Project details:
Cove Grand - post payment
Location: Dubailand. Building Cofiguration: 1B + G + 3P + 17 + R Nestled beside a lush park in a vibrant, family-friendly community, Cove Grand by Imtiaz is an elegant residential address in Dubailand. Thoughtfully designed for those who seek more from everyday living, it features contemporary architecture, spacious layouts, and lifestyle-rich amenities—offering a refined and effortless way of life.
Handover Date: 2027-08-15
Developer:
Imtiaz
Description: IMTIAZ Developments is a Dubai-based developer that prioritizes design and attention to detail. Their projects seamlessly combine refined elegance with practical space utilization. With an in-house construction team, they ensure quality at every level. IMTIAZ is not about mass production but about thoughtful, long-term value creation.
Discounts:
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 5.00 % after 4 month
Percent: 5.00 % after 7 month
Percent: 10.00 % after 11 month
Percent: 5.00 % after 14 month
Percent: 5.00 % after 18 month
Percent: 5.00 % after 23 month
The amount to be paid at the time of the handover.
Percent: 2.50 % after 1 month
Percent: 2.50 % after 4 month
Percent: 2.50 % after 7 month
Percent: 2.50 % after 10 month
Percent: 2.50 % after 13 month
Percent: 2.50 % after 16 month
Percent: 2.50 % after 19 month
Percent: 2.50 % after 22 month
Percent: 2.50 % after 25 month
Percent: 2.50 % after 28 month
Percent: 2.50 % after 31 month
Percent: 2.50 % after 34 month
Price Range:
From price: 690,000 AED
Sizes:
From sqft: 386 sqft
Predicted numbers:
Furniture Price: Included into the purchase price
Initial Rent*: 56,000.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 5,790 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 690,000 AED)
Payment Plan: Cove Grand - 3 YEARS POST HANDOVER
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 138,000 AED |
| 2026-03-15 | Until Handover | 5.0 | 34,500 AED |
| 2026-06-15 | Until Handover | 5.0 | 34,500 AED |
| 2026-10-15 | Until Handover | 10.0 | 69,000 AED |
| 2027-01-15 | Until Handover | 5.0 | 34,500 AED |
| 2027-05-15 | Until Handover | 5.0 | 34,500 AED |
| 2027-08-15 | At Handover | 15.0 | 103,500 AED |
| 2027-08-15 | Post Handover Payment | 2.5 | 17,250 AED |
| 2027-10-15 | Until Handover | 5.0 | 34,500 AED |
| 2027-11-15 | Post Handover Payment | 2.5 | 17,250 AED |
| 2028-02-15 | Post Handover Payment | 2.5 | 17,250 AED |
| 2028-05-15 | Post Handover Payment | 2.5 | 17,250 AED |
| 2028-08-15 | Post Handover Payment | 2.5 | 17,250 AED |
| 2028-11-15 | Post Handover Payment | 2.5 | 17,250 AED |
| 2029-02-15 | Post Handover Payment | 2.5 | 17,250 AED |
| 2029-05-15 | Post Handover Payment | 2.5 | 17,250 AED |
| 2029-08-15 | Post Handover Payment | 2.5 | 17,250 AED |
| 2029-11-15 | Post Handover Payment | 2.5 | 17,250 AED |
