Project details:
Aqua Flora - PDC Post handover
Handover Date: 2027-09-30
Developer:
Vincitore Realty
Description:
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 1.00 % after 1 month
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
Percent: 1.00 % after 4 month
Percent: 4.00 % after 5 month
Percent: 1.00 % after 6 month
Percent: 1.00 % after 7 month
Percent: 4.00 % after 8 month
Percent: 1.00 % after 9 month
Percent: 1.00 % after 10 month
Percent: 4.00 % after 11 month
Percent: 1.00 % after 12 month
Percent: 1.00 % after 13 month
Percent: 4.00 % after 14 month
Percent: 1.00 % after 15 month
Percent: 1.00 % after 16 month
Percent: 4.00 % after 17 month
Percent: 1.00 % after 18 month
Percent: 1.00 % after 19 month
Percent: 3.00 % after 20 month
Percent: 3.00 % after 23 month
The amount to be paid at the time of the handover.
Percent: 0.75 % after 1 month
Percent: 0.75 % after 2 month
Percent: 0.75 % after 3 month
Percent: 0.75 % after 4 month
Percent: 0.75 % after 6 month
Percent: 0.75 % after 7 month
Percent: 0.75 % after 8 month
Percent: 0.75 % after 9 month
Percent: 0.75 % after 10 month
Percent: 0.75 % after 11 month
Percent: 0.75 % after 12 month
Percent: 0.75 % after 13 month
Percent: 0.75 % after 14 month
Percent: 0.75 % after 15 month
Percent: 0.75 % after 16 month
Percent: 0.75 % after 17 month
Percent: 0.75 % after 17 month
Percent: 0.75 % after 19 month
Percent: 0.75 % after 20 month
Percent: 0.75 % after 21 month
Percent: 0.75 % after 22 month
Percent: 0.75 % after 23 month
Percent: 0.75 % after 24 month
Percent: 0.75 % after 25 month
Percent: 0.75 % after 26 month
Percent: 0.75 % after 27 month
Percent: 0.75 % after 28 month
Percent: 0.75 % after 29 month
Percent: 0.75 % after 29 month
Percent: 0.75 % after 31 month
Percent: 0.75 % after 32 month
Percent: 0.75 % after 33 month
Percent: 0.75 % after 34 month
Percent: 0.75 % after 35 month
Percent: 0.75 % after 36 month
Percent: 0.75 % after 37 month
Percent: 0.75 % after 38 month
Percent: 0.75 % after 39 month
Percent: 0.75 % after 40 month
Percent: 0.75 % after 41 month
Price Range:
From price: 904,000 AED
Sizes:
From sqft: 402 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 72,320.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 6,030 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 904,000 AED)
Payment Plan: Vincitore - Aqua Dimore - Post-Handover Payment Plan with PDC
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 180,800 AED |
| 2025-12-15 | Until Handover | 1.0 | 9,040 AED |
| 2026-01-15 | Until Handover | 1.0 | 9,040 AED |
| 2026-02-15 | Until Handover | 1.0 | 9,040 AED |
| 2026-03-15 | Until Handover | 1.0 | 9,040 AED |
| 2026-04-15 | Until Handover | 4.0 | 36,160 AED |
| 2026-05-15 | Until Handover | 1.0 | 9,040 AED |
| 2026-06-15 | Until Handover | 1.0 | 9,040 AED |
| 2026-07-15 | Until Handover | 4.0 | 36,160 AED |
| 2026-08-15 | Until Handover | 1.0 | 9,040 AED |
| 2026-09-15 | Until Handover | 1.0 | 9,040 AED |
| 2026-10-15 | Until Handover | 4.0 | 36,160 AED |
| 2026-11-15 | Until Handover | 1.0 | 9,040 AED |
| 2026-12-15 | Until Handover | 1.0 | 9,040 AED |
| 2027-01-15 | Until Handover | 4.0 | 36,160 AED |
| 2027-02-15 | Until Handover | 1.0 | 9,040 AED |
| 2027-03-15 | Until Handover | 1.0 | 9,040 AED |
| 2027-04-15 | Until Handover | 4.0 | 36,160 AED |
| 2027-05-15 | Until Handover | 1.0 | 9,040 AED |
| 2027-06-15 | Until Handover | 1.0 | 9,040 AED |
| 2027-07-15 | Until Handover | 3.0 | 27,120 AED |
| 2027-09-30 | At Handover | 10.0 | 90,400 AED |
| 2027-09-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2027-10-15 | Until Handover | 3.0 | 27,120 AED |
| 2027-10-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2027-11-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2027-12-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2028-03-01 | Post Handover Payment | 0.8 | 6,780 AED |
| 2028-03-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2028-04-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2028-05-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2028-06-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2028-07-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2028-08-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2028-09-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2028-10-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2028-11-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2028-12-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2029-03-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2029-04-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2029-05-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2029-06-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2029-07-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2029-08-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2029-09-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2029-10-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2029-11-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2029-12-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2030-03-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2030-04-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2030-05-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2030-06-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2030-07-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2030-08-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2030-09-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2030-10-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2030-11-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2030-12-30 | Post Handover Payment | 0.8 | 6,780 AED |
| 2031-01-30 | Post Handover Payment | 0.8 | 6,780 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 189,840 AED |
| 2026 | 189,840 AED |
| 2027 | 280,240 AED |
| 2028 | 74,580 AED |
| 2029 | 81,360 AED |
| 2030 | 81,360 AED |
| 2031 | 6,780 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 904.000 AED | 0 AED | 189.840 AED |
| 2026-01 | 909.816 AED | 0 AED | 198.880 AED |
| 2026-02 | 915.670 AED | 0 AED | 207.920 AED |
| 2026-03 | 921.561 AED | 0 AED | 216.960 AED |
| 2026-04 | 927.490 AED | 0 AED | 253.120 AED |
| 2026-05 | 933.458 AED | 0 AED | 262.160 AED |
| 2026-06 | 939.464 AED | 0 AED | 271.200 AED |
| 2026-07 | 945.508 AED | 0 AED | 307.360 AED |
| 2026-08 | 951.592 AED | 0 AED | 316.400 AED |
| 2026-09 | 957.714 AED | 0 AED | 325.440 AED |
| 2026-10 | 963.876 AED | 0 AED | 361.600 AED |
| 2026-11 | 970.078 AED | 0 AED | 370.640 AED |
| 2026-12 | 976.320 AED | 0 AED | 379.680 AED |
| 2027-01 | 982.601 AED | 0 AED | 415.840 AED |
| 2027-02 | 988.923 AED | 0 AED | 424.880 AED |
| 2027-03 | 995.286 AED | 0 AED | 433.920 AED |
| 2027-04 | 1.001.690 AED | 0 AED | 470.080 AED |
| 2027-05 | 1.008.135 AED | 0 AED | 479.120 AED |
| 2027-06 | 1.014.621 AED | 0 AED | 488.160 AED |
| 2027-07 | 1.021.149 AED | 0 AED | 515.280 AED |
| 2027-08 | 1.027.719 AED | 0 AED | 515.280 AED |
| 2027-09 | 1.034.332 AED | 0 AED | 612.460 AED |
| 2027-10 | 1.040.987 AED | 5.524 AED | 646.360 AED |
| 2027-11 | 1.047.684 AED | 5.524 AED | 653.140 AED |
| 2027-12 | 1.054.425 AED | 5.524 AED | 659.920 AED |
| 2028-01 | 1.061.209 AED | 5.704 AED | 659.920 AED |
