Project details:
Al Haseen Residences 3
Handover Date: 2026-03-31
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: 477,165 AED
Sizes:
From sqft: 367 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 47,716.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 0 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 477,165 AED)
Payment Plan: Dugusta -ready- post 40/60
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 30.0 | 143,150 AED |
| 2025-12-15 | Until Handover | 1.0 | 4,772 AED |
| 2026-01-15 | Until Handover | 1.0 | 4,772 AED |
| 2026-02-15 | Until Handover | 1.0 | 4,772 AED |
| 2026-03-15 | Until Handover | 1.0 | 4,772 AED |
| 2026-03-31 | At Handover | 10.0 | 47,717 AED |
| 2026-04-15 | Until Handover | 1.0 | 4,772 AED |
| 2026-05-15 | Until Handover | 1.0 | 4,772 AED |
| 2026-06-15 | Until Handover | 1.0 | 4,772 AED |
| 2026-07-15 | Until Handover | 1.0 | 4,772 AED |
| 2026-08-15 | Until Handover | 1.0 | 4,772 AED |
| 2026-09-15 | Until Handover | 1.0 | 4,772 AED |
| 2026-10-15 | Until Handover | 1.0 | 4,772 AED |
| 2026-11-15 | Until Handover | 1.0 | 4,772 AED |
| 2026-12-15 | Until Handover | 1.0 | 4,772 AED |
| 2027-01-15 | Until Handover | 1.0 | 4,772 AED |
| 2027-02-15 | Until Handover | 1.0 | 4,772 AED |
| 2027-03-15 | Until Handover | 1.0 | 4,772 AED |
| 2027-04-15 | Until Handover | 1.0 | 4,772 AED |
| 2027-05-15 | Until Handover | 1.0 | 4,772 AED |
| 2027-06-15 | Until Handover | 1.0 | 4,772 AED |
| 2027-07-15 | Until Handover | 1.0 | 4,772 AED |
| 2027-08-15 | Until Handover | 1.0 | 4,772 AED |
| 2027-09-15 | Until Handover | 1.0 | 4,772 AED |
| 2027-10-15 | Until Handover | 1.0 | 4,772 AED |
| 2027-11-15 | Until Handover | 1.0 | 4,772 AED |
| 2027-12-15 | Until Handover | 1.0 | 4,772 AED |
| 2028-01-15 | Until Handover | 1.0 | 4,772 AED |
| 2028-02-15 | Until Handover | 1.0 | 4,772 AED |
| 2028-03-15 | Until Handover | 1.0 | 4,772 AED |
| 2028-04-15 | Until Handover | 1.0 | 4,772 AED |
| 2028-05-15 | Until Handover | 1.0 | 4,772 AED |
| 2028-06-15 | Until Handover | 1.0 | 4,772 AED |
| 2028-07-15 | Until Handover | 1.0 | 4,772 AED |
| 2028-08-15 | Until Handover | 1.0 | 4,772 AED |
| 2028-09-15 | Until Handover | 1.0 | 4,772 AED |
| 2028-10-15 | Until Handover | 1.0 | 4,772 AED |
| 2028-11-15 | Until Handover | 1.0 | 4,772 AED |
| 2028-12-15 | Until Handover | 1.0 | 4,772 AED |
| 2029-01-15 | Until Handover | 1.0 | 4,772 AED |
| 2029-02-15 | Until Handover | 1.0 | 4,772 AED |
| 2029-03-15 | Until Handover | 1.0 | 4,772 AED |
| 2029-04-15 | Until Handover | 1.0 | 4,772 AED |
| 2029-05-15 | Until Handover | 1.0 | 4,772 AED |
| 2029-06-15 | Until Handover | 1.0 | 4,772 AED |
| 2029-07-15 | Until Handover | 1.0 | 4,772 AED |
| 2029-08-15 | Until Handover | 1.0 | 4,772 AED |
| 2029-09-15 | Until Handover | 1.0 | 4,772 AED |
| 2029-10-15 | Until Handover | 1.0 | 4,772 AED |
| 2029-11-15 | Until Handover | 1.0 | 4,772 AED |
| 2029-12-15 | Until Handover | 1.0 | 4,772 AED |
| 2030-01-15 | Until Handover | 1.0 | 4,772 AED |
| 2030-02-15 | Until Handover | 1.0 | 4,772 AED |
| 2030-03-15 | Until Handover | 1.0 | 4,772 AED |
| 2030-04-15 | Until Handover | 1.0 | 4,772 AED |
| 2030-05-15 | Until Handover | 1.0 | 4,772 AED |
| 2030-06-15 | Until Handover | 1.0 | 4,772 AED |
| 2030-07-15 | Until Handover | 1.0 | 4,772 AED |
| 2030-08-15 | Until Handover | 1.0 | 4,772 AED |
| 2030-09-15 | Until Handover | 1.0 | 4,772 AED |
| 2030-10-15 | Until Handover | 1.0 | 4,772 AED |
| 2030-11-15 | Until Handover | 1.0 | 4,772 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 147,921 AED |
| 2026 | 104,976 AED |
| 2027 | 57,260 AED |
| 2028 | 57,260 AED |
| 2029 | 57,260 AED |
| 2030 | 52,488 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 477.165 AED | 0 AED | 147.921 AED |
| 2026-01 | 480.235 AED | 0 AED | 152.692 AED |
| 2026-02 | 483.324 AED | 0 AED | 157.464 AED |
| 2026-03 | 486.434 AED | 0 AED | 209.952 AED |
| 2026-04 | 489.564 AED | 3.976 AED | 214.724 AED |
| 2026-05 | 492.714 AED | 3.976 AED | 219.495 AED |
| 2026-06 | 495.884 AED | 3.976 AED | 224.267 AED |
| 2026-07 | 499.074 AED | 3.976 AED | 229.039 AED |