| 2030-02-15 | Post Handover Payment | 2.5 | 17,250 AED |
| 2030-05-15 | Post Handover Payment | 2.5 | 17,250 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 138,000 AED |
| 2026 | 138,000 AED |
| 2027 | 241,500 AED |
| 2028 | 69,000 AED |
| 2029 | 69,000 AED |
| 2030 | 34,500 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 690.000 AED | 0 AED | 138.000 AED |
| 2026-01 | 694.439 AED | 0 AED | 138.000 AED |
| 2026-02 | 698.907 AED | 0 AED | 138.000 AED |
| 2026-03 | 703.404 AED | 0 AED | 172.500 AED |
| 2026-04 | 707.930 AED | 0 AED | 172.500 AED |
| 2026-05 | 712.484 AED | 0 AED | 172.500 AED |
| 2026-06 | 717.069 AED | 0 AED | 207.000 AED |
| 2026-07 | 721.682 AED | 0 AED | 207.000 AED |
| 2026-08 | 726.326 AED | 0 AED | 207.000 AED |
| 2026-09 | 730.999 AED | 0 AED | 207.000 AED |
| 2026-10 | 735.702 AED | 0 AED | 276.000 AED |
| 2026-11 | 740.436 AED | 0 AED | 276.000 AED |
| 2026-12 | 745.200 AED | 0 AED | 276.000 AED |
| 2027-01 | 749.994 AED | 0 AED | 310.500 AED |
| 2027-02 | 754.820 AED | 0 AED | 310.500 AED |
| 2027-03 | 759.676 AED | 0 AED | 310.500 AED |
| 2027-04 | 764.564 AED | 0 AED | 310.500 AED |
| 2027-05 | 769.483 AED | 0 AED | 345.000 AED |
| 2027-06 | 774.434 AED | 0 AED | 345.000 AED |
| 2027-07 | 779.417 AED | 0 AED | 345.000 AED |
| 2027-08 | 784.432 AED | 0 AED | 465.750 AED |
| 2027-09 | 789.479 AED | 4.184 AED | 465.750 AED |
| 2027-10 | 794.558 AED | 4.184 AED | 500.250 AED |
| 2027-11 | 799.670 AED | 4.184 AED | 517.500 AED |
| 2027-12 | 804.816 AED | 4.184 AED | 517.500 AED |
| 2028-01 | 809.994 AED | 4.324 AED | 517.500 AED |
| 2028-02 | 815.205 AED | 4.336 AED | 534.750 AED |
| 2028-03 | 820.450 AED | 4.347 AED | 534.750 AED |
| 2028-04 | 825.729 AED | 4.359 AED | 534.750 AED |
| 2028-05 | 831.042 AED | 4.371 AED | 552.000 AED |
| 2028-06 | 836.389 AED | 4.383 AED | 552.000 AED |
| 2028-07 | 841.770 AED | 4.395 AED | 552.000 AED |
| 2028-08 | 847.186 AED | 4.407 AED | 569.250 AED |
| 2028-09 | 852.637 AED | 4.419 AED | 569.250 AED |
| 2028-10 | 858.123 AED | 4.431 AED | 569.250 AED |
| 2028-11 | 863.644 AED | 4.444 AED | 586.500 AED |
| 2028-12 | 869.201 AED | 4.456 AED | 586.500 AED |
| 2029-01 | 874.793 AED | 4.468 AED | 586.500 AED |
| 2029-02 | 880.422 AED | 4.480 AED | 603.750 AED |
| 2029-03 | 886.086 AED | 4.492 AED | 603.750 AED |
| 2029-04 | 891.787 AED | 4.505 AED | 603.750 AED |
| 2029-05 | 897.525 AED | 4.517 AED | 621.000 AED |
| 2029-06 | 903.300 AED | 4.529 AED | 621.000 AED |
| 2029-07 | 909.112 AED | 4.542 AED | 621.000 AED |
| 2029-08 | 914.961 AED | 4.554 AED | 638.250 AED |
| 2029-09 | 920.848 AED | 4.566 AED | 638.250 AED |
| 2029-10 | 926.773 AED | 4.579 AED | 638.250 AED |
| 2029-11 | 932.736 AED | 4.591 AED | 655.500 AED |
| 2029-12 | 938.737 AED | 4.604 AED | 655.500 AED |
| 2030-01 | 944.777 AED | 4.616 AED | 655.500 AED |
| 2030-02 | 950.855 AED | 4.629 AED | 672.750 AED |