| 2028-02 | 1.068.037 AED | 5.720 AED | 659.920 AED |
| 2028-03 | 1.074.909 AED | 5.735 AED | 673.480 AED |
| 2028-04 | 1.081.825 AED | 5.751 AED | 680.260 AED |
| 2028-05 | 1.088.785 AED | 5.766 AED | 687.040 AED |
| 2028-06 | 1.095.791 AED | 5.781 AED | 693.820 AED |
| 2028-07 | 1.102.841 AED | 5.797 AED | 700.600 AED |
| 2028-08 | 1.109.937 AED | 5.812 AED | 707.380 AED |
| 2028-09 | 1.117.078 AED | 5.828 AED | 714.160 AED |
| 2028-10 | 1.124.265 AED | 5.844 AED | 720.940 AED |
| 2028-11 | 1.131.499 AED | 5.859 AED | 727.720 AED |
| 2028-12 | 1.138.779 AED | 5.875 AED | 734.500 AED |
| 2029-01 | 1.146.106 AED | 5.891 AED | 748.060 AED |
| 2029-02 | 1.153.480 AED | 5.906 AED | 748.060 AED |
| 2029-03 | 1.160.902 AED | 5.922 AED | 754.840 AED |
| 2029-04 | 1.168.371 AED | 5.938 AED | 761.620 AED |
| 2029-05 | 1.175.888 AED | 5.954 AED | 768.400 AED |
| 2029-06 | 1.183.454 AED | 5.970 AED | 775.180 AED |
| 2029-07 | 1.191.068 AED | 5.986 AED | 781.960 AED |
| 2029-08 | 1.198.732 AED | 6.002 AED | 788.740 AED |
| 2029-09 | 1.206.444 AED | 6.018 AED | 795.520 AED |
| 2029-10 | 1.214.207 AED | 6.034 AED | 802.300 AED |
| 2029-11 | 1.222.019 AED | 6.050 AED | 809.080 AED |
| 2029-12 | 1.229.882 AED | 6.066 AED | 815.860 AED |
| 2030-01 | 1.237.795 AED | 6.083 AED | 829.420 AED |
| 2030-02 | 1.245.759 AED | 6.099 AED | 829.420 AED |
| 2030-03 | 1.253.774 AED | 6.115 AED | 836.200 AED |
| 2030-04 | 1.261.841 AED | 6.131 AED | 842.980 AED |
| 2030-05 | 1.269.959 AED | 6.148 AED | 849.760 AED |
| 2030-06 | 1.278.130 AED | 6.164 AED | 856.540 AED |
| 2030-07 | 1.286.354 AED | 6.181 AED | 863.320 AED |
| 2030-08 | 1.294.630 AED | 6.197 AED | 870.100 AED |
| 2030-09 | 1.302.960 AED | 6.214 AED | 876.880 AED |
| 2030-10 | 1.311.343 AED | 6.230 AED | 883.660 AED |
| 2030-11 | 1.319.781 AED | 6.247 AED | 890.440 AED |
| 2030-12 | 1.328.272 AED | 6.263 AED | 897.220 AED |
| 2031-01 | 1.336.818 AED | 6.280 AED | 904.000 AED |
| 2031-02 | 1.345.419 AED | 6.297 AED | 904.000 AED |
| 2031-03 | 1.354.076 AED | 6.314 AED | 904.000 AED |
| 2031-04 | 1.362.788 AED | 6.330 AED | 904.000 AED |
| 2031-05 | 1.371.556 AED | 6.347 AED | 904.000 AED |
| 2031-06 | 1.380.381 AED | 6.364 AED | 904.000 AED |
| 2031-07 | 1.389.262 AED | 6.381 AED | 904.000 AED |
| 2031-08 | 1.398.201 AED | 6.398 AED | 904.000 AED |
| 2031-09 | 1.407.197 AED | 6.415 AED | 904.000 AED |
| 2031-10 | 1.416.251 AED | 6.432 AED | 904.000 AED |
| 2031-11 | 1.425.363 AED | 6.449 AED | 904.000 AED |
| 2031-12 | 1.434.534 AED | 6.466 AED | 904.000 AED |
| 2032-01 | 1.443.764 AED | 6.484 AED | 904.000 AED |
| 2032-02 | 1.453.053 AED | 6.501 AED | 904.000 AED |
| 2032-03 | 1.462.402 AED | 6.518 AED | 904.000 AED |
| 2032-04 | 1.471.811 AED | 6.535 AED | 904.000 AED |
| 2032-05 | 1.481.281 AED | 6.553 AED | 904.000 AED |
| 2032-06 | 1.490.811 AED | 6.570 AED | 904.000 AED |
| 2032-07 | 1.500.403 AED | 6.588 AED | 904.000 AED |
| 2032-08 | 1.510.057 AED | 6.605 AED | 904.000 AED |
| 2032-09 | 1.519.773 AED | 6.623 AED | 904.000 AED |
| 2032-10 | 1.529.551 AED | 6.640 AED | 904.000 AED |
| 2032-11 | 1.539.392 AED | 6.658 AED | 904.000 AED |
| 2032-12 | 1.549.297 AED | 6.675 AED | 904.000 AED |
| 2033-01 | 1.559.265 AED | 6.693 AED | 904.000 AED |
| 2033-02 | 1.569.297 AED | 6.711 AED | 904.000 AED |
| 2033-03 | 1.579.394 AED | 6.729 AED | 904.000 AED |
| 2033-04 | 1.589.556 AED | 6.747 AED | 904.000 AED |
| 2033-05 | 1.599.783 AED | 6.764 AED | 904.000 AED |
| 2033-06 | 1.610.076 AED | 6.782 AED | 904.000 AED |
| 2033-07 | 1.620.436 AED | 6.800 AED | 904.000 AED |
| 2033-08 | 1.630.862 AED | 6.818 AED | 904.000 AED |
| 2033-09 | 1.641.355 AED | 6.836 AED | 904.000 AED |
| 2033-10 | 1.651.915 AED | 6.854 AED | 904.000 AED |
| 2033-11 | 1.662.544 AED | 6.873 AED | 904.000 AED |
| 2033-12 | 1.673.240 AED | 6.891 AED | 904.000 AED |
| 2034-01 | 1.684.006 AED | 6.909 AED | 904.000 AED |
| 2034-02 | 1.694.841 AED | 6.927 AED | 904.000 AED |
| 2034-03 | 1.705.746 AED | 6.946 AED | 904.000 AED |
| 2034-04 | 1.716.721 AED | 6.964 AED | 904.000 AED |
| 2034-05 | 1.727.766 AED | 6.982 AED | 904.000 AED |
| 2034-06 | 1.738.882 AED | 7.001 AED | 904.000 AED |
| 2034-07 | 1.750.070 AED | 7.019 AED | 904.000 AED |
| 2034-08 | 1.761.330 AED | 7.038 AED | 904.000 AED |
| 2034-09 | 1.772.663 AED | 7.057 AED | 904.000 AED |
| 2034-10 | 1.784.068 AED | 7.075 AED | 904.000 AED |
| 2034-11 | 1.795.547 AED | 7.094 AED | 904.000 AED |
| 2034-12 | 1.807.100 AED | 7.113 AED | 904.000 AED |
| 2035-01 | 1.818.727 AED | 7.131 AED | 904.000 AED |
| 2035-02 | 1.830.428 AED | 7.150 AED | 904.000 AED |
| 2035-03 | 1.842.205 AED | 7.169 AED | 904.000 AED |
| 2035-04 | 1.854.058 AED | 7.188 AED | 904.000 AED |
| 2035-05 | 1.865.987 AED | 7.207 AED | 904.000 AED |
| 2035-06 | 1.877.993 AED | 7.226 AED | 904.000 AED |
| 2035-07 | 1.890.076 AED | 7.245 AED | 904.000 AED |
| 2035-08 | 1.902.237 AED | 7.264 AED | 904.000 AED |
| 2035-09 | 1.914.476 AED | 7.283 AED | 904.000 AED |
| 2035-10 | 1.926.794 AED | 7.303 AED | 904.000 AED |
| 2035-11 | 1.939.191 AED | 7.322 AED | 904.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 904.000 AED | 0 AED | 189.840 AED |
| 2026 | 976.320 AED | 0 AED | 379.680 AED |
| 2027 | 1.054.425 AED | 16.572 AED | 659.920 AED |
| 2028 | 1.138.779 AED | 69.472 AED | 734.500 AED |
| 2029 | 1.229.882 AED | 71.737 AED | 815.860 AED |
| 2030 | 1.328.272 AED | 74.072 AED | 897.220 AED |
| 2031 | 1.434.534 AED | 76.473 AED | 904.000 AED |
| 2032 | 1.549.297 AED | 78.950 AED | 904.000 AED |
| 2033 | 1.673.240 AED | 81.498 AED | 904.000 AED |
| 2034 | 1.807.100 AED | 84.125 AED | 904.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 36,160 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 40,360 AED |
Price Range:
From price: 1,405,000 AED
Sizes:
From sqft: 770 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 112,400.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 11,550 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,405,000 AED)
Payment Plan: Vincitore - Aqua Dimore - Post-Handover Payment Plan with PDC
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 281,000 AED |
| 2025-12-15 | Until Handover | 1.0 | 14,050 AED |
| 2026-01-15 | Until Handover | 1.0 | 14,050 AED |
| 2026-02-15 | Until Handover | 1.0 | 14,050 AED |
| 2026-03-15 | Until Handover | 1.0 | 14,050 AED |
| 2026-04-15 | Until Handover | 4.0 | 56,200 AED |
| 2026-05-15 | Until Handover | 1.0 | 14,050 AED |
| 2026-06-15 | Until Handover | 1.0 | 14,050 AED |
| 2026-07-15 | Until Handover | 4.0 | 56,200 AED |
| 2026-08-15 | Until Handover | 1.0 | 14,050 AED |
| 2026-09-15 | Until Handover | 1.0 | 14,050 AED |
| 2026-10-15 | Until Handover | 4.0 | 56,200 AED |
| 2026-11-15 | Until Handover | 1.0 | 14,050 AED |
| 2026-12-15 | Until Handover | 1.0 | 14,050 AED |
| 2027-01-15 | Until Handover | 4.0 | 56,200 AED |
| 2027-02-15 | Until Handover | 1.0 | 14,050 AED |
| 2027-03-15 | Until Handover | 1.0 | 14,050 AED |
| 2027-04-15 | Until Handover | 4.0 | 56,200 AED |
| 2027-05-15 | Until Handover | 1.0 | 14,050 AED |
| 2027-06-15 | Until Handover | 1.0 | 14,050 AED |
| 2027-07-15 | Until Handover | 3.0 | 42,150 AED |
| 2027-09-30 | At Handover | 10.0 | 140,500 AED |
| 2027-09-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2027-10-15 | Until Handover | 3.0 | 42,150 AED |