| 2026-08 | 502.286 AED | 3.976 AED | 233.810 AED |
| 2026-09 | 505.517 AED | 3.976 AED | 238.582 AED |
| 2026-10 | 508.770 AED | 3.976 AED | 243.354 AED |
| 2026-11 | 512.043 AED | 3.976 AED | 248.125 AED |
| 2026-12 | 515.338 AED | 3.976 AED | 252.897 AED |
| 2027-01 | 518.653 AED | 4.095 AED | 257.669 AED |
| 2027-02 | 521.990 AED | 4.105 AED | 262.440 AED |
| 2027-03 | 525.349 AED | 4.115 AED | 267.212 AED |
| 2027-04 | 528.729 AED | 4.126 AED | 271.984 AED |
| 2027-05 | 532.131 AED | 4.136 AED | 276.755 AED |
| 2027-06 | 535.555 AED | 4.146 AED | 281.527 AED |
| 2027-07 | 539.000 AED | 4.156 AED | 286.299 AED |
| 2027-08 | 542.468 AED | 4.166 AED | 291.070 AED |
| 2027-09 | 545.959 AED | 4.177 AED | 295.842 AED |
| 2027-10 | 549.471 AED | 4.187 AED | 300.613 AED |
| 2027-11 | 553.007 AED | 4.197 AED | 305.385 AED |
| 2027-12 | 556.565 AED | 4.208 AED | 310.157 AED |
| 2028-01 | 560.146 AED | 4.218 AED | 314.928 AED |
| 2028-02 | 563.750 AED | 4.228 AED | 319.700 AED |
| 2028-03 | 567.377 AED | 4.239 AED | 324.472 AED |
| 2028-04 | 571.027 AED | 4.249 AED | 329.243 AED |
| 2028-05 | 574.701 AED | 4.260 AED | 334.015 AED |
| 2028-06 | 578.399 AED | 4.270 AED | 338.787 AED |
| 2028-07 | 582.121 AED | 4.281 AED | 343.558 AED |
| 2028-08 | 585.866 AED | 4.291 AED | 348.330 AED |
| 2028-09 | 589.635 AED | 4.302 AED | 353.102 AED |
| 2028-10 | 593.429 AED | 4.313 AED | 357.873 AED |
| 2028-11 | 597.247 AED | 4.323 AED | 362.645 AED |
| 2028-12 | 601.090 AED | 4.334 AED | 367.417 AED |
| 2029-01 | 604.957 AED | 4.345 AED | 372.188 AED |
| 2029-02 | 608.850 AED | 4.355 AED | 376.960 AED |
| 2029-03 | 612.767 AED | 4.366 AED | 381.732 AED |
| 2029-04 | 616.710 AED | 4.377 AED | 386.503 AED |
| 2029-05 | 620.678 AED | 4.388 AED | 391.275 AED |
| 2029-06 | 624.671 AED | 4.398 AED | 396.046 AED |
| 2029-07 | 628.690 AED | 4.409 AED | 400.818 AED |
| 2029-08 | 632.735 AED | 4.420 AED | 405.590 AED |
| 2029-09 | 636.806 AED | 4.431 AED | 410.361 AED |
| 2029-10 | 640.903 AED | 4.442 AED | 415.133 AED |
| 2029-11 | 645.027 AED | 4.453 AED | 419.905 AED |
| 2029-12 | 649.177 AED | 4.464 AED | 424.676 AED |
| 2030-01 | 653.354 AED | 4.475 AED | 429.448 AED |
| 2030-02 | 657.558 AED | 4.486 AED | 434.220 AED |
| 2030-03 | 661.788 AED | 4.497 AED | 438.991 AED |
| 2030-04 | 666.046 AED | 4.508 AED | 443.763 AED |
| 2030-05 | 670.332 AED | 4.519 AED | 448.535 AED |
| 2030-06 | 674.645 AED | 4.530 AED | 453.306 AED |
| 2030-07 | 678.985 AED | 4.542 AED | 458.078 AED |
| 2030-08 | 683.354 AED | 4.553 AED | 462.850 AED |
| 2030-09 | 687.751 AED | 4.564 AED | 467.621 AED |
| 2030-10 | 692.176 AED | 4.575 AED | 472.393 AED |
| 2030-11 | 696.629 AED | 4.587 AED | 477.165 AED |
| 2030-12 | 701.111 AED | 4.598 AED | 477.165 AED |
| 2031-01 | 705.622 AED | 4.609 AED | 477.165 AED |
| 2031-02 | 710.162 AED | 4.621 AED | 477.165 AED |
| 2031-03 | 714.732 AED | 4.632 AED | 477.165 AED |
| 2031-04 | 719.330 AED | 4.643 AED | 477.165 AED |
| 2031-05 | 723.958 AED | 4.655 AED | 477.165 AED |
| 2031-06 | 728.616 AED | 4.666 AED | 477.165 AED |
| 2031-07 | 733.304 AED | 4.678 AED | 477.165 AED |
| 2031-08 | 738.022 AED | 4.689 AED | 477.165 AED |
| 2031-09 | 742.771 AED | 4.701 AED | 477.165 AED |
| 2031-10 | 747.550 AED | 4.712 AED | 477.165 AED |
| 2031-11 | 752.360 AED | 4.724 AED | 477.165 AED |
| 2031-12 | 757.200 AED | 4.736 AED | 477.165 AED |
| 2032-01 | 762.072 AED | 4.747 AED | 477.165 AED |
| 2032-02 | 766.975 AED | 4.759 AED | 477.165 AED |
| 2032-03 | 771.910 AED | 4.771 AED | 477.165 AED |
| 2032-04 | 776.877 AED | 4.783 AED | 477.165 AED |
| 2032-05 | 781.875 AED | 4.794 AED | 477.165 AED |
| 2032-06 | 786.906 AED | 4.806 AED | 477.165 AED |
| 2032-07 | 791.969 AED | 4.818 AED | 477.165 AED |
| 2032-08 | 797.064 AED | 4.830 AED | 477.165 AED |
| 2032-09 | 802.193 AED | 4.842 AED | 477.165 AED |
| 2032-10 | 807.354 AED | 4.854 AED | 477.165 AED |
| 2032-11 | 812.548 AED | 4.866 AED | 477.165 AED |
| 2032-12 | 817.776 AED | 4.878 AED | 477.165 AED |
| 2033-01 | 823.038 AED | 4.890 AED | 477.165 AED |
| 2033-02 | 828.334 AED | 4.902 AED | 477.165 AED |