| 2030-03 | 956.973 AED | 4.642 AED | 672.750 AED |
| 2030-04 | 963.131 AED | 4.654 AED | 672.750 AED |
| 2030-05 | 969.327 AED | 4.667 AED | 690.000 AED |
| 2030-06 | 975.564 AED | 4.680 AED | 690.000 AED |
| 2030-07 | 981.841 AED | 4.692 AED | 690.000 AED |
| 2030-08 | 988.158 AED | 4.705 AED | 690.000 AED |
| 2030-09 | 994.516 AED | 4.718 AED | 690.000 AED |
| 2030-10 | 1.000.915 AED | 4.731 AED | 690.000 AED |
| 2030-11 | 1.007.355 AED | 4.744 AED | 690.000 AED |
| 2030-12 | 1.013.836 AED | 4.756 AED | 690.000 AED |
| 2031-01 | 1.020.359 AED | 4.769 AED | 690.000 AED |
| 2031-02 | 1.026.924 AED | 4.782 AED | 690.000 AED |
| 2031-03 | 1.033.531 AED | 4.795 AED | 690.000 AED |
| 2031-04 | 1.040.181 AED | 4.808 AED | 690.000 AED |
| 2031-05 | 1.046.874 AED | 4.821 AED | 690.000 AED |
| 2031-06 | 1.053.609 AED | 4.834 AED | 690.000 AED |
| 2031-07 | 1.060.388 AED | 4.848 AED | 690.000 AED |
| 2031-08 | 1.067.211 AED | 4.861 AED | 690.000 AED |
| 2031-09 | 1.074.077 AED | 4.874 AED | 690.000 AED |
| 2031-10 | 1.080.988 AED | 4.887 AED | 690.000 AED |
| 2031-11 | 1.087.943 AED | 4.900 AED | 690.000 AED |
| 2031-12 | 1.094.943 AED | 4.914 AED | 690.000 AED |
| 2032-01 | 1.101.988 AED | 4.927 AED | 690.000 AED |
| 2032-02 | 1.109.078 AED | 4.940 AED | 690.000 AED |
| 2032-03 | 1.116.214 AED | 4.954 AED | 690.000 AED |
| 2032-04 | 1.123.396 AED | 4.967 AED | 690.000 AED |
| 2032-05 | 1.130.623 AED | 4.981 AED | 690.000 AED |
| 2032-06 | 1.137.898 AED | 4.994 AED | 690.000 AED |
| 2032-07 | 1.145.219 AED | 5.007 AED | 690.000 AED |
| 2032-08 | 1.152.588 AED | 5.021 AED | 690.000 AED |
| 2032-09 | 1.160.003 AED | 5.035 AED | 690.000 AED |
| 2032-10 | 1.167.467 AED | 5.048 AED | 690.000 AED |
| 2032-11 | 1.174.978 AED | 5.062 AED | 690.000 AED |
| 2032-12 | 1.182.538 AED | 5.076 AED | 690.000 AED |
| 2033-01 | 1.190.147 AED | 5.089 AED | 690.000 AED |
| 2033-02 | 1.197.804 AED | 5.103 AED | 690.000 AED |
| 2033-03 | 1.205.511 AED | 5.117 AED | 690.000 AED |
| 2033-04 | 1.213.267 AED | 5.131 AED | 690.000 AED |
| 2033-05 | 1.221.073 AED | 5.144 AED | 690.000 AED |
| 2033-06 | 1.228.930 AED | 5.158 AED | 690.000 AED |
| 2033-07 | 1.236.837 AED | 5.172 AED | 690.000 AED |
| 2033-08 | 1.244.795 AED | 5.186 AED | 690.000 AED |
| 2033-09 | 1.252.804 AED | 5.200 AED | 690.000 AED |
| 2033-10 | 1.260.864 AED | 5.214 AED | 690.000 AED |
| 2033-11 | 1.268.977 AED | 5.228 AED | 690.000 AED |
| 2033-12 | 1.277.141 AED | 5.242 AED | 690.000 AED |
| 2034-01 | 1.285.359 AED | 5.256 AED | 690.000 AED |
| 2034-02 | 1.293.629 AED | 5.271 AED | 690.000 AED |
| 2034-03 | 1.301.952 AED | 5.285 AED | 690.000 AED |
| 2034-04 | 1.310.329 AED | 5.299 AED | 690.000 AED |
| 2034-05 | 1.318.759 AED | 5.313 AED | 690.000 AED |
| 2034-06 | 1.327.244 AED | 5.328 AED | 690.000 AED |
| 2034-07 | 1.335.784 AED | 5.342 AED | 690.000 AED |