| 2027-10-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2027-11-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2027-12-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2028-03-01 | Post Handover Payment | 0.8 | 10,538 AED |
| 2028-03-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2028-04-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2028-05-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2028-06-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2028-07-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2028-08-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2028-09-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2028-10-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2028-11-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2028-12-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2029-03-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2029-04-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2029-05-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2029-06-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2029-07-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2029-08-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2029-09-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2029-10-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2029-11-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2029-12-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2030-03-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2030-04-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2030-05-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2030-06-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2030-07-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2030-08-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2030-09-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2030-10-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2030-11-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2030-12-30 | Post Handover Payment | 0.8 | 10,538 AED |
| 2031-01-30 | Post Handover Payment | 0.8 | 10,538 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 295,050 AED |
| 2026 | 295,050 AED |
| 2027 | 435,550 AED |
| 2028 | 115,913 AED |
| 2029 | 126,450 AED |
| 2030 | 126,450 AED |
| 2031 | 10,538 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.405.000 AED | 0 AED | 295.050 AED |
| 2026-01 | 1.414.039 AED | 0 AED | 309.100 AED |
| 2026-02 | 1.423.137 AED | 0 AED | 323.150 AED |
| 2026-03 | 1.432.294 AED | 0 AED | 337.200 AED |
| 2026-04 | 1.441.509 AED | 0 AED | 393.400 AED |
| 2026-05 | 1.450.784 AED | 0 AED | 407.450 AED |
| 2026-06 | 1.460.118 AED | 0 AED | 421.500 AED |
| 2026-07 | 1.469.513 AED | 0 AED | 477.700 AED |
| 2026-08 | 1.478.968 AED | 0 AED | 491.750 AED |
| 2026-09 | 1.488.483 AED | 0 AED | 505.800 AED |
| 2026-10 | 1.498.060 AED | 0 AED | 562.000 AED |
| 2026-11 | 1.507.699 AED | 0 AED | 576.050 AED |
| 2026-12 | 1.517.400 AED | 0 AED | 590.100 AED |
| 2027-01 | 1.527.162 AED | 0 AED | 646.300 AED |
| 2027-02 | 1.536.988 AED | 0 AED | 660.350 AED |
| 2027-03 | 1.546.877 AED | 0 AED | 674.400 AED |
| 2027-04 | 1.556.830 AED | 0 AED | 730.600 AED |
| 2027-05 | 1.566.847 AED | 0 AED | 744.650 AED |
| 2027-06 | 1.576.928 AED | 0 AED | 758.700 AED |
| 2027-07 | 1.587.074 AED | 0 AED | 800.850 AED |
| 2027-08 | 1.597.285 AED | 0 AED | 800.850 AED |
| 2027-09 | 1.607.562 AED | 0 AED | 951.887 AED |
| 2027-10 | 1.617.905 AED | 8.404 AED | 1.004.575 AED |
| 2027-11 | 1.628.315 AED | 8.404 AED | 1.015.112 AED |
| 2027-12 | 1.638.792 AED | 8.404 AED | 1.025.650 AED |
| 2028-01 | 1.649.336 AED | 8.685 AED | 1.025.650 AED |
| 2028-02 | 1.659.947 AED | 8.708 AED | 1.025.650 AED |
| 2028-03 | 1.670.628 AED | 8.732 AED | 1.046.725 AED |
| 2028-04 | 1.681.376 AED | 8.756 AED | 1.057.262 AED |
| 2028-05 | 1.692.194 AED | 8.780 AED | 1.067.800 AED |
| 2028-06 | 1.703.082 AED | 8.804 AED | 1.078.337 AED |
| 2028-07 | 1.714.040 AED | 8.828 AED | 1.088.875 AED |
| 2028-08 | 1.725.068 AED | 8.852 AED | 1.099.412 AED |
| 2028-09 | 1.736.167 AED | 8.877 AED | 1.109.950 AED |
| 2028-10 | 1.747.338 AED | 8.901 AED | 1.120.487 AED |
| 2028-11 | 1.758.580 AED | 8.925 AED | 1.131.025 AED |
| 2028-12 | 1.769.895 AED | 8.950 AED | 1.141.562 AED |
| 2029-01 | 1.781.282 AED | 8.974 AED | 1.162.637 AED |
| 2029-02 | 1.792.743 AED | 8.999 AED | 1.162.637 AED |
| 2029-03 | 1.804.278 AED | 9.023 AED | 1.173.175 AED |
| 2029-04 | 1.815.887 AED | 9.048 AED | 1.183.712 AED |
| 2029-05 | 1.827.570 AED | 9.072 AED | 1.194.250 AED |
| 2029-06 | 1.839.329 AED | 9.097 AED | 1.204.787 AED |
| 2029-07 | 1.851.163 AED | 9.122 AED | 1.215.325 AED |
| 2029-08 | 1.863.073 AED | 9.147 AED | 1.225.862 AED |
| 2029-09 | 1.875.061 AED | 9.172 AED | 1.236.400 AED |
| 2029-10 | 1.887.125 AED | 9.197 AED | 1.246.937 AED |
| 2029-11 | 1.899.267 AED | 9.222 AED | 1.257.475 AED |
| 2029-12 | 1.911.486 AED | 9.247 AED | 1.268.012 AED |
| 2030-01 | 1.923.785 AED | 9.272 AED | 1.289.087 AED |
| 2030-02 | 1.936.163 AED | 9.297 AED | 1.289.087 AED |
| 2030-03 | 1.948.620 AED | 9.323 AED | 1.299.625 AED |
| 2030-04 | 1.961.158 AED | 9.348 AED | 1.310.162 AED |
| 2030-05 | 1.973.776 AED | 9.374 AED | 1.320.700 AED |
| 2030-06 | 1.986.475 AED | 9.399 AED | 1.331.237 AED |
| 2030-07 | 1.999.256 AED | 9.425 AED | 1.341.775 AED |
| 2030-08 | 2.012.119 AED | 9.450 AED | 1.352.312 AED |
| 2030-09 | 2.025.065 AED | 9.476 AED | 1.362.850 AED |
| 2030-10 | 2.038.095 AED | 9.502 AED | 1.373.387 AED |
| 2030-11 | 2.051.208 AED | 9.527 AED | 1.383.925 AED |
| 2030-12 | 2.064.405 AED | 9.553 AED | 1.394.462 AED |
| 2031-01 | 2.077.688 AED | 9.579 AED | 1.405.000 AED |
| 2031-02 | 2.091.056 AED | 9.605 AED | 1.405.000 AED |
| 2031-03 | 2.104.510 AED | 9.631 AED | 1.405.000 AED |
| 2031-04 | 2.118.050 AED | 9.657 AED | 1.405.000 AED |
| 2031-05 | 2.131.678 AED | 9.684 AED | 1.405.000 AED |
| 2031-06 | 2.145.393 AED | 9.710 AED | 1.405.000 AED |
| 2031-07 | 2.159.197 AED | 9.736 AED | 1.405.000 AED |
| 2031-08 | 2.173.089 AED | 9.763 AED | 1.405.000 AED |
| 2031-09 | 2.187.071 AED | 9.789 AED | 1.405.000 AED |
| 2031-10 | 2.201.142 AED | 9.816 AED | 1.405.000 AED |
| 2031-11 | 2.215.305 AED | 9.842 AED | 1.405.000 AED |
| 2031-12 | 2.229.558 AED | 9.869 AED | 1.405.000 AED |
| 2032-01 | 2.243.903 AED | 9.896 AED | 1.405.000 AED |
| 2032-02 | 2.258.340 AED | 9.922 AED | 1.405.000 AED |
| 2032-03 | 2.272.871 AED | 9.949 AED | 1.405.000 AED |
| 2032-04 | 2.287.494 AED | 9.976 AED | 1.405.000 AED |
| 2032-05 | 2.302.212 AED | 10.003 AED | 1.405.000 AED |
| 2032-06 | 2.317.025 AED | 10.030 AED | 1.405.000 AED |
| 2032-07 | 2.331.932 AED | 10.057 AED | 1.405.000 AED |
| 2032-08 | 2.346.936 AED | 10.084 AED | 1.405.000 AED |
| 2032-09 | 2.362.036 AED | 10.112 AED | 1.405.000 AED |
| 2032-10 | 2.377.234 AED | 10.139 AED | 1.405.000 AED |
| 2032-11 | 2.392.529 AED | 10.166 AED | 1.405.000 AED |
| 2032-12 | 2.407.923 AED | 10.194 AED | 1.405.000 AED |
| 2033-01 | 2.423.415 AED | 10.221 AED | 1.405.000 AED |
| 2033-02 | 2.439.008 AED | 10.249 AED | 1.405.000 AED |
| 2033-03 | 2.454.700 AED | 10.277 AED | 1.405.000 AED |
| 2033-04 | 2.470.494 AED | 10.304 AED | 1.405.000 AED |
| 2033-05 | 2.486.389 AED | 10.332 AED | 1.405.000 AED |
| 2033-06 | 2.502.387 AED | 10.360 AED | 1.405.000 AED |