| 2033-03 | 833.663 AED | 4.914 AED | 477.165 AED |
| 2033-04 | 839.027 AED | 4.926 AED | 477.165 AED |
| 2033-05 | 844.425 AED | 4.938 AED | 477.165 AED |
| 2033-06 | 849.858 AED | 4.950 AED | 477.165 AED |
| 2033-07 | 855.326 AED | 4.963 AED | 477.165 AED |
| 2033-08 | 860.829 AED | 4.975 AED | 477.165 AED |
| 2033-09 | 866.368 AED | 4.987 AED | 477.165 AED |
| 2033-10 | 871.942 AED | 5.000 AED | 477.165 AED |
| 2033-11 | 877.552 AED | 5.012 AED | 477.165 AED |
| 2033-12 | 883.199 AED | 5.024 AED | 477.165 AED |
| 2034-01 | 888.881 AED | 5.037 AED | 477.165 AED |
| 2034-02 | 894.600 AED | 5.049 AED | 477.165 AED |
| 2034-03 | 900.356 AED | 5.061 AED | 477.165 AED |
| 2034-04 | 906.149 AED | 5.074 AED | 477.165 AED |
| 2034-05 | 911.979 AED | 5.086 AED | 477.165 AED |
| 2034-06 | 917.847 AED | 5.099 AED | 477.165 AED |
| 2034-07 | 923.752 AED | 5.112 AED | 477.165 AED |
| 2034-08 | 929.696 AED | 5.124 AED | 477.165 AED |
| 2034-09 | 935.678 AED | 5.137 AED | 477.165 AED |
| 2034-10 | 941.698 AED | 5.150 AED | 477.165 AED |
| 2034-11 | 947.757 AED | 5.162 AED | 477.165 AED |
| 2034-12 | 953.855 AED | 5.175 AED | 477.165 AED |
| 2035-01 | 959.992 AED | 5.188 AED | 477.165 AED |
| 2035-02 | 966.168 AED | 5.201 AED | 477.165 AED |
| 2035-03 | 972.385 AED | 5.213 AED | 477.165 AED |
| 2035-04 | 978.641 AED | 5.226 AED | 477.165 AED |
| 2035-05 | 984.938 AED | 5.239 AED | 477.165 AED |
| 2035-06 | 991.275 AED | 5.252 AED | 477.165 AED |
| 2035-07 | 997.653 AED | 5.265 AED | 477.165 AED |
| 2035-08 | 1.004.072 AED | 5.278 AED | 477.165 AED |
| 2035-09 | 1.010.532 AED | 5.291 AED | 477.165 AED |
| 2035-10 | 1.017.034 AED | 5.304 AED | 477.165 AED |
| 2035-11 | 1.023.577 AED | 5.317 AED | 477.165 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 477.165 AED | 0 AED | 147.921 AED |
| 2026 | 515.338 AED | 35.784 AED | 252.897 AED |
| 2027 | 556.565 AED | 49.814 AED | 310.157 AED |
| 2028 | 601.090 AED | 51.308 AED | 367.417 AED |
| 2029 | 649.177 AED | 52.848 AED | 424.676 AED |
| 2030 | 701.111 AED | 54.434 AED | 477.165 AED |
| 2031 | 757.200 AED | 56.066 AED | 477.165 AED |
| 2032 | 817.776 AED | 57.748 AED | 477.165 AED |
| 2033 | 883.199 AED | 59.481 AED | 477.165 AED |
| 2034 | 953.855 AED | 61.266 AED | 477.165 AED |
Additional Acquisition Costs
| DLD fee (4%) | 19,087 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 23,287 AED |
Price Range:
From price: 1,150,656 AED
Sizes:
From sqft: 885 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 115,065.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 0 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,150,656 AED)
Payment Plan: Dugusta -ready- post 40/60
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 30.0 | 345,197 AED |
| 2025-12-15 | Until Handover | 1.0 | 11,507 AED |
| 2026-01-15 | Until Handover | 1.0 | 11,507 AED |
| 2026-02-15 | Until Handover | 1.0 | 11,507 AED |
| 2026-03-15 | Until Handover | 1.0 | 11,507 AED |
| 2026-03-31 | At Handover | 10.0 | 115,066 AED |
| 2026-04-15 | Until Handover | 1.0 | 11,507 AED |
| 2026-05-15 | Until Handover | 1.0 | 11,507 AED |
| 2026-06-15 | Until Handover | 1.0 | 11,507 AED |
| 2026-07-15 | Until Handover | 1.0 | 11,507 AED |
| 2026-08-15 | Until Handover | 1.0 | 11,507 AED |
| 2026-09-15 | Until Handover | 1.0 | 11,507 AED |
| 2026-10-15 | Until Handover | 1.0 | 11,507 AED |
| 2026-11-15 | Until Handover | 1.0 | 11,507 AED |
| 2026-12-15 | Until Handover | 1.0 | 11,507 AED |
| 2027-01-15 | Until Handover | 1.0 | 11,507 AED |
| 2027-02-15 | Until Handover | 1.0 | 11,507 AED |
| 2027-03-15 | Until Handover | 1.0 | 11,507 AED |
| 2027-04-15 | Until Handover | 1.0 | 11,507 AED |
| 2027-05-15 | Until Handover | 1.0 | 11,507 AED |
| 2027-06-15 | Until Handover | 1.0 | 11,507 AED |
| 2027-07-15 | Until Handover | 1.0 | 11,507 AED |
| 2027-08-15 | Until Handover | 1.0 | 11,507 AED |
| 2027-09-15 | Until Handover | 1.0 | 11,507 AED |
| 2027-10-15 | Until Handover | 1.0 | 11,507 AED |
| 2027-11-15 | Until Handover | 1.0 | 11,507 AED |
| 2027-12-15 | Until Handover | 1.0 | 11,507 AED |
| 2028-01-15 | Until Handover | 1.0 | 11,507 AED |