| 2034-08 | 1.344.378 AED | 5.356 AED | 690.000 AED |
| 2034-09 | 1.353.028 AED | 5.371 AED | 690.000 AED |
| 2034-10 | 1.361.733 AED | 5.385 AED | 690.000 AED |
| 2034-11 | 1.370.495 AED | 5.400 AED | 690.000 AED |
| 2034-12 | 1.379.313 AED | 5.414 AED | 690.000 AED |
| 2035-01 | 1.388.187 AED | 5.429 AED | 690.000 AED |
| 2035-02 | 1.397.119 AED | 5.443 AED | 690.000 AED |
| 2035-03 | 1.406.108 AED | 5.458 AED | 690.000 AED |
| 2035-04 | 1.415.155 AED | 5.472 AED | 690.000 AED |
| 2035-05 | 1.424.260 AED | 5.487 AED | 690.000 AED |
| 2035-06 | 1.433.424 AED | 5.502 AED | 690.000 AED |
| 2035-07 | 1.442.647 AED | 5.517 AED | 690.000 AED |
| 2035-08 | 1.451.929 AED | 5.531 AED | 690.000 AED |
| 2035-09 | 1.461.270 AED | 5.546 AED | 690.000 AED |
| 2035-10 | 1.470.672 AED | 5.561 AED | 690.000 AED |
| 2035-11 | 1.480.135 AED | 5.576 AED | 690.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 690.000 AED | 0 AED | 138.000 AED |
| 2026 | 745.200 AED | 0 AED | 276.000 AED |
| 2027 | 804.816 AED | 16.736 AED | 517.500 AED |
| 2028 | 869.201 AED | 52.672 AED | 586.500 AED |
| 2029 | 938.737 AED | 54.427 AED | 655.500 AED |
| 2030 | 1.013.836 AED | 56.234 AED | 690.000 AED |
| 2031 | 1.094.943 AED | 58.093 AED | 690.000 AED |
| 2032 | 1.182.538 AED | 60.012 AED | 690.000 AED |
| 2033 | 1.277.141 AED | 61.984 AED | 690.000 AED |
| 2034 | 1.379.313 AED | 64.020 AED | 690.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 27,600 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 31,800 AED |
Price Range:
From price: 988,000 AED
Sizes:
From sqft: 710 sqft
Predicted numbers:
Furniture Price: Included into the purchase price
Initial Rent*: 80,000.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 10,650 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 988,000 AED)
Payment Plan: Cove Grand - 3 YEARS POST HANDOVER
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 197,600 AED |
| 2026-03-15 | Until Handover | 5.0 | 49,400 AED |
| 2026-06-15 | Until Handover | 5.0 | 49,400 AED |
| 2026-10-15 | Until Handover | 10.0 | 98,800 AED |
| 2027-01-15 | Until Handover | 5.0 | 49,400 AED |
| 2027-05-15 | Until Handover | 5.0 | 49,400 AED |
| 2027-08-15 | At Handover | 15.0 | 148,200 AED |
| 2027-08-15 | Post Handover Payment | 2.5 | 24,700 AED |
| 2027-10-15 | Until Handover | 5.0 | 49,400 AED |
| 2027-11-15 | Post Handover Payment | 2.5 | 24,700 AED |
| 2028-02-15 | Post Handover Payment | 2.5 | 24,700 AED |
| 2028-05-15 | Post Handover Payment | 2.5 | 24,700 AED |
| 2028-08-15 | Post Handover Payment | 2.5 | 24,700 AED |
| 2028-11-15 | Post Handover Payment | 2.5 | 24,700 AED |
| 2029-02-15 | Post Handover Payment | 2.5 | 24,700 AED |
| 2029-05-15 | Post Handover Payment | 2.5 | 24,700 AED |
| 2029-08-15 | Post Handover Payment | 2.5 | 24,700 AED |
| 2029-11-15 | Post Handover Payment | 2.5 | 24,700 AED |