| 2033-07 | 2.518.487 AED | 10.388 AED | 1.405.000 AED |
| 2033-08 | 2.534.691 AED | 10.416 AED | 1.405.000 AED |
| 2033-09 | 2.550.999 AED | 10.444 AED | 1.405.000 AED |
| 2033-10 | 2.567.413 AED | 10.472 AED | 1.405.000 AED |
| 2033-11 | 2.583.931 AED | 10.500 AED | 1.405.000 AED |
| 2033-12 | 2.600.556 AED | 10.528 AED | 1.405.000 AED |
| 2034-01 | 2.617.289 AED | 10.557 AED | 1.405.000 AED |
| 2034-02 | 2.634.128 AED | 10.585 AED | 1.405.000 AED |
| 2034-03 | 2.651.076 AED | 10.614 AED | 1.405.000 AED |
| 2034-04 | 2.668.133 AED | 10.642 AED | 1.405.000 AED |
| 2034-05 | 2.685.300 AED | 10.671 AED | 1.405.000 AED |
| 2034-06 | 2.702.578 AED | 10.700 AED | 1.405.000 AED |
| 2034-07 | 2.719.966 AED | 10.728 AED | 1.405.000 AED |
| 2034-08 | 2.737.466 AED | 10.757 AED | 1.405.000 AED |
| 2034-09 | 2.755.079 AED | 10.786 AED | 1.405.000 AED |
| 2034-10 | 2.772.806 AED | 10.815 AED | 1.405.000 AED |
| 2034-11 | 2.790.646 AED | 10.844 AED | 1.405.000 AED |
| 2034-12 | 2.808.601 AED | 10.873 AED | 1.405.000 AED |
| 2035-01 | 2.826.672 AED | 10.902 AED | 1.405.000 AED |
| 2035-02 | 2.844.859 AED | 10.932 AED | 1.405.000 AED |
| 2035-03 | 2.863.162 AED | 10.961 AED | 1.405.000 AED |
| 2035-04 | 2.881.584 AED | 10.990 AED | 1.405.000 AED |
| 2035-05 | 2.900.124 AED | 11.020 AED | 1.405.000 AED |
| 2035-06 | 2.918.784 AED | 11.049 AED | 1.405.000 AED |
| 2035-07 | 2.937.563 AED | 11.079 AED | 1.405.000 AED |
| 2035-08 | 2.956.464 AED | 11.109 AED | 1.405.000 AED |
| 2035-09 | 2.975.486 AED | 11.139 AED | 1.405.000 AED |
| 2035-10 | 2.994.630 AED | 11.168 AED | 1.405.000 AED |
| 2035-11 | 3.013.898 AED | 11.198 AED | 1.405.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.405.000 AED | 0 AED | 295.050 AED |
| 2026 | 1.517.400 AED | 0 AED | 590.100 AED |
| 2027 | 1.638.792 AED | 25.212 AED | 1.025.650 AED |
| 2028 | 1.769.895 AED | 105.798 AED | 1.141.562 AED |
| 2029 | 1.911.486 AED | 109.320 AED | 1.268.012 AED |
| 2030 | 2.064.405 AED | 112.946 AED | 1.394.462 AED |
| 2031 | 2.229.558 AED | 116.681 AED | 1.405.000 AED |
| 2032 | 2.407.923 AED | 120.528 AED | 1.405.000 AED |
| 2033 | 2.600.556 AED | 124.491 AED | 1.405.000 AED |
| 2034 | 2.808.601 AED | 128.572 AED | 1.405.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 56,200 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 60,400 AED |
Price Range:
From price: 1,554,000 AED
Sizes:
From sqft: 806 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 124,320.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 12,090 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,554,000 AED)
Payment Plan: Vincitore - Aqua Dimore - Post-Handover Payment Plan with PDC
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 310,800 AED |
| 2025-12-15 | Until Handover | 1.0 | 15,540 AED |
| 2026-01-15 | Until Handover | 1.0 | 15,540 AED |
| 2026-02-15 | Until Handover | 1.0 | 15,540 AED |
| 2026-03-15 | Until Handover | 1.0 | 15,540 AED |
| 2026-04-15 | Until Handover | 4.0 | 62,160 AED |
| 2026-05-15 | Until Handover | 1.0 | 15,540 AED |
| 2026-06-15 | Until Handover | 1.0 | 15,540 AED |
| 2026-07-15 | Until Handover | 4.0 | 62,160 AED |
| 2026-08-15 | Until Handover | 1.0 | 15,540 AED |
| 2026-09-15 | Until Handover | 1.0 | 15,540 AED |
| 2026-10-15 | Until Handover | 4.0 | 62,160 AED |
| 2026-11-15 | Until Handover | 1.0 | 15,540 AED |
| 2026-12-15 | Until Handover | 1.0 | 15,540 AED |
| 2027-01-15 | Until Handover | 4.0 | 62,160 AED |
| 2027-02-15 | Until Handover | 1.0 | 15,540 AED |
| 2027-03-15 | Until Handover | 1.0 | 15,540 AED |
| 2027-04-15 | Until Handover | 4.0 | 62,160 AED |
| 2027-05-15 | Until Handover | 1.0 | 15,540 AED |
| 2027-06-15 | Until Handover | 1.0 | 15,540 AED |
| 2027-07-15 | Until Handover | 3.0 | 46,620 AED |
| 2027-09-30 | At Handover | 10.0 | 155,400 AED |
| 2027-09-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2027-10-15 | Until Handover | 3.0 | 46,620 AED |
| 2027-10-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2027-11-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2027-12-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2028-03-01 | Post Handover Payment | 0.8 | 11,655 AED |
| 2028-03-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2028-04-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2028-05-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2028-06-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2028-07-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2028-08-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2028-09-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2028-10-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2028-11-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2028-12-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2029-03-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2029-04-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2029-05-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2029-06-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2029-07-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2029-08-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2029-09-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2029-10-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2029-11-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2029-12-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2030-03-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2030-04-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2030-05-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2030-06-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2030-07-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2030-08-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2030-09-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2030-10-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2030-11-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2030-12-30 | Post Handover Payment | 0.8 | 11,655 AED |
| 2031-01-30 | Post Handover Payment | 0.8 | 11,655 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 326,340 AED |
| 2026 | 326,340 AED |
| 2027 | 481,740 AED |
| 2028 | 128,205 AED |
| 2029 | 139,860 AED |
| 2030 | 139,860 AED |
| 2031 | 11,655 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.554.000 AED | 0 AED | 326.340 AED |
| 2026-01 | 1.563.998 AED | 0 AED | 341.880 AED |
| 2026-02 | 1.574.061 AED | 0 AED | 357.420 AED |
| 2026-03 | 1.584.188 AED | 0 AED | 372.960 AED |
| 2026-04 | 1.594.381 AED | 0 AED | 435.120 AED |
| 2026-05 | 1.604.639 AED | 0 AED | 450.660 AED |
| 2026-06 | 1.614.964 AED | 0 AED | 466.200 AED |
| 2026-07 | 1.625.354 AED | 0 AED | 528.360 AED |
| 2026-08 | 1.635.812 AED | 0 AED | 543.900 AED |
| 2026-09 | 1.646.337 AED | 0 AED | 559.440 AED |
| 2026-10 | 1.656.929 AED | 0 AED | 621.600 AED |
| 2026-11 | 1.667.590 AED | 0 AED | 637.140 AED |
| 2026-12 | 1.678.320 AED | 0 AED | 652.680 AED |
| 2027-01 | 1.689.118 AED | 0 AED | 714.840 AED |
| 2027-02 | 1.699.986 AED | 0 AED | 730.380 AED |
| 2027-03 | 1.710.923 AED | 0 AED | 745.920 AED |
| 2027-04 | 1.721.932 AED | 0 AED | 808.080 AED |
| 2027-05 | 1.733.011 AED | 0 AED | 823.620 AED |
| 2027-06 | 1.744.161 AED | 0 AED | 839.160 AED |
| 2027-07 | 1.755.383 AED | 0 AED | 885.780 AED |