| 2028-02-15 | Until Handover | 1.0 | 11,507 AED |
| 2028-03-15 | Until Handover | 1.0 | 11,507 AED |
| 2028-04-15 | Until Handover | 1.0 | 11,507 AED |
| 2028-05-15 | Until Handover | 1.0 | 11,507 AED |
| 2028-06-15 | Until Handover | 1.0 | 11,507 AED |
| 2028-07-15 | Until Handover | 1.0 | 11,507 AED |
| 2028-08-15 | Until Handover | 1.0 | 11,507 AED |
| 2028-09-15 | Until Handover | 1.0 | 11,507 AED |
| 2028-10-15 | Until Handover | 1.0 | 11,507 AED |
| 2028-11-15 | Until Handover | 1.0 | 11,507 AED |
| 2028-12-15 | Until Handover | 1.0 | 11,507 AED |
| 2029-01-15 | Until Handover | 1.0 | 11,507 AED |
| 2029-02-15 | Until Handover | 1.0 | 11,507 AED |
| 2029-03-15 | Until Handover | 1.0 | 11,507 AED |
| 2029-04-15 | Until Handover | 1.0 | 11,507 AED |
| 2029-05-15 | Until Handover | 1.0 | 11,507 AED |
| 2029-06-15 | Until Handover | 1.0 | 11,507 AED |
| 2029-07-15 | Until Handover | 1.0 | 11,507 AED |
| 2029-08-15 | Until Handover | 1.0 | 11,507 AED |
| 2029-09-15 | Until Handover | 1.0 | 11,507 AED |
| 2029-10-15 | Until Handover | 1.0 | 11,507 AED |
| 2029-11-15 | Until Handover | 1.0 | 11,507 AED |
| 2029-12-15 | Until Handover | 1.0 | 11,507 AED |
| 2030-01-15 | Until Handover | 1.0 | 11,507 AED |
| 2030-02-15 | Until Handover | 1.0 | 11,507 AED |
| 2030-03-15 | Until Handover | 1.0 | 11,507 AED |
| 2030-04-15 | Until Handover | 1.0 | 11,507 AED |
| 2030-05-15 | Until Handover | 1.0 | 11,507 AED |
| 2030-06-15 | Until Handover | 1.0 | 11,507 AED |
| 2030-07-15 | Until Handover | 1.0 | 11,507 AED |
| 2030-08-15 | Until Handover | 1.0 | 11,507 AED |
| 2030-09-15 | Until Handover | 1.0 | 11,507 AED |
| 2030-10-15 | Until Handover | 1.0 | 11,507 AED |
| 2030-11-15 | Until Handover | 1.0 | 11,507 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 356,703 AED |
| 2026 | 253,144 AED |
| 2027 | 138,079 AED |
| 2028 | 138,079 AED |
| 2029 | 138,079 AED |
| 2030 | 126,572 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.150.656 AED | 0 AED | 356.703 AED |
| 2026-01 | 1.158.059 AED | 0 AED | 368.209 AED |
| 2026-02 | 1.165.510 AED | 0 AED | 379.716 AED |
| 2026-03 | 1.173.009 AED | 0 AED | 506.288 AED |
| 2026-04 | 1.180.556 AED | 9.588 AED | 517.795 AED |
| 2026-05 | 1.188.152 AED | 9.588 AED | 529.301 AED |
| 2026-06 | 1.195.796 AED | 9.588 AED | 540.808 AED |
| 2026-07 | 1.203.490 AED | 9.588 AED | 552.314 AED |
| 2026-08 | 1.211.233 AED | 9.588 AED | 563.821 AED |
| 2026-09 | 1.219.026 AED | 9.588 AED | 575.328 AED |
| 2026-10 | 1.226.870 AED | 9.588 AED | 586.834 AED |
| 2026-11 | 1.234.763 AED | 9.588 AED | 598.341 AED |
| 2026-12 | 1.242.708 AED | 9.588 AED | 609.847 AED |
| 2027-01 | 1.250.704 AED | 9.876 AED | 621.354 AED |
| 2027-02 | 1.258.751 AED | 9.900 AED | 632.860 AED |
| 2027-03 | 1.266.850 AED | 9.925 AED | 644.367 AED |
| 2027-04 | 1.275.000 AED | 9.949 AED | 655.873 AED |
| 2027-05 | 1.283.204 AED | 9.974 AED | 667.380 AED |
| 2027-06 | 1.291.460 AED | 9.998 AED | 678.887 AED |
| 2027-07 | 1.299.769 AED | 10.023 AED | 690.393 AED |
| 2027-08 | 1.308.132 AED | 10.048 AED | 701.900 AED |
| 2027-09 | 1.316.549 AED | 10.072 AED | 713.406 AED |
| 2027-10 | 1.325.019 AED | 10.097 AED | 724.913 AED |
| 2027-11 | 1.333.545 AED | 10.122 AED | 736.419 AED |
| 2027-12 | 1.342.125 AED | 10.147 AED | 747.926 AED |
| 2028-01 | 1.350.760 AED | 10.172 AED | 759.432 AED |
| 2028-02 | 1.359.451 AED | 10.197 AED | 770.939 AED |
| 2028-03 | 1.368.198 AED | 10.222 AED | 782.446 AED |
| 2028-04 | 1.377.001 AED | 10.248 AED | 793.952 AED |
| 2028-05 | 1.385.860 AED | 10.273 AED | 805.459 AED |
| 2028-06 | 1.394.777 AED | 10.298 AED | 816.965 AED |
| 2028-07 | 1.403.751 AED | 10.324 AED | 828.472 AED |
| 2028-08 | 1.412.783 AED | 10.349 AED | 839.978 AED |
| 2028-09 | 1.421.873 AED | 10.375 AED | 851.485 AED |
| 2028-10 | 1.431.021 AED | 10.400 AED | 862.992 AED |
| 2028-11 | 1.440.228 AED | 10.426 AED | 874.498 AED |
| 2028-12 | 1.449.495 AED | 10.452 AED | 886.005 AED |
| 2029-01 | 1.458.821 AED | 10.477 AED | 897.511 AED |
| 2029-02 | 1.468.207 AED | 10.503 AED | 909.018 AED |
| 2029-03 | 1.477.653 AED | 10.529 AED | 920.524 AED |