| 2030-02-15 | Post Handover Payment | 2.5 | 24,700 AED |
| 2030-05-15 | Post Handover Payment | 2.5 | 24,700 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 197,600 AED |
| 2026 | 197,600 AED |
| 2027 | 345,800 AED |
| 2028 | 98,800 AED |
| 2029 | 98,800 AED |
| 2030 | 49,400 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 988.000 AED | 0 AED | 197.600 AED |
| 2026-01 | 994.356 AED | 0 AED | 197.600 AED |
| 2026-02 | 1.000.754 AED | 0 AED | 197.600 AED |
| 2026-03 | 1.007.193 AED | 0 AED | 247.000 AED |
| 2026-04 | 1.013.673 AED | 0 AED | 247.000 AED |
| 2026-05 | 1.020.195 AED | 0 AED | 247.000 AED |
| 2026-06 | 1.026.759 AED | 0 AED | 296.400 AED |
| 2026-07 | 1.033.365 AED | 0 AED | 296.400 AED |
| 2026-08 | 1.040.014 AED | 0 AED | 296.400 AED |
| 2026-09 | 1.046.706 AED | 0 AED | 296.400 AED |
| 2026-10 | 1.053.440 AED | 0 AED | 395.200 AED |
| 2026-11 | 1.060.218 AED | 0 AED | 395.200 AED |
| 2026-12 | 1.067.040 AED | 0 AED | 395.200 AED |
| 2027-01 | 1.073.905 AED | 0 AED | 444.600 AED |
| 2027-02 | 1.080.814 AED | 0 AED | 444.600 AED |
| 2027-03 | 1.087.768 AED | 0 AED | 444.600 AED |
| 2027-04 | 1.094.767 AED | 0 AED | 444.600 AED |
| 2027-05 | 1.101.811 AED | 0 AED | 494.000 AED |
| 2027-06 | 1.108.900 AED | 0 AED | 494.000 AED |
| 2027-07 | 1.116.035 AED | 0 AED | 494.000 AED |
| 2027-08 | 1.123.215 AED | 0 AED | 666.900 AED |
| 2027-09 | 1.130.442 AED | 5.779 AED | 666.900 AED |
| 2027-10 | 1.137.715 AED | 5.779 AED | 716.300 AED |
| 2027-11 | 1.145.036 AED | 5.779 AED | 741.000 AED |
| 2027-12 | 1.152.403 AED | 5.779 AED | 741.000 AED |
| 2028-01 | 1.159.817 AED | 5.979 AED | 741.000 AED |
| 2028-02 | 1.167.280 AED | 5.996 AED | 765.700 AED |
| 2028-03 | 1.174.790 AED | 6.013 AED | 765.700 AED |
| 2028-04 | 1.182.349 AED | 6.030 AED | 765.700 AED |
| 2028-05 | 1.189.956 AED | 6.047 AED | 790.400 AED |
| 2028-06 | 1.197.612 AED | 6.064 AED | 790.400 AED |
| 2028-07 | 1.205.318 AED | 6.081 AED | 790.400 AED |
| 2028-08 | 1.213.073 AED | 6.098 AED | 815.100 AED |
| 2028-09 | 1.220.878 AED | 6.115 AED | 815.100 AED |
| 2028-10 | 1.228.733 AED | 6.133 AED | 815.100 AED |
| 2028-11 | 1.236.638 AED | 6.150 AED | 839.800 AED |
| 2028-12 | 1.244.595 AED | 6.167 AED | 839.800 AED |
| 2029-01 | 1.252.603 AED | 6.185 AED | 839.800 AED |
| 2029-02 | 1.260.662 AED | 6.202 AED | 864.500 AED |
| 2029-03 | 1.268.773 AED | 6.220 AED | 864.500 AED |
| 2029-04 | 1.276.936 AED | 6.237 AED | 864.500 AED |
| 2029-05 | 1.285.152 AED | 6.255 AED | 889.200 AED |
| 2029-06 | 1.293.421 AED | 6.272 AED | 889.200 AED |
| 2029-07 | 1.301.743 AED | 6.290 AED | 889.200 AED |
| 2029-08 | 1.310.118 AED | 6.308 AED | 913.900 AED |
| 2029-09 | 1.318.548 AED | 6.325 AED | 913.900 AED |
| 2029-10 | 1.327.031 AED | 6.343 AED | 913.900 AED |
| 2029-11 | 1.335.569 AED | 6.361 AED | 938.600 AED |
| 2029-12 | 1.344.163 AED | 6.379 AED | 938.600 AED |