| 2027-08 | 1.766.677 AED | 0 AED | 885.780 AED |
| 2027-09 | 1.778.044 AED | 0 AED | 1.052.835 AED |
| 2027-10 | 1.789.484 AED | 9.352 AED | 1.111.110 AED |
| 2027-11 | 1.800.997 AED | 9.352 AED | 1.122.765 AED |
| 2027-12 | 1.812.585 AED | 9.352 AED | 1.134.420 AED |
| 2028-01 | 1.824.247 AED | 9.663 AED | 1.134.420 AED |
| 2028-02 | 1.835.985 AED | 9.689 AED | 1.134.420 AED |
| 2028-03 | 1.847.797 AED | 9.715 AED | 1.157.730 AED |
| 2028-04 | 1.859.686 AED | 9.742 AED | 1.169.385 AED |
| 2028-05 | 1.871.651 AED | 9.768 AED | 1.181.040 AED |
| 2028-06 | 1.883.694 AED | 9.795 AED | 1.192.695 AED |
| 2028-07 | 1.895.813 AED | 9.822 AED | 1.204.350 AED |
| 2028-08 | 1.908.011 AED | 9.848 AED | 1.216.005 AED |
| 2028-09 | 1.920.287 AED | 9.875 AED | 1.227.660 AED |
| 2028-10 | 1.932.643 AED | 9.902 AED | 1.239.315 AED |
| 2028-11 | 1.945.077 AED | 9.929 AED | 1.250.970 AED |
| 2028-12 | 1.957.592 AED | 9.956 AED | 1.262.625 AED |
| 2029-01 | 1.970.187 AED | 9.983 AED | 1.285.935 AED |
| 2029-02 | 1.982.863 AED | 10.010 AED | 1.285.935 AED |
| 2029-03 | 1.995.621 AED | 10.037 AED | 1.297.590 AED |
| 2029-04 | 2.008.461 AED | 10.064 AED | 1.309.245 AED |
| 2029-05 | 2.021.384 AED | 10.092 AED | 1.320.900 AED |
| 2029-06 | 2.034.389 AED | 10.119 AED | 1.332.555 AED |
| 2029-07 | 2.047.479 AED | 10.147 AED | 1.344.210 AED |
| 2029-08 | 2.060.652 AED | 10.174 AED | 1.355.865 AED |
| 2029-09 | 2.073.910 AED | 10.202 AED | 1.367.520 AED |
| 2029-10 | 2.087.254 AED | 10.229 AED | 1.379.175 AED |
| 2029-11 | 2.100.683 AED | 10.257 AED | 1.390.830 AED |
| 2029-12 | 2.114.199 AED | 10.285 AED | 1.402.485 AED |
| 2030-01 | 2.127.802 AED | 10.313 AED | 1.425.795 AED |
| 2030-02 | 2.141.493 AED | 10.341 AED | 1.425.795 AED |
| 2030-03 | 2.155.271 AED | 10.369 AED | 1.437.450 AED |
| 2030-04 | 2.169.138 AED | 10.397 AED | 1.449.105 AED |
| 2030-05 | 2.183.094 AED | 10.425 AED | 1.460.760 AED |
| 2030-06 | 2.197.140 AED | 10.453 AED | 1.472.415 AED |
| 2030-07 | 2.211.277 AED | 10.481 AED | 1.484.070 AED |
| 2030-08 | 2.225.504 AED | 10.510 AED | 1.495.725 AED |
| 2030-09 | 2.239.823 AED | 10.538 AED | 1.507.380 AED |
| 2030-10 | 2.254.234 AED | 10.566 AED | 1.519.035 AED |
| 2030-11 | 2.268.738 AED | 10.595 AED | 1.530.690 AED |
| 2030-12 | 2.283.335 AED | 10.624 AED | 1.542.345 AED |
| 2031-01 | 2.298.026 AED | 10.652 AED | 1.554.000 AED |
| 2031-02 | 2.312.812 AED | 10.681 AED | 1.554.000 AED |
| 2031-03 | 2.327.693 AED | 10.710 AED | 1.554.000 AED |
| 2031-04 | 2.342.669 AED | 10.739 AED | 1.554.000 AED |
| 2031-05 | 2.357.742 AED | 10.768 AED | 1.554.000 AED |
| 2031-06 | 2.372.912 AED | 10.797 AED | 1.554.000 AED |
| 2031-07 | 2.388.179 AED | 10.826 AED | 1.554.000 AED |
| 2031-08 | 2.403.545 AED | 10.855 AED | 1.554.000 AED |
| 2031-09 | 2.419.009 AED | 10.884 AED | 1.554.000 AED |
| 2031-10 | 2.434.573 AED | 10.914 AED | 1.554.000 AED |
| 2031-11 | 2.450.237 AED | 10.943 AED | 1.554.000 AED |
| 2031-12 | 2.466.002 AED | 10.973 AED | 1.554.000 AED |
| 2032-01 | 2.481.869 AED | 11.002 AED | 1.554.000 AED |
| 2032-02 | 2.497.837 AED | 11.032 AED | 1.554.000 AED |
| 2032-03 | 2.513.908 AED | 11.061 AED | 1.554.000 AED |
| 2032-04 | 2.530.083 AED | 11.091 AED | 1.554.000 AED |
| 2032-05 | 2.546.361 AED | 11.121 AED | 1.554.000 AED |
| 2032-06 | 2.562.745 AED | 11.151 AED | 1.554.000 AED |
| 2032-07 | 2.579.233 AED | 11.181 AED | 1.554.000 AED |
| 2032-08 | 2.595.828 AED | 11.211 AED | 1.554.000 AED |
| 2032-09 | 2.612.530 AED | 11.241 AED | 1.554.000 AED |
| 2032-10 | 2.629.339 AED | 11.271 AED | 1.554.000 AED |
| 2032-11 | 2.646.256 AED | 11.302 AED | 1.554.000 AED |
| 2032-12 | 2.663.282 AED | 11.332 AED | 1.554.000 AED |
| 2033-01 | 2.680.418 AED | 11.362 AED | 1.554.000 AED |
| 2033-02 | 2.697.664 AED | 11.393 AED | 1.554.000 AED |
| 2033-03 | 2.715.021 AED | 11.423 AED | 1.554.000 AED |
| 2033-04 | 2.732.489 AED | 11.454 AED | 1.554.000 AED |
| 2033-05 | 2.750.070 AED | 11.485 AED | 1.554.000 AED |
| 2033-06 | 2.767.764 AED | 11.516 AED | 1.554.000 AED |
| 2033-07 | 2.785.572 AED | 11.547 AED | 1.554.000 AED |
| 2033-08 | 2.803.495 AED | 11.578 AED | 1.554.000 AED |
| 2033-09 | 2.821.532 AED | 11.609 AED | 1.554.000 AED |
| 2033-10 | 2.839.686 AED | 11.640 AED | 1.554.000 AED |
| 2033-11 | 2.857.957 AED | 11.671 AED | 1.554.000 AED |
| 2033-12 | 2.876.345 AED | 11.702 AED | 1.554.000 AED |
| 2034-01 | 2.894.852 AED | 11.733 AED | 1.554.000 AED |
| 2034-02 | 2.913.477 AED | 11.765 AED | 1.554.000 AED |
| 2034-03 | 2.932.223 AED | 11.796 AED | 1.554.000 AED |
| 2034-04 | 2.951.089 AED | 11.828 AED | 1.554.000 AED |
| 2034-05 | 2.970.076 AED | 11.860 AED | 1.554.000 AED |
| 2034-06 | 2.989.185 AED | 11.891 AED | 1.554.000 AED |
| 2034-07 | 3.008.418 AED | 11.923 AED | 1.554.000 AED |
| 2034-08 | 3.027.774 AED | 11.955 AED | 1.554.000 AED |
| 2034-09 | 3.047.255 AED | 11.987 AED | 1.554.000 AED |
| 2034-10 | 3.066.861 AED | 12.019 AED | 1.554.000 AED |
| 2034-11 | 3.086.593 AED | 12.051 AED | 1.554.000 AED |
| 2034-12 | 3.106.453 AED | 12.083 AED | 1.554.000 AED |
| 2035-01 | 3.126.440 AED | 12.116 AED | 1.554.000 AED |
| 2035-02 | 3.146.555 AED | 12.148 AED | 1.554.000 AED |
| 2035-03 | 3.166.800 AED | 12.181 AED | 1.554.000 AED |
| 2035-04 | 3.187.176 AED | 12.213 AED | 1.554.000 AED |
| 2035-05 | 3.207.682 AED | 12.246 AED | 1.554.000 AED |
| 2035-06 | 3.228.320 AED | 12.278 AED | 1.554.000 AED |
| 2035-07 | 3.249.091 AED | 12.311 AED | 1.554.000 AED |
| 2035-08 | 3.269.996 AED | 12.344 AED | 1.554.000 AED |
| 2035-09 | 3.291.035 AED | 12.377 AED | 1.554.000 AED |
| 2035-10 | 3.312.210 AED | 12.410 AED | 1.554.000 AED |
| 2035-11 | 3.333.521 AED | 12.443 AED | 1.554.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.554.000 AED | 0 AED | 326.340 AED |
| 2026 | 1.678.320 AED | 0 AED | 652.680 AED |
| 2027 | 1.812.585 AED | 28.056 AED | 1.134.420 AED |
| 2028 | 1.957.592 AED | 117.704 AED | 1.262.625 AED |
| 2029 | 2.114.199 AED | 121.599 AED | 1.402.485 AED |
| 2030 | 2.283.335 AED | 125.612 AED | 1.542.345 AED |
| 2031 | 2.466.002 AED | 129.742 AED | 1.554.000 AED |
| 2032 | 2.663.282 AED | 133.996 AED | 1.554.000 AED |
| 2033 | 2.876.345 AED | 138.380 AED | 1.554.000 AED |
| 2034 | 3.106.453 AED | 142.891 AED | 1.554.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 62,160 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 66,360 AED |
Price Range:
From price: 1,799,000 AED
Sizes:
From sqft: 1,060 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 143,920.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 15,900 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,799,000 AED)
Payment Plan: Vincitore - Aqua Dimore - Post-Handover Payment Plan with PDC
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 359,800 AED |
| 2025-12-15 | Until Handover | 1.0 | 17,990 AED |
| 2026-01-15 | Until Handover | 1.0 | 17,990 AED |
| 2026-02-15 | Until Handover | 1.0 | 17,990 AED |
| 2026-03-15 | Until Handover | 1.0 | 17,990 AED |
| 2026-04-15 | Until Handover | 4.0 | 71,960 AED |
| 2026-05-15 | Until Handover | 1.0 | 17,990 AED |
| 2026-06-15 | Until Handover | 1.0 | 17,990 AED |
| 2026-07-15 | Until Handover | 4.0 | 71,960 AED |
| 2026-08-15 | Until Handover | 1.0 | 17,990 AED |
| 2026-09-15 | Until Handover | 1.0 | 17,990 AED |
| 2026-10-15 | Until Handover | 4.0 | 71,960 AED |