| 2029-04 | 1.487.161 AED | 10.555 AED | 932.031 AED |
| 2029-05 | 1.496.729 AED | 10.581 AED | 943.537 AED |
| 2029-06 | 1.506.359 AED | 10.607 AED | 955.044 AED |
| 2029-07 | 1.516.051 AED | 10.633 AED | 966.551 AED |
| 2029-08 | 1.525.805 AED | 10.660 AED | 978.057 AED |
| 2029-09 | 1.535.622 AED | 10.686 AED | 989.564 AED |
| 2029-10 | 1.545.503 AED | 10.712 AED | 1.001.070 AED |
| 2029-11 | 1.555.446 AED | 10.739 AED | 1.012.577 AED |
| 2029-12 | 1.565.454 AED | 10.765 AED | 1.024.083 AED |
| 2030-01 | 1.575.526 AED | 10.792 AED | 1.035.590 AED |
| 2030-02 | 1.585.663 AED | 10.818 AED | 1.047.096 AED |
| 2030-03 | 1.595.866 AED | 10.845 AED | 1.058.603 AED |
| 2030-04 | 1.606.134 AED | 10.872 AED | 1.070.110 AED |
| 2030-05 | 1.616.467 AED | 10.899 AED | 1.081.616 AED |
| 2030-06 | 1.626.868 AED | 10.925 AED | 1.093.123 AED |
| 2030-07 | 1.637.335 AED | 10.952 AED | 1.104.629 AED |
| 2030-08 | 1.647.870 AED | 10.979 AED | 1.116.136 AED |
| 2030-09 | 1.658.472 AED | 11.007 AED | 1.127.642 AED |
| 2030-10 | 1.669.143 AED | 11.034 AED | 1.139.149 AED |
| 2030-11 | 1.679.882 AED | 11.061 AED | 1.150.656 AED |
| 2030-12 | 1.690.691 AED | 11.088 AED | 1.150.656 AED |
| 2031-01 | 1.701.569 AED | 11.115 AED | 1.150.656 AED |
| 2031-02 | 1.712.517 AED | 11.143 AED | 1.150.656 AED |
| 2031-03 | 1.723.535 AED | 11.170 AED | 1.150.656 AED |
| 2031-04 | 1.734.624 AED | 11.198 AED | 1.150.656 AED |
| 2031-05 | 1.745.785 AED | 11.226 AED | 1.150.656 AED |
| 2031-06 | 1.757.017 AED | 11.253 AED | 1.150.656 AED |
| 2031-07 | 1.768.322 AED | 11.281 AED | 1.150.656 AED |
| 2031-08 | 1.779.699 AED | 11.309 AED | 1.150.656 AED |
| 2031-09 | 1.791.150 AED | 11.337 AED | 1.150.656 AED |
| 2031-10 | 1.802.674 AED | 11.365 AED | 1.150.656 AED |
| 2031-11 | 1.814.273 AED | 11.393 AED | 1.150.656 AED |
| 2031-12 | 1.825.946 AED | 11.421 AED | 1.150.656 AED |
| 2032-01 | 1.837.694 AED | 11.449 AED | 1.150.656 AED |
| 2032-02 | 1.849.518 AED | 11.477 AED | 1.150.656 AED |
| 2032-03 | 1.861.418 AED | 11.506 AED | 1.150.656 AED |
| 2032-04 | 1.873.394 AED | 11.534 AED | 1.150.656 AED |
| 2032-05 | 1.885.448 AED | 11.562 AED | 1.150.656 AED |
| 2032-06 | 1.897.579 AED | 11.591 AED | 1.150.656 AED |
| 2032-07 | 1.909.788 AED | 11.619 AED | 1.150.656 AED |
| 2032-08 | 1.922.075 AED | 11.648 AED | 1.150.656 AED |
| 2032-09 | 1.934.442 AED | 11.677 AED | 1.150.656 AED |
| 2032-10 | 1.946.888 AED | 11.706 AED | 1.150.656 AED |
| 2032-11 | 1.959.415 AED | 11.734 AED | 1.150.656 AED |
| 2032-12 | 1.972.022 AED | 11.763 AED | 1.150.656 AED |
| 2033-01 | 1.984.710 AED | 11.792 AED | 1.150.656 AED |
| 2033-02 | 1.997.479 AED | 11.822 AED | 1.150.656 AED |
| 2033-03 | 2.010.331 AED | 11.851 AED | 1.150.656 AED |
| 2033-04 | 2.023.266 AED | 11.880 AED | 1.150.656 AED |
| 2033-05 | 2.036.284 AED | 11.909 AED | 1.150.656 AED |
| 2033-06 | 2.049.385 AED | 11.939 AED | 1.150.656 AED |
| 2033-07 | 2.062.571 AED | 11.968 AED | 1.150.656 AED |
| 2033-08 | 2.075.842 AED | 11.998 AED | 1.150.656 AED |
| 2033-09 | 2.089.198 AED | 12.027 AED | 1.150.656 AED |
| 2033-10 | 2.102.640 AED | 12.057 AED | 1.150.656 AED |
| 2033-11 | 2.116.168 AED | 12.087 AED | 1.150.656 AED |
| 2033-12 | 2.129.783 AED | 12.116 AED | 1.150.656 AED |
| 2034-01 | 2.143.487 AED | 12.146 AED | 1.150.656 AED |
| 2034-02 | 2.157.278 AED | 12.176 AED | 1.150.656 AED |
| 2034-03 | 2.171.158 AED | 12.206 AED | 1.150.656 AED |
| 2034-04 | 2.185.127 AED | 12.236 AED | 1.150.656 AED |
| 2034-05 | 2.199.186 AED | 12.267 AED | 1.150.656 AED |
| 2034-06 | 2.213.336 AED | 12.297 AED | 1.150.656 AED |
| 2034-07 | 2.227.577 AED | 12.327 AED | 1.150.656 AED |
| 2034-08 | 2.241.909 AED | 12.357 AED | 1.150.656 AED |
| 2034-09 | 2.256.333 AED | 12.388 AED | 1.150.656 AED |
| 2034-10 | 2.270.851 AED | 12.419 AED | 1.150.656 AED |
| 2034-11 | 2.285.461 AED | 12.449 AED | 1.150.656 AED |
| 2034-12 | 2.300.166 AED | 12.480 AED | 1.150.656 AED |
| 2035-01 | 2.314.966 AED | 12.511 AED | 1.150.656 AED |
| 2035-02 | 2.329.860 AED | 12.541 AED | 1.150.656 AED |
| 2035-03 | 2.344.850 AED | 12.572 AED | 1.150.656 AED |