| 2030-01 | 1.352.811 AED | 6.397 AED | 938.600 AED |
| 2030-02 | 1.361.515 AED | 6.415 AED | 963.300 AED |
| 2030-03 | 1.370.275 AED | 6.433 AED | 963.300 AED |
| 2030-04 | 1.379.091 AED | 6.451 AED | 963.300 AED |
| 2030-05 | 1.387.965 AED | 6.469 AED | 988.000 AED |
| 2030-06 | 1.396.895 AED | 6.487 AED | 988.000 AED |
| 2030-07 | 1.405.882 AED | 6.505 AED | 988.000 AED |
| 2030-08 | 1.414.928 AED | 6.524 AED | 988.000 AED |
| 2030-09 | 1.424.032 AED | 6.542 AED | 988.000 AED |
| 2030-10 | 1.433.194 AED | 6.560 AED | 988.000 AED |
| 2030-11 | 1.442.415 AED | 6.579 AED | 988.000 AED |
| 2030-12 | 1.451.696 AED | 6.597 AED | 988.000 AED |
| 2031-01 | 1.461.036 AED | 6.615 AED | 988.000 AED |
| 2031-02 | 1.470.436 AED | 6.634 AED | 988.000 AED |
| 2031-03 | 1.479.897 AED | 6.652 AED | 988.000 AED |
| 2031-04 | 1.489.419 AED | 6.671 AED | 988.000 AED |
| 2031-05 | 1.499.002 AED | 6.690 AED | 988.000 AED |
| 2031-06 | 1.508.646 AED | 6.708 AED | 988.000 AED |
| 2031-07 | 1.518.353 AED | 6.727 AED | 988.000 AED |
| 2031-08 | 1.528.122 AED | 6.746 AED | 988.000 AED |
| 2031-09 | 1.537.954 AED | 6.765 AED | 988.000 AED |
| 2031-10 | 1.547.849 AED | 6.784 AED | 988.000 AED |
| 2031-11 | 1.557.808 AED | 6.803 AED | 988.000 AED |
| 2031-12 | 1.567.831 AED | 6.821 AED | 988.000 AED |
| 2032-01 | 1.577.919 AED | 6.840 AED | 988.000 AED |
| 2032-02 | 1.588.071 AED | 6.860 AED | 988.000 AED |
| 2032-03 | 1.598.289 AED | 6.879 AED | 988.000 AED |
| 2032-04 | 1.608.572 AED | 6.898 AED | 988.000 AED |
| 2032-05 | 1.618.922 AED | 6.917 AED | 988.000 AED |
| 2032-06 | 1.629.338 AED | 6.936 AED | 988.000 AED |
| 2032-07 | 1.639.821 AED | 6.956 AED | 988.000 AED |
| 2032-08 | 1.650.372 AED | 6.975 AED | 988.000 AED |
| 2032-09 | 1.660.991 AED | 6.994 AED | 988.000 AED |
| 2032-10 | 1.671.677 AED | 7.014 AED | 988.000 AED |
| 2032-11 | 1.682.433 AED | 7.033 AED | 988.000 AED |
| 2032-12 | 1.693.258 AED | 7.053 AED | 988.000 AED |
| 2033-01 | 1.704.152 AED | 7.072 AED | 988.000 AED |
| 2033-02 | 1.715.117 AED | 7.092 AED | 988.000 AED |
| 2033-03 | 1.726.152 AED | 7.112 AED | 988.000 AED |
| 2033-04 | 1.737.258 AED | 7.131 AED | 988.000 AED |
| 2033-05 | 1.748.436 AED | 7.151 AED | 988.000 AED |
| 2033-06 | 1.759.685 AED | 7.171 AED | 988.000 AED |
| 2033-07 | 1.771.007 AED | 7.191 AED | 988.000 AED |
| 2033-08 | 1.782.402 AED | 7.211 AED | 988.000 AED |
| 2033-09 | 1.793.870 AED | 7.231 AED | 988.000 AED |
| 2033-10 | 1.805.412 AED | 7.251 AED | 988.000 AED |
| 2033-11 | 1.817.028 AED | 7.271 AED | 988.000 AED |
| 2033-12 | 1.828.719 AED | 7.291 AED | 988.000 AED |
| 2034-01 | 1.840.485 AED | 7.311 AED | 988.000 AED |
| 2034-02 | 1.852.326 AED | 7.331 AED | 988.000 AED |
| 2034-03 | 1.864.244 AED | 7.352 AED | 988.000 AED |
| 2034-04 | 1.876.239 AED | 7.372 AED | 988.000 AED |
| 2034-05 | 1.888.311 AED | 7.392 AED | 988.000 AED |
