 2032-04 | 3.190.771 AED | 13.966 AED | 1.959.801 AED |
| 2032-05 | 3.211.301 AED | 14.005 AED | 1.959.801 AED |
| 2032-06 | 3.231.963 AED | 14.044 AED | 1.959.801 AED |
| 2032-07 | 3.252.757 AED | 14.082 AED | 1.959.801 AED |
| 2032-08 | 3.273.685 AED | 14.122 AED | 1.959.801 AED |
| 2032-09 | 3.294.748 AED | 14.161 AED | 1.959.801 AED |
| 2032-10 | 3.315.947 AED | 14.200 AED | 1.959.801 AED |
| 2032-11 | 3.337.282 AED | 14.239 AED | 1.959.801 AED |
| 2032-12 | 3.358.754 AED | 14.279 AED | 1.959.801 AED |
| 2033-01 | 3.380.364 AED | 14.318 AED | 1.959.801 AED |
| 2033-02 | 3.402.114 AED | 14.358 AED | 1.959.801 AED |
| 2033-03 | 3.424.003 AED | 14.398 AED | 1.959.801 AED |
| 2033-04 | 3.446.033 AED | 14.437 AED | 1.959.801 AED |
| 2033-05 | 3.468.205 AED | 14.477 AED | 1.959.801 AED |
| 2033-06 | 3.490.520 AED | 14.517 AED | 1.959.801 AED |
| 2033-07 | 3.512.978 AED | 14.557 AED | 1.959.801 AED |
| 2033-08 | 3.535.580 AED | 14.598 AED | 1.959.801 AED |
| 2033-09 | 3.558.328 AED | 14.638 AED | 1.959.801 AED |
| 2033-10 | 3.581.223 AED | 14.678 AED | 1.959.801 AED |
| 2033-11 | 3.604.264 AED | 14.719 AED | 1.959.801 AED |
| 2033-12 | 3.627.454 AED | 14.760 AED | 1.959.801 AED |
| 2034-01 | 3.650.794 AED | 14.800 AED | 1.959.801 AED |
| 2034-02 | 3.674.283 AED | 14.841 AED | 1.959.801 AED |
| 2034-03 | 3.697.923 AED | 14.882 AED | 1.959.801 AED |
| 2034-04 | 3.721.716 AED | 14.923 AED | 1.959.801 AED |
| 2034-05 | 3.745.661 AED | 14.964 AED | 1.959.801 AED |
| 2034-06 | 3.769.761 AED | 15.005 AED | 1.959.801 AED |
| 2034-07 | 3.794.016 AED | 15.047 AED | 1.959.801 AED |
| 2034-08 | 3.818.427 AED | 15.088 AED | 1.959.801 AED |
| 2034-09 | 3.842.995 AED | 15.130 AED | 1.959.801 AED |
| 2034-10 | 3.867.721 AED | 15.171 AED | 1.959.801 AED |
| 2034-11 | 3.892.606 AED | 15.213 AED | 1.959.801 AED |
| 2034-12 | 3.917.651 AED | 15.255 AED | 1.959.801 AED |
| 2035-01 | 3.942.857 AED | 15.297 AED | 1.959.801 AED |
| 2035-02 | 3.968.226 AED | 15.339 AED | 1.959.801 AED |
| 2035-03 | 3.993.757 AED | 15.381 AED | 1.959.801 AED |
| 2035-04 | 4.019.453 AED | 15.423 AED | 1.959.801 AED |
| 2035-05 | 4.045.314 AED | 15.466 AED | 1.959.801 AED |
| 2035-06 | 4.071.342 AED | 15.508 AED | 1.959.801 AED |
| 2035-07 | 4.097.537 AED | 15.551 AED | 1.959.801 AED |
| 2035-08 | 4.123.901 AED | 15.593 AED | 1.959.801 AED |
| 2035-09 | 4.150.434 AED | 15.636 AED | 1.959.801 AED |
| 2035-10 | 4.177.138 AED | 15.679 AED | 1.959.801 AED |
| 2035-11 | 4.204.014 AED | 15.722 AED | 1.959.801 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.959.801 AED | 0 AED | 607.538 AED |
| 2026 | 2.116.585 AED | 67.890 AED | 1.038.694 AED |
| 2027 | 2.285.911 AED | 142.690 AED | 1.273.870 AED |
| 2028 | 2.468.784 AED | 147.601 AED | 1.509.046 AED |
| 2029 | 2.666.287 AED | 152.658 AED | 1.744.222 AED |
| 2030 | 2.879.590 AED | 157.869 AED | 1.959.801 AED |
| 2031 | 3.109.957 AED | 163.236 AED | 1.959.801 AED |
| 2032 | 3.358.754 AED | 168.764 AED | 1.959.801 AED |
| 2033 | 3.627.454 AED | 174.455 AED | 1.959.801 AED |
| 2034 | 3.917.651 AED | 180.319 AED | 1.959.801 AED |
Additional Acquisition Costs
| DLD fee (4%) | 78,392 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 82,592 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.