| 2026-11-15 | Until Handover | 1.0 | 17,990 AED |
| 2026-12-15 | Until Handover | 1.0 | 17,990 AED |
| 2027-01-15 | Until Handover | 4.0 | 71,960 AED |
| 2027-02-15 | Until Handover | 1.0 | 17,990 AED |
| 2027-03-15 | Until Handover | 1.0 | 17,990 AED |
| 2027-04-15 | Until Handover | 4.0 | 71,960 AED |
| 2027-05-15 | Until Handover | 1.0 | 17,990 AED |
| 2027-06-15 | Until Handover | 1.0 | 17,990 AED |
| 2027-07-15 | Until Handover | 3.0 | 53,970 AED |
| 2027-09-30 | At Handover | 10.0 | 179,900 AED |
| 2027-09-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2027-10-15 | Until Handover | 3.0 | 53,970 AED |
| 2027-10-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2027-11-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2027-12-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2028-03-01 | Post Handover Payment | 0.8 | 13,493 AED |
| 2028-03-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2028-04-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2028-05-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2028-06-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2028-07-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2028-08-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2028-09-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2028-10-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2028-11-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2028-12-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2029-03-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2029-04-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2029-05-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2029-06-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2029-07-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2029-08-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2029-09-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2029-10-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2029-11-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2029-12-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2030-03-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2030-04-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2030-05-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2030-06-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2030-07-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2030-08-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2030-09-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2030-10-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2030-11-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2030-12-30 | Post Handover Payment | 0.8 | 13,493 AED |
| 2031-01-30 | Post Handover Payment | 0.8 | 13,493 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 377,790 AED |
| 2026 | 377,790 AED |
| 2027 | 557,690 AED |
| 2028 | 148,418 AED |
| 2029 | 161,910 AED |
| 2030 | 161,910 AED |
| 2031 | 13,493 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.799.000 AED | 0 AED | 377.790 AED |
| 2026-01 | 1.810.574 AED | 0 AED | 395.780 AED |
| 2026-02 | 1.822.224 AED | 0 AED | 413.770 AED |
| 2026-03 | 1.833.948 AED | 0 AED | 431.760 AED |
| 2026-04 | 1.845.748 AED | 0 AED | 503.720 AED |
| 2026-05 | 1.857.623 AED | 0 AED | 521.710 AED |
| 2026-06 | 1.869.575 AED | 0 AED | 539.700 AED |
| 2026-07 | 1.881.604 AED | 0 AED | 611.660 AED |
| 2026-08 | 1.893.710 AED | 0 AED | 629.650 AED |
| 2026-09 | 1.905.895 AED | 0 AED | 647.640 AED |
| 2026-10 | 1.918.157 AED | 0 AED | 719.600 AED |
| 2026-11 | 1.930.499 AED | 0 AED | 737.590 AED |
| 2026-12 | 1.942.920 AED | 0 AED | 755.580 AED |
| 2027-01 | 1.955.420 AED | 0 AED | 827.540 AED |
| 2027-02 | 1.968.002 AED | 0 AED | 845.530 AED |
| 2027-03 | 1.980.664 AED | 0 AED | 863.520 AED |
| 2027-04 | 1.993.407 AED | 0 AED | 935.480 AED |
| 2027-05 | 2.006.233 AED | 0 AED | 953.470 AED |
| 2027-06 | 2.019.141 AED | 0 AED | 971.460 AED |
| 2027-07 | 2.032.132 AED | 0 AED | 1.025.430 AED |
| 2027-08 | 2.045.207 AED | 0 AED | 1.025.430 AED |
| 2027-09 | 2.058.366 AED | 0 AED | 1.218.822 AED |
| 2027-10 | 2.071.610 AED | 10.668 AED | 1.286.285 AED |
| 2027-11 | 2.084.939 AED | 10.668 AED | 1.299.777 AED |
| 2027-12 | 2.098.353 AED | 10.668 AED | 1.313.270 AED |
| 2028-01 | 2.111.854 AED | 11.028 AED | 1.313.270 AED |
| 2028-02 | 2.125.442 AED | 11.058 AED | 1.313.270 AED |
| 2028-03 | 2.139.117 AED | 11.089 AED | 1.340.255 AED |
| 2028-04 | 2.152.880 AED | 11.119 AED | 1.353.747 AED |
| 2028-05 | 2.166.732 AED | 11.150 AED | 1.367.240 AED |
| 2028-06 | 2.180.673 AED | 11.181 AED | 1.380.732 AED |
| 2028-07 | 2.194.703 AED | 11.212 AED | 1.394.225 AED |
| 2028-08 | 2.208.824 AED | 11.242 AED | 1.407.717 AED |
| 2028-09 | 2.223.035 AED | 11.273 AED | 1.421.210 AED |
| 2028-10 | 2.237.339 AED | 11.305 AED | 1.434.702 AED |
| 2028-11 | 2.251.734 AED | 11.336 AED | 1.448.195 AED |
| 2028-12 | 2.266.221 AED | 11.367 AED | 1.461.687 AED |
| 2029-01 | 2.280.802 AED | 11.398 AED | 1.488.672 AED |
| 2029-02 | 2.295.477 AED | 11.430 AED | 1.488.672 AED |
| 2029-03 | 2.310.246 AED | 11.461 AED | 1.502.165 AED |
| 2029-04 | 2.325.110 AED | 11.493 AED | 1.515.657 AED |
| 2029-05 | 2.340.070 AED | 11.524 AED | 1.529.150 AED |
| 2029-06 | 2.355.126 AED | 11.556 AED | 1.542.642 AED |
| 2029-07 | 2.370.279 AED | 11.588 AED | 1.556.135 AED |
| 2029-08 | 2.385.530 AED | 11.620 AED | 1.569.627 AED |
| 2029-09 | 2.400.878 AED | 11.651 AED | 1.583.120 AED |
| 2029-10 | 2.416.326 AED | 11.683 AED | 1.596.612 AED |
| 2029-11 | 2.431.872 AED | 11.716 AED | 1.610.105 AED |
| 2029-12 | 2.447.519 AED | 11.748 AED | 1.623.597 AED |
| 2030-01 | 2.463.267 AED | 11.780 AED | 1.650.582 AED |
| 2030-02 | 2.479.115 AED | 11.812 AED | 1.650.582 AED |
| 2030-03 | 2.495.066 AED | 11.845 AED | 1.664.075 AED |
| 2030-04 | 2.511.119 AED | 11.877 AED | 1.677.567 AED |
| 2030-05 | 2.527.276 AED | 11.910 AED | 1.691.060 AED |
| 2030-06 | 2.543.537 AED | 11.942 AED | 1.704.552 AED |
| 2030-07 | 2.559.902 AED | 11.975 AED | 1.718.045 AED |
| 2030-08 | 2.576.372 AED | 12.008 AED | 1.731.537 AED |
| 2030-09 | 2.592.949 AED | 12.041 AED | 1.745.030 AED |
| 2030-10 | 2.609.632 AED | 12.074 AED | 1.758.522 AED |
| 2030-11 | 2.626.422 AED | 12.107 AED | 1.772.015 AED |
| 2030-12 | 2.643.321 AED | 12.140 AED | 1.785.507 AED |
| 2031-01 | 2.660.328 AED | 12.173 AED | 1.799.000 AED |
| 2031-02 | 2.677.445 AED | 12.206 AED | 1.799.000 AED |
| 2031-03 | 2.694.671 AED | 12.240 AED | 1.799.000 AED |
| 2031-04 | 2.712.009 AED | 12.273 AED | 1.799.000 AED |
| 2031-05 | 2.729.458 AED | 12.307 AED | 1.799.000 AED |
| 2031-06 | 2.747.019 AED | 12.340 AED | 1.799.000 AED |
| 2031-07 | 2.764.694 AED | 12.374 AED | 1.799.000 AED |
| 2031-08 | 2.782.482 AED | 12.408 AED | 1.799.000 AED |
| 2031-09 | 2.800.385 AED | 12.442 AED | 1.799.000 AED |
| 2031-10 | 2.818.402 AED | 12.476 AED | 1.799.000 AED |
| 2031-11 | 2.836.536 AED | 12.510 AED | 1.799.000 AED |
| 2031-12 | 2.854.786 AED | 12.544 AED | 1.799.000 AED |
| 2032-01 | 2.873.154 AED | 12.578 AED | 1.799.000 AED |
| 2032-02 | 2.891.640 AED | 12.612 AED | 1.799.000 AED |
| 2032-03 | 2.910.245 AED | 12.647 AED | 1.799.000 AED |
| 2032-04 | 2.928.970 AED | 12.681 AED | 1.799.000 AED |
| 2032-05 | 2.947.815 AED | 12.716 AED | 1.799.000 AED |