| 2034-06 | 1.900.460 AED | 7.413 AED | 988.000 AED |
| 2034-07 | 1.912.688 AED | 7.433 AED | 988.000 AED |
| 2034-08 | 1.924.994 AED | 7.454 AED | 988.000 AED |
| 2034-09 | 1.937.379 AED | 7.474 AED | 988.000 AED |
| 2034-10 | 1.949.845 AED | 7.495 AED | 988.000 AED |
| 2034-11 | 1.962.390 AED | 7.516 AED | 988.000 AED |
| 2034-12 | 1.975.016 AED | 7.536 AED | 988.000 AED |
| 2035-01 | 1.987.723 AED | 7.557 AED | 988.000 AED |
| 2035-02 | 2.000.512 AED | 7.578 AED | 988.000 AED |
| 2035-03 | 2.013.384 AED | 7.599 AED | 988.000 AED |
| 2035-04 | 2.026.338 AED | 7.620 AED | 988.000 AED |
| 2035-05 | 2.039.376 AED | 7.641 AED | 988.000 AED |
| 2035-06 | 2.052.497 AED | 7.662 AED | 988.000 AED |
| 2035-07 | 2.065.703 AED | 7.683 AED | 988.000 AED |
| 2035-08 | 2.078.994 AED | 7.704 AED | 988.000 AED |
| 2035-09 | 2.092.370 AED | 7.725 AED | 988.000 AED |
| 2035-10 | 2.105.832 AED | 7.746 AED | 988.000 AED |
| 2035-11 | 2.119.381 AED | 7.768 AED | 988.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 988.000 AED | 0 AED | 197.600 AED |
| 2026 | 1.067.040 AED | 0 AED | 395.200 AED |
| 2027 | 1.152.403 AED | 23.116 AED | 741.000 AED |
| 2028 | 1.244.595 AED | 72.873 AED | 839.800 AED |
| 2029 | 1.344.163 AED | 75.377 AED | 938.600 AED |
| 2030 | 1.451.696 AED | 77.959 AED | 988.000 AED |
| 2031 | 1.567.831 AED | 80.616 AED | 988.000 AED |
| 2032 | 1.693.258 AED | 83.355 AED | 988.000 AED |
| 2033 | 1.828.719 AED | 86.175 AED | 988.000 AED |
| 2034 | 1.975.016 AED | 89.079 AED | 988.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 39,520 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 43,720 AED |
Price Range:
From price: 1,430,000 AED
Sizes:
From sqft: 1,284 sqft
Predicted numbers:
Furniture Price: Included into the purchase price
Initial Rent*: 114,400.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 19,260 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,430,000 AED)
Payment Plan: Cove Grand - 3 YEARS POST HANDOVER
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 286,000 AED |
| 2026-03-15 | Until Handover | 5.0 | 71,500 AED |
| 2026-06-15 | Until Handover | 5.0 | 71,500 AED |
| 2026-10-15 | Until Handover | 10.0 | 143,000 AED |
| 2027-01-15 | Until Handover | 5.0 | 71,500 AED |
| 2027-05-15 | Until Handover | 5.0 | 71,500 AED |
| 2027-08-15 | At Handover | 15.0 | 214,500 AED |
| 2027-08-15 | Post Handover Payment | 2.5 | 35,750 AED |
| 2027-10-15 | Until Handover | 5.0 | 71,500 AED |
| 2027-11-15 | Post Handover Payment | 2.5 | 35,750 AED |
| 2028-02-15 | Post Handover Payment | 2.5 | 35,750 AED |
| 2028-05-15 | Post Handover Payment | 2.5 | 35,750 AED |
| 2028-08-15 | Post Handover Payment | 2.5 | 35,750 AED |
| 2028-11-15 | Post Handover Payment | 2.5 | 35,750 AED |
| 2029-02-15 | Post Handover Payment | 2.5 | 35,750 AED |
| 2029-05-15 | Post Handover Payment | 2.5 | 35,750 AED |