| 2035-04 | 2.359.937 AED | 12.603 AED | 1.150.656 AED |
| 2035-05 | 2.375.121 AED | 12.635 AED | 1.150.656 AED |
| 2035-06 | 2.390.403 AED | 12.666 AED | 1.150.656 AED |
| 2035-07 | 2.405.783 AED | 12.697 AED | 1.150.656 AED |
| 2035-08 | 2.421.262 AED | 12.728 AED | 1.150.656 AED |
| 2035-09 | 2.436.840 AED | 12.760 AED | 1.150.656 AED |
| 2035-10 | 2.452.519 AED | 12.791 AED | 1.150.656 AED |
| 2035-11 | 2.468.298 AED | 12.823 AED | 1.150.656 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.150.656 AED | 0 AED | 356.703 AED |
| 2026 | 1.242.708 AED | 86.292 AED | 609.847 AED |
| 2027 | 1.342.125 AED | 120.131 AED | 747.926 AED |
| 2028 | 1.449.495 AED | 123.736 AED | 886.005 AED |
| 2029 | 1.565.454 AED | 127.447 AED | 1.024.083 AED |
| 2030 | 1.690.691 AED | 131.272 AED | 1.150.656 AED |
| 2031 | 1.825.946 AED | 135.211 AED | 1.150.656 AED |
| 2032 | 1.972.022 AED | 139.266 AED | 1.150.656 AED |
| 2033 | 2.129.783 AED | 143.446 AED | 1.150.656 AED |
| 2034 | 2.300.166 AED | 147.748 AED | 1.150.656 AED |
Additional Acquisition Costs
| DLD fee (4%) | 46,026 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 50,226 AED |
Price Range:
From price: 1,476,013 AED
Sizes:
From sqft: 1,181 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 147,601.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 0 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,476,013 AED)
Payment Plan: Dugusta -ready- post 40/60
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 30.0 | 442,804 AED |
| 2025-12-15 | Until Handover | 1.0 | 14,760 AED |
| 2026-01-15 | Until Handover | 1.0 | 14,760 AED |
| 2026-02-15 | Until Handover | 1.0 | 14,760 AED |
| 2026-03-15 | Until Handover | 1.0 | 14,760 AED |
| 2026-03-31 | At Handover | 10.0 | 147,601 AED |
| 2026-04-15 | Until Handover | 1.0 | 14,760 AED |
| 2026-05-15 | Until Handover | 1.0 | 14,760 AED |
| 2026-06-15 | Until Handover | 1.0 | 14,760 AED |
| 2026-07-15 | Until Handover | 1.0 | 14,760 AED |
| 2026-08-15 | Until Handover | 1.0 | 14,760 AED |
| 2026-09-15 | Until Handover | 1.0 | 14,760 AED |
| 2026-10-15 | Until Handover | 1.0 | 14,760 AED |
| 2026-11-15 | Until Handover | 1.0 | 14,760 AED |
| 2026-12-15 | Until Handover | 1.0 | 14,760 AED |
| 2027-01-15 | Until Handover | 1.0 | 14,760 AED |
| 2027-02-15 | Until Handover | 1.0 | 14,760 AED |
| 2027-03-15 | Until Handover | 1.0 | 14,760 AED |
| 2027-04-15 | Until Handover | 1.0 | 14,760 AED |
| 2027-05-15 | Until Handover | 1.0 | 14,760 AED |
| 2027-06-15 | Until Handover | 1.0 | 14,760 AED |
| 2027-07-15 | Until Handover | 1.0 | 14,760 AED |
| 2027-08-15 | Until Handover | 1.0 | 14,760 AED |
| 2027-09-15 | Until Handover | 1.0 | 14,760 AED |
| 2027-10-15 | Until Handover | 1.0 | 14,760 AED |
| 2027-11-15 | Until Handover | 1.0 | 14,760 AED |
| 2027-12-15 | Until Handover | 1.0 | 14,760 AED |
| 2028-01-15 | Until Handover | 1.0 | 14,760 AED |
| 2028-02-15 | Until Handover | 1.0 | 14,760 AED |
| 2028-03-15 | Until Handover | 1.0 | 14,760 AED |
| 2028-04-15 | Until Handover | 1.0 | 14,760 AED |
| 2028-05-15 | Until Handover | 1.0 | 14,760 AED |
| 2028-06-15 | Until Handover | 1.0 | 14,760 AED |
| 2028-07-15 | Until Handover | 1.0 | 14,760 AED |
| 2028-08-15 | Until Handover | 1.0 | 14,760 AED |
| 2028-09-15 | Until Handover | 1.0 | 14,760 AED |
| 2028-10-15 | Until Handover | 1.0 | 14,760 AED |
| 2028-11-15 | Until Handover | 1.0 | 14,760 AED |
| 2028-12-15 | Until Handover | 1.0 | 14,760 AED |
| 2029-01-15 | Until Handover | 1.0 | 14,760 AED |
| 2029-02-15 | Until Handover | 1.0 | 14,760 AED |
| 2029-03-15 | Until Handover | 1.0 | 14,760 AED |
| 2029-04-15 | Until Handover | 1.0 | 14,760 AED |
| 2029-05-15 | Until Handover | 1.0 | 14,760 AED |
| 2029-06-15 | Until Handover | 1.0 | 14,760 AED |
| 2029-07-15 | Until Handover | 1.0 | 14,760 AED |
| 2029-08-15 | Until Handover | 1.0 | 14,760 AED |
| 2029-09-15 | Until Handover | 1.0 | 14,760 AED |
| 2029-10-15 | Until Handover | 1.0 | 14,760 AED |
| 2029-11-15 | Until Handover | 1.0 | 14,760 AED |
| 2029-12-15 | Until Handover | 1.0 | 14,760 AED |
| 2030-01-15 | Until Handover | 1.0 | 14,760 AED |