| 2032-06 | 2.966.781 AED | 12.750 AED | 1.799.000 AED |
| 2032-07 | 2.985.869 AED | 12.785 AED | 1.799.000 AED |
| 2032-08 | 3.005.081 AED | 12.820 AED | 1.799.000 AED |
| 2032-09 | 3.024.415 AED | 12.855 AED | 1.799.000 AED |
| 2032-10 | 3.043.875 AED | 12.890 AED | 1.799.000 AED |
| 2032-11 | 3.063.459 AED | 12.925 AED | 1.799.000 AED |
| 2032-12 | 3.083.169 AED | 12.960 AED | 1.799.000 AED |
| 2033-01 | 3.103.007 AED | 12.995 AED | 1.799.000 AED |
| 2033-02 | 3.122.971 AED | 13.030 AED | 1.799.000 AED |
| 2033-03 | 3.143.065 AED | 13.066 AED | 1.799.000 AED |
| 2033-04 | 3.163.287 AED | 13.101 AED | 1.799.000 AED |
| 2033-05 | 3.183.640 AED | 13.137 AED | 1.799.000 AED |
| 2033-06 | 3.204.124 AED | 13.173 AED | 1.799.000 AED |
| 2033-07 | 3.224.739 AED | 13.208 AED | 1.799.000 AED |
| 2033-08 | 3.245.487 AED | 13.244 AED | 1.799.000 AED |
| 2033-09 | 3.266.369 AED | 13.280 AED | 1.799.000 AED |
| 2033-10 | 3.287.385 AED | 13.316 AED | 1.799.000 AED |
| 2033-11 | 3.308.536 AED | 13.352 AED | 1.799.000 AED |
| 2033-12 | 3.329.823 AED | 13.388 AED | 1.799.000 AED |
| 2034-01 | 3.351.247 AED | 13.425 AED | 1.799.000 AED |
| 2034-02 | 3.372.809 AED | 13.461 AED | 1.799.000 AED |
| 2034-03 | 3.394.510 AED | 13.498 AED | 1.799.000 AED |
| 2034-04 | 3.416.350 AED | 13.534 AED | 1.799.000 AED |
| 2034-05 | 3.438.331 AED | 13.571 AED | 1.799.000 AED |
| 2034-06 | 3.460.454 AED | 13.608 AED | 1.799.000 AED |
| 2034-07 | 3.482.718 AED | 13.644 AED | 1.799.000 AED |
| 2034-08 | 3.505.126 AED | 13.681 AED | 1.799.000 AED |
| 2034-09 | 3.527.678 AED | 13.718 AED | 1.799.000 AED |
| 2034-10 | 3.550.375 AED | 13.755 AED | 1.799.000 AED |
| 2034-11 | 3.573.219 AED | 13.793 AED | 1.799.000 AED |
| 2034-12 | 3.596.209 AED | 13.830 AED | 1.799.000 AED |
| 2035-01 | 3.619.347 AED | 13.867 AED | 1.799.000 AED |
| 2035-02 | 3.642.634 AED | 13.905 AED | 1.799.000 AED |
| 2035-03 | 3.666.071 AED | 13.942 AED | 1.799.000 AED |
| 2035-04 | 3.689.658 AED | 13.980 AED | 1.799.000 AED |
| 2035-05 | 3.713.398 AED | 14.018 AED | 1.799.000 AED |
| 2035-06 | 3.737.290 AED | 14.056 AED | 1.799.000 AED |
| 2035-07 | 3.761.336 AED | 14.094 AED | 1.799.000 AED |
| 2035-08 | 3.785.536 AED | 14.132 AED | 1.799.000 AED |
| 2035-09 | 3.809.893 AED | 14.170 AED | 1.799.000 AED |
| 2035-10 | 3.834.405 AED | 14.208 AED | 1.799.000 AED |
| 2035-11 | 3.859.076 AED | 14.246 AED | 1.799.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.799.000 AED | 0 AED | 377.790 AED |
| 2026 | 1.942.920 AED | 0 AED | 755.580 AED |
| 2027 | 2.098.353 AED | 32.004 AED | 1.313.270 AED |
| 2028 | 2.266.221 AED | 134.360 AED | 1.461.687 AED |
| 2029 | 2.447.519 AED | 138.868 AED | 1.623.597 AED |
| 2030 | 2.643.321 AED | 143.511 AED | 1.785.507 AED |
| 2031 | 2.854.786 AED | 148.293 AED | 1.799.000 AED |
| 2032 | 3.083.169 AED | 153.219 AED | 1.799.000 AED |
| 2033 | 3.329.823 AED | 158.290 AED | 1.799.000 AED |
| 2034 | 3.596.209 AED | 163.518 AED | 1.799.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 71,960 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 76,160 AED |
Price Range:
From price: 3,194,000 AED
Sizes:
From sqft: 2,222 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 255,520.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 33,330 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 3,194,000 AED)
Payment Plan: Vincitore - Aqua Dimore - Post-Handover Payment Plan with PDC
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 638,800 AED |
| 2025-12-15 | Until Handover | 1.0 | 31,940 AED |
| 2026-01-15 | Until Handover | 1.0 | 31,940 AED |
| 2026-02-15 | Until Handover | 1.0 | 31,940 AED |
| 2026-03-15 | Until Handover | 1.0 | 31,940 AED |
| 2026-04-15 | Until Handover | 4.0 | 127,760 AED |
| 2026-05-15 | Until Handover | 1.0 | 31,940 AED |
| 2026-06-15 | Until Handover | 1.0 | 31,940 AED |
| 2026-07-15 | Until Handover | 4.0 | 127,760 AED |
| 2026-08-15 | Until Handover | 1.0 | 31,940 AED |
| 2026-09-15 | Until Handover | 1.0 | 31,940 AED |
| 2026-10-15 | Until Handover | 4.0 | 127,760 AED |
| 2026-11-15 | Until Handover | 1.0 | 31,940 AED |
| 2026-12-15 | Until Handover | 1.0 | 31,940 AED |
| 2027-01-15 | Until Handover | 4.0 | 127,760 AED |
| 2027-02-15 | Until Handover | 1.0 | 31,940 AED |
| 2027-03-15 | Until Handover | 1.0 | 31,940 AED |
| 2027-04-15 | Until Handover | 4.0 | 127,760 AED |
| 2027-05-15 | Until Handover | 1.0 | 31,940 AED |
| 2027-06-15 | Until Handover | 1.0 | 31,940 AED |
| 2027-07-15 | Until Handover | 3.0 | 95,820 AED |
| 2027-09-30 | At Handover | 10.0 | 319,400 AED |
| 2027-09-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2027-10-15 | Until Handover | 3.0 | 95,820 AED |
| 2027-10-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2027-11-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2027-12-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2028-03-01 | Post Handover Payment | 0.8 | 23,955 AED |
| 2028-03-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2028-04-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2028-05-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2028-06-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2028-07-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2028-08-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2028-09-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2028-10-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2028-11-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2028-12-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2029-01-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2029-03-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2029-04-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2029-05-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2029-06-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2029-07-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2029-08-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2029-09-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2029-10-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2029-11-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2029-12-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2030-01-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2030-03-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2030-04-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2030-05-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2030-06-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2030-07-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2030-08-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2030-09-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2030-10-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2030-11-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2030-12-30 | Post Handover Payment | 0.8 | 23,955 AED |
| 2031-01-30 | Post Handover Payment | 0.8 | 23,955 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 670,740 AED |
| 2026 | 670,740 AED |
| 2027 | 990,140 AED |
| 2028 | 263,505 AED |
| 2029 | 287,460 AED |
| 2030 | 287,460 AED |
| 2031 | 23,955 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 3.194.000 AED | 0 AED | 670.740 AED |
| 2026-01 | 3.214.550 AED | 0 AED | 702.680 AED |
| 2026-02 | 3.235.232 AED | 0 AED | 734.620 AED |