| 2029-08-15 | Post Handover Payment | 2.5 | 35,750 AED |
| 2029-11-15 | Post Handover Payment | 2.5 | 35,750 AED |
| 2030-02-15 | Post Handover Payment | 2.5 | 35,750 AED |
| 2030-05-15 | Post Handover Payment | 2.5 | 35,750 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 286,000 AED |
| 2026 | 286,000 AED |
| 2027 | 500,500 AED |
| 2028 | 143,000 AED |
| 2029 | 143,000 AED |
| 2030 | 71,500 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.430.000 AED | 0 AED | 286.000 AED |
| 2026-01 | 1.439.200 AED | 0 AED | 286.000 AED |
| 2026-02 | 1.448.460 AED | 0 AED | 286.000 AED |
| 2026-03 | 1.457.779 AED | 0 AED | 357.500 AED |
| 2026-04 | 1.467.159 AED | 0 AED | 357.500 AED |
| 2026-05 | 1.476.599 AED | 0 AED | 357.500 AED |
| 2026-06 | 1.486.099 AED | 0 AED | 429.000 AED |
| 2026-07 | 1.495.661 AED | 0 AED | 429.000 AED |
| 2026-08 | 1.505.284 AED | 0 AED | 429.000 AED |
| 2026-09 | 1.514.969 AED | 0 AED | 429.000 AED |
| 2026-10 | 1.524.716 AED | 0 AED | 572.000 AED |
| 2026-11 | 1.534.526 AED | 0 AED | 572.000 AED |
| 2026-12 | 1.544.400 AED | 0 AED | 572.000 AED |
| 2027-01 | 1.554.336 AED | 0 AED | 643.500 AED |
| 2027-02 | 1.564.337 AED | 0 AED | 643.500 AED |
| 2027-03 | 1.574.402 AED | 0 AED | 643.500 AED |
| 2027-04 | 1.584.532 AED | 0 AED | 643.500 AED |
| 2027-05 | 1.594.727 AED | 0 AED | 715.000 AED |
| 2027-06 | 1.604.987 AED | 0 AED | 715.000 AED |
| 2027-07 | 1.615.314 AED | 0 AED | 715.000 AED |
| 2027-08 | 1.625.707 AED | 0 AED | 965.250 AED |
| 2027-09 | 1.636.166 AED | 7.928 AED | 965.250 AED |
| 2027-10 | 1.646.694 AED | 7.928 AED | 1.036.750 AED |
| 2027-11 | 1.657.288 AED | 7.928 AED | 1.072.500 AED |
| 2027-12 | 1.667.952 AED | 7.928 AED | 1.072.500 AED |
| 2028-01 | 1.678.683 AED | 8.214 AED | 1.072.500 AED |
| 2028-02 | 1.689.484 AED | 8.238 AED | 1.108.250 AED |
| 2028-03 | 1.700.354 AED | 8.262 AED | 1.108.250 AED |
| 2028-04 | 1.711.294 AED | 8.287 AED | 1.108.250 AED |
| 2028-05 | 1.722.305 AED | 8.311 AED | 1.144.000 AED |
| 2028-06 | 1.733.386 AED | 8.336 AED | 1.144.000 AED |
| 2028-07 | 1.744.539 AED | 8.360 AED | 1.144.000 AED |
| 2028-08 | 1.755.763 AED | 8.385 AED | 1.179.750 AED |
| 2028-09 | 1.767.060 AED | 8.409 AED | 1.179.750 AED |
| 2028-10 | 1.778.429 AED | 8.434 AED | 1.179.750 AED |
| 2028-11 | 1.789.872 AED | 8.459 AED | 1.215.500 AED |
| 2028-12 | 1.801.388 AED | 8.484 AED | 1.215.500 AED |
| 2029-01 | 1.812.978 AED | 8.508 AED | 1.215.500 AED |
| 2029-02 | 1.824.643 AED | 8.533 AED | 1.251.250 AED |
| 2029-03 | 1.836.382 AED | 8.558 AED | 1.251.250 AED |
| 2029-04 | 1.848.198 AED | 8.583 AED | 1.251.250 AED |
| 2029-05 | 1.860.089 AED | 8.609 AED | 1.287.000 AED |
| 2029-06 | 1.872.057 AED | 8.634 AED | 1.287.000 AED |
| 2029-07 | 1.884.102 AED | 8.659 AED | 1.287.000 AED |
| 2029-08 | 1.896.224 AED | 8.684 AED | 1.322.750 AED |