| 2030-02-15 | Until Handover | 1.0 | 14,760 AED |
| 2030-03-15 | Until Handover | 1.0 | 14,760 AED |
| 2030-04-15 | Until Handover | 1.0 | 14,760 AED |
| 2030-05-15 | Until Handover | 1.0 | 14,760 AED |
| 2030-06-15 | Until Handover | 1.0 | 14,760 AED |
| 2030-07-15 | Until Handover | 1.0 | 14,760 AED |
| 2030-08-15 | Until Handover | 1.0 | 14,760 AED |
| 2030-09-15 | Until Handover | 1.0 | 14,760 AED |
| 2030-10-15 | Until Handover | 1.0 | 14,760 AED |
| 2030-11-15 | Until Handover | 1.0 | 14,760 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 457,564 AED |
| 2026 | 324,723 AED |
| 2027 | 177,122 AED |
| 2028 | 177,122 AED |
| 2029 | 177,122 AED |
| 2030 | 162,361 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.476.013 AED | 0 AED | 457.564 AED |
| 2026-01 | 1.485.509 AED | 0 AED | 472.324 AED |
| 2026-02 | 1.495.067 AED | 0 AED | 487.084 AED |
| 2026-03 | 1.504.686 AED | 0 AED | 649.445 AED |
| 2026-04 | 1.514.368 AED | 12.300 AED | 664.205 AED |
| 2026-05 | 1.524.111 AED | 12.300 AED | 678.965 AED |
| 2026-06 | 1.533.917 AED | 12.300 AED | 693.726 AED |
| 2026-07 | 1.543.786 AED | 12.300 AED | 708.486 AED |
| 2026-08 | 1.553.719 AED | 12.300 AED | 723.246 AED |
| 2026-09 | 1.563.716 AED | 12.300 AED | 738.006 AED |
| 2026-10 | 1.573.777 AED | 12.300 AED | 752.766 AED |
| 2026-11 | 1.583.903 AED | 12.300 AED | 767.526 AED |
| 2026-12 | 1.594.094 AED | 12.300 AED | 782.286 AED |
| 2027-01 | 1.604.350 AED | 12.669 AED | 797.047 AED |
| 2027-02 | 1.614.672 AED | 12.700 AED | 811.807 AED |
| 2027-03 | 1.625.061 AED | 12.731 AED | 826.567 AED |
| 2027-04 | 1.635.517 AED | 12.763 AED | 841.327 AED |
| 2027-05 | 1.646.040 AED | 12.794 AED | 856.087 AED |
| 2027-06 | 1.656.631 AED | 12.826 AED | 870.847 AED |
| 2027-07 | 1.667.289 AED | 12.857 AED | 885.607 AED |
| 2027-08 | 1.678.017 AED | 12.889 AED | 900.367 AED |
| 2027-09 | 1.688.813 AED | 12.921 AED | 915.128 AED |
| 2027-10 | 1.699.679 AED | 12.953 AED | 929.888 AED |
| 2027-11 | 1.710.615 AED | 12.985 AED | 944.648 AED |
| 2027-12 | 1.721.621 AED | 13.017 AED | 959.408 AED |
| 2028-01 | 1.732.698 AED | 13.049 AED | 974.168 AED |
| 2028-02 | 1.743.846 AED | 13.081 AED | 988.928 AED |
| 2028-03 | 1.755.066 AED | 13.113 AED | 1.003.688 AED |
| 2028-04 | 1.766.358 AED | 13.145 AED | 1.018.448 AED |
| 2028-05 | 1.777.723 AED | 13.178 AED | 1.033.209 AED |
| 2028-06 | 1.789.161 AED | 13.210 AED | 1.047.969 AED |
| 2028-07 | 1.800.673 AED | 13.243 AED | 1.062.729 AED |
| 2028-08 | 1.812.258 AED | 13.276 AED | 1.077.489 AED |
| 2028-09 | 1.823.918 AED | 13.308 AED | 1.092.249 AED |
| 2028-10 | 1.835.653 AED | 13.341 AED | 1.107.009 AED |
| 2028-11 | 1.847.464 AED | 13.374 AED | 1.121.769 AED |
| 2028-12 | 1.859.351 AED | 13.407 AED | 1.136.530 AED |
| 2029-01 | 1.871.314 AED | 13.440 AED | 1.151.290 AED |
| 2029-02 | 1.883.354 AED | 13.473 AED | 1.166.050 AED |
| 2029-03 | 1.895.472 AED | 13.507 AED | 1.180.810 AED |
| 2029-04 | 1.907.667 AED | 13.540 AED | 1.195.570 AED |
| 2029-05 | 1.919.941 AED | 13.573 AED | 1.210.330 AED |
| 2029-06 | 1.932.294 AED | 13.607 AED | 1.225.090 AED |
| 2029-07 | 1.944.726 AED | 13.640 AED | 1.239.850 AED |
| 2029-08 | 1.957.239 AED | 13.674 AED | 1.254.611 AED |
| 2029-09 | 1.969.832 AED | 13.708 AED | 1.269.371 AED |
| 2029-10 | 1.982.506 AED | 13.741 AED | 1.284.131 AED |
| 2029-11 | 1.995.261 AED | 13.775 AED | 1.298.891 AED |
| 2029-12 | 2.008.099 AED | 13.809 AED | 1.313.651 AED |
| 2030-01 | 2.021.019 AED | 13.843 AED | 1.328.411 AED |
| 2030-02 | 2.034.022 AED | 13.877 AED | 1.343.171 AED |
| 2030-03 | 2.047.109 AED | 13.912 AED | 1.357.931 AED |
| 2030-04 | 2.060.280 AED | 13.946 AED | 1.372.692 AED |
| 2030-05 | 2.073.536 AED | 13.980 AED | 1.387.452 AED |
| 2030-06 | 2.086.878 AED | 14.015 AED | 1.402.212 AED |
| 2030-07 | 2.100.305 AED | 14.049 AED | 1.416.972 AED |
| 2030-08 | 2.113.818 AED | 14.084 AED | 1.431.732 AED |
| 2030-09 | 2.127.418 AED | 14.119 AED | 1.446.492 AED |
| 2030-10 | 2.141.106 AED | 14.154 AED | 1.461.252 AED |
| 2030-11 | 2.154.882 AED | 14.189 AED | 1.476.012 AED |
| 2030-12 | 2.168.747 AED | 14.224 AED | 1.476.012 AED |