| 2026-03 | 3.256.048 AED | 0 AED | 766.560 AED |
| 2026-04 | 3.276.997 AED | 0 AED | 894.320 AED |
| 2026-05 | 3.298.082 AED | 0 AED | 926.260 AED |
| 2026-06 | 3.319.302 AED | 0 AED | 958.200 AED |
| 2026-07 | 3.340.658 AED | 0 AED | 1.085.960 AED |
| 2026-08 | 3.362.152 AED | 0 AED | 1.117.900 AED |
| 2026-09 | 3.383.784 AED | 0 AED | 1.149.840 AED |
| 2026-10 | 3.405.556 AED | 0 AED | 1.277.600 AED |
| 2026-11 | 3.427.467 AED | 0 AED | 1.309.540 AED |
| 2026-12 | 3.449.520 AED | 0 AED | 1.341.480 AED |
| 2027-01 | 3.471.714 AED | 0 AED | 1.469.240 AED |
| 2027-02 | 3.494.051 AED | 0 AED | 1.501.180 AED |
| 2027-03 | 3.516.532 AED | 0 AED | 1.533.120 AED |
| 2027-04 | 3.539.157 AED | 0 AED | 1.660.880 AED |
| 2027-05 | 3.561.928 AED | 0 AED | 1.692.820 AED |
| 2027-06 | 3.584.846 AED | 0 AED | 1.724.760 AED |
| 2027-07 | 3.607.911 AED | 0 AED | 1.820.580 AED |
| 2027-08 | 3.631.124 AED | 0 AED | 1.820.580 AED |
| 2027-09 | 3.654.487 AED | 0 AED | 2.163.935 AED |
| 2027-10 | 3.678.000 AED | 18.515 AED | 2.283.710 AED |
| 2027-11 | 3.701.664 AED | 18.515 AED | 2.307.665 AED |
| 2027-12 | 3.725.481 AED | 18.515 AED | 2.331.620 AED |
| 2028-01 | 3.749.451 AED | 19.154 AED | 2.331.620 AED |
| 2028-02 | 3.773.575 AED | 19.208 AED | 2.331.620 AED |
| 2028-03 | 3.797.854 AED | 19.262 AED | 2.379.530 AED |
| 2028-04 | 3.822.290 AED | 19.317 AED | 2.403.485 AED |
| 2028-05 | 3.846.883 AED | 19.371 AED | 2.427.440 AED |
| 2028-06 | 3.871.634 AED | 19.426 AED | 2.451.395 AED |
| 2028-07 | 3.896.544 AED | 19.481 AED | 2.475.350 AED |
| 2028-08 | 3.921.614 AED | 19.536 AED | 2.499.305 AED |
| 2028-09 | 3.946.846 AED | 19.591 AED | 2.523.260 AED |
| 2028-10 | 3.972.240 AED | 19.646 AED | 2.547.215 AED |
| 2028-11 | 3.997.798 AED | 19.701 AED | 2.571.170 AED |
| 2028-12 | 4.023.520 AED | 19.757 AED | 2.595.125 AED |
| 2029-01 | 4.049.407 AED | 19.812 AED | 2.643.035 AED |
| 2029-02 | 4.075.461 AED | 19.868 AED | 2.643.035 AED |
| 2029-03 | 4.101.683 AED | 19.924 AED | 2.666.990 AED |
| 2029-04 | 4.128.073 AED | 19.980 AED | 2.690.945 AED |
| 2029-05 | 4.154.633 AED | 20.036 AED | 2.714.900 AED |
| 2029-06 | 4.181.364 AED | 20.092 AED | 2.738.855 AED |
| 2029-07 | 4.208.267 AED | 20.148 AED | 2.762.810 AED |
| 2029-08 | 4.235.343 AED | 20.205 AED | 2.786.765 AED |
| 2029-09 | 4.262.594 AED | 20.262 AED | 2.810.720 AED |
| 2029-10 | 4.290.019 AED | 20.318 AED | 2.834.675 AED |
| 2029-11 | 4.317.622 AED | 20.375 AED | 2.858.630 AED |
| 2029-12 | 4.345.401 AED | 20.433 AED | 2.882.585 AED |
| 2030-01 | 4.373.360 AED | 20.490 AED | 2.930.495 AED |
| 2030-02 | 4.401.498 AED | 20.547 AED | 2.930.495 AED |
| 2030-03 | 4.429.817 AED | 20.605 AED | 2.954.450 AED |
| 2030-04 | 4.458.319 AED | 20.662 AED | 2.978.405 AED |
| 2030-05 | 4.487.004 AED | 20.720 AED | 3.002.360 AED |
| 2030-06 | 4.515.873 AED | 20.778 AED | 3.026.315 AED |
| 2030-07 | 4.544.929 AED | 20.836 AED | 3.050.270 AED |
| 2030-08 | 4.574.171 AED | 20.894 AED | 3.074.225 AED |
| 2030-09 | 4.603.601 AED | 20.953 AED | 3.098.180 AED |
| 2030-10 | 4.633.221 AED | 21.011 AED | 3.122.135 AED |
| 2030-11 | 4.663.031 AED | 21.070 AED | 3.146.090 AED |
| 2030-12 | 4.693.033 AED | 21.129 AED | 3.170.045 AED |
| 2031-01 | 4.723.228 AED | 21.188 AED | 3.194.000 AED |
| 2031-02 | 4.753.618 AED | 21.247 AED | 3.194.000 AED |
| 2031-03 | 4.784.203 AED | 21.306 AED | 3.194.000 AED |
| 2031-04 | 4.814.985 AED | 21.366 AED | 3.194.000 AED |
| 2031-05 | 4.845.964 AED | 21.425 AED | 3.194.000 AED |
| 2031-06 | 4.877.143 AED | 21.485 AED | 3.194.000 AED |
| 2031-07 | 4.908.523 AED | 21.545 AED | 3.194.000 AED |
| 2031-08 | 4.940.105 AED | 21.605 AED | 3.194.000 AED |
| 2031-09 | 4.971.889 AED | 21.665 AED | 3.194.000 AED |
| 2031-10 | 5.003.879 AED | 21.725 AED | 3.194.000 AED |
| 2031-11 | 5.036.074 AED | 21.785 AED | 3.194.000 AED |
| 2031-12 | 5.068.476 AED | 21.846 AED | 3.194.000 AED |
| 2032-01 | 5.101.087 AED | 21.907 AED | 3.194.000 AED |
| 2032-02 | 5.133.907 AED | 21.968 AED | 3.194.000 AED |
| 2032-03 | 5.166.939 AED | 22.029 AED | 3.194.000 AED |
| 2032-04 | 5.200.183 AED | 22.090 AED | 3.194.000 AED |
| 2032-05 | 5.233.641 AED | 22.151 AED | 3.194.000 AED |
| 2032-06 | 5.267.315 AED | 22.213 AED | 3.194.000 AED |
| 2032-07 | 5.301.205 AED | 22.274 AED | 3.194.000 AED |
| 2032-08 | 5.335.313 AED | 22.336 AED | 3.194.000 AED |
| 2032-09 | 5.369.641 AED | 22.398 AED | 3.194.000 AED |
| 2032-10 | 5.404.189 AED | 22.460 AED | 3.194.000 AED |
| 2032-11 | 5.438.960 AED | 22.522 AED | 3.194.000 AED |
| 2032-12 | 5.473.954 AED | 22.585 AED | 3.194.000 AED |
| 2033-01 | 5.509.174 AED | 22.647 AED | 3.194.000 AED |
| 2033-02 | 5.544.620 AED | 22.710 AED | 3.194.000 AED |
| 2033-03 | 5.580.294 AED | 22.773 AED | 3.194.000 AED |
| 2033-04 | 5.616.198 AED | 22.836 AED | 3.194.000 AED |
| 2033-05 | 5.652.333 AED | 22.899 AED | 3.194.000 AED |
| 2033-06 | 5.688.700 AED | 22.962 AED | 3.194.000 AED |
| 2033-07 | 5.725.301 AED | 23.026 AED | 3.194.000 AED |
| 2033-08 | 5.762.138 AED | 23.090 AED | 3.194.000 AED |
| 2033-09 | 5.799.212 AED | 23.153 AED | 3.194.000 AED |
| 2033-10 | 5.836.524 AED | 23.217 AED | 3.194.000 AED |
| 2033-11 | 5.874.077 AED | 23.281 AED | 3.194.000 AED |
| 2033-12 | 5.911.871 AED | 23.346 AED | 3.194.000 AED |
| 2034-01 | 5.949.908 AED | 23.410 AED | 3.194.000 AED |
| 2034-02 | 5.988.190 AED | 23.475 AED | 3.194.000 AED |
| 2034-03 | 6.026.718 AED | 23.539 AED | 3.194.000 AED |
| 2034-04 | 6.065.494 AED | 23.604 AED | 3.194.000 AED |
| 2034-05 | 6.104.519 AED | 23.669 AED | 3.194.000 AED |
| 2034-06 | 6.143.796 AED | 23.735 AED | 3.194.000 AED |
| 2034-07 | 6.183.326 AED | 23.800 AED | 3.194.000 AED |
| 2034-08 | 6.223.109 AED | 23.866 AED | 3.194.000 AED |
| 2034-09 | 6.263.149 AED | 23.931 AED | 3.194.000 AED |
| 2034-10 | 6.303.446 AED | 23.997 AED | 3.194.000 AED |
| 2034-11 | 6.344.003 AED | 24.063 AED | 3.194.000 AED |
| 2034-12 | 6.384.820 AED | 24.129 AED | 3.194.000 AED |
| 2035-01 | 6.425.900 AED | 24.196 AED | 3.194.000 AED |
| 2035-02 | 6.467.245 AED | 24.262 AED | 3.194.000 AED |
| 2035-03 | 6.508.855 AED | 24.329 AED | 3.194.000 AED |
| 2035-04 | 6.550.733 AED | 24.396 AED | 3.194.000 AED |
| 2035-05 | 6.592.881 AED | 24.463 AED | 3.194.000 AED |
| 2035-06 | 6.635.300 AED | 24.530 AED | 3.194.000 AED |
| 2035-07 | 6.677.992 AED | 24.597 AED | 3.194.000 AED |
| 2035-08 | 6.720.958 AED | 24.665 AED | 3.194.000 AED |
| 2035-09 | 6.764.201 AED | 24.733 AED | 3.194.000 AED |
| 2035-10 | 6.807.722 AED | 24.800 AED | 3.194.000 AED |
| 2035-11 | 6.851.523 AED | 24.868 AED | 3.194.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 3.194.000 AED | 0 AED | 670.740 AED |
| 2026 | 3.449.520 AED | 0 AED | 1.341.480 AED |
| 2027 | 3.725.481 AED | 55.545 AED | 2.331.620 AED |
| 2028 | 4.023.520 AED | 233.450 AED | 2.595.125 AED |
| 2029 | 4.345.401 AED | 241.453 AED | 2.882.585 AED |
| 2030 | 4.693.033 AED | 249.695 AED | 3.170.045 AED |
| 2031 | 5.068.476 AED | 258.188 AED | 3.194.000 AED |
| 2032 | 5.473.954 AED | 266.933 AED | 3.194.000 AED |
| 2033 | 5.911.871 AED | 275.940 AED | 3.194.000 AED |
| 2034 | 6.384.820 AED | 285.218 AED | 3.194.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 127,760 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 131,960 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.