| 2031-01 | 2.182.701 AED | 14.259 AED | 1.476.012 AED |
| 2031-02 | 2.196.744 AED | 14.294 AED | 1.476.012 AED |
| 2031-03 | 2.210.878 AED | 14.329 AED | 1.476.012 AED |
| 2031-04 | 2.225.103 AED | 14.364 AED | 1.476.012 AED |
| 2031-05 | 2.239.419 AED | 14.400 AED | 1.476.012 AED |
| 2031-06 | 2.253.828 AED | 14.435 AED | 1.476.012 AED |
| 2031-07 | 2.268.329 AED | 14.471 AED | 1.476.012 AED |
| 2031-08 | 2.282.924 AED | 14.507 AED | 1.476.012 AED |
| 2031-09 | 2.297.612 AED | 14.542 AED | 1.476.012 AED |
| 2031-10 | 2.312.395 AED | 14.578 AED | 1.476.012 AED |
| 2031-11 | 2.327.273 AED | 14.614 AED | 1.476.012 AED |
| 2031-12 | 2.342.247 AED | 14.650 AED | 1.476.012 AED |
| 2032-01 | 2.357.317 AED | 14.686 AED | 1.476.012 AED |
| 2032-02 | 2.372.484 AED | 14.723 AED | 1.476.012 AED |
| 2032-03 | 2.387.748 AED | 14.759 AED | 1.476.012 AED |
| 2032-04 | 2.403.111 AED | 14.795 AED | 1.476.012 AED |
| 2032-05 | 2.418.573 AED | 14.832 AED | 1.476.012 AED |
| 2032-06 | 2.434.134 AED | 14.868 AED | 1.476.012 AED |
| 2032-07 | 2.449.795 AED | 14.905 AED | 1.476.012 AED |
| 2032-08 | 2.465.557 AED | 14.942 AED | 1.476.012 AED |
| 2032-09 | 2.481.421 AED | 14.979 AED | 1.476.012 AED |
| 2032-10 | 2.497.386 AED | 15.016 AED | 1.476.012 AED |
| 2032-11 | 2.513.455 AED | 15.053 AED | 1.476.012 AED |
| 2032-12 | 2.529.626 AED | 15.090 AED | 1.476.012 AED |
| 2033-01 | 2.545.902 AED | 15.127 AED | 1.476.012 AED |
| 2033-02 | 2.562.283 AED | 15.164 AED | 1.476.012 AED |
| 2033-03 | 2.578.768 AED | 15.202 AED | 1.476.012 AED |
| 2033-04 | 2.595.360 AED | 15.239 AED | 1.476.012 AED |
| 2033-05 | 2.612.059 AED | 15.277 AED | 1.476.012 AED |
| 2033-06 | 2.628.865 AED | 15.315 AED | 1.476.012 AED |
| 2033-07 | 2.645.779 AED | 15.352 AED | 1.476.012 AED |
| 2033-08 | 2.662.802 AED | 15.390 AED | 1.476.012 AED |
| 2033-09 | 2.679.935 AED | 15.428 AED | 1.476.012 AED |
| 2033-10 | 2.697.177 AED | 15.466 AED | 1.476.012 AED |
| 2033-11 | 2.714.531 AED | 15.504 AED | 1.476.012 AED |
| 2033-12 | 2.731.997 AED | 15.543 AED | 1.476.012 AED |
| 2034-01 | 2.749.574 AED | 15.581 AED | 1.476.012 AED |
| 2034-02 | 2.767.265 AED | 15.619 AED | 1.476.012 AED |
| 2034-03 | 2.785.070 AED | 15.658 AED | 1.476.012 AED |
| 2034-04 | 2.802.989 AED | 15.696 AED | 1.476.012 AED |
| 2034-05 | 2.821.024 AED | 15.735 AED | 1.476.012 AED |
| 2034-06 | 2.839.174 AED | 15.774 AED | 1.476.012 AED |
| 2034-07 | 2.857.441 AED | 15.813 AED | 1.476.012 AED |
| 2034-08 | 2.875.826 AED | 15.852 AED | 1.476.012 AED |
| 2034-09 | 2.894.329 AED | 15.891 AED | 1.476.012 AED |
| 2034-10 | 2.912.952 AED | 15.930 AED | 1.476.012 AED |
| 2034-11 | 2.931.694 AED | 15.969 AED | 1.476.012 AED |
| 2034-12 | 2.950.556 AED | 16.009 AED | 1.476.012 AED |
| 2035-01 | 2.969.540 AED | 16.048 AED | 1.476.012 AED |
| 2035-02 | 2.988.646 AED | 16.088 AED | 1.476.012 AED |
| 2035-03 | 3.007.875 AED | 16.128 AED | 1.476.012 AED |
| 2035-04 | 3.027.228 AED | 16.167 AED | 1.476.012 AED |
| 2035-05 | 3.046.705 AED | 16.207 AED | 1.476.012 AED |
| 2035-06 | 3.066.308 AED | 16.247 AED | 1.476.012 AED |
| 2035-07 | 3.086.037 AED | 16.287 AED | 1.476.012 AED |
| 2035-08 | 3.105.892 AED | 16.327 AED | 1.476.012 AED |
| 2035-09 | 3.125.876 AED | 16.368 AED | 1.476.012 AED |
| 2035-10 | 3.145.988 AED | 16.408 AED | 1.476.012 AED |
| 2035-11 | 3.166.229 AED | 16.449 AED | 1.476.012 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.476.013 AED | 0 AED | 457.564 AED |
| 2026 | 1.594.094 AED | 110.700 AED | 782.286 AED |
| 2027 | 1.721.621 AED | 154.105 AED | 959.408 AED |
| 2028 | 1.859.351 AED | 158.725 AED | 1.136.530 AED |
| 2029 | 2.008.099 AED | 163.487 AED | 1.313.651 AED |
| 2030 | 2.168.747 AED | 168.392 AED | 1.476.012 AED |
| 2031 | 2.342.247 AED | 173.443 AED | 1.476.012 AED |
| 2032 | 2.529.626 AED | 178.648 AED | 1.476.012 AED |
| 2033 | 2.731.997 AED | 184.007 AED | 1.476.012 AED |
| 2034 | 2.950.556 AED | 189.527 AED | 1.476.012 AED |
Additional Acquisition Costs
| DLD fee (4%) | 59,041 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 63,241 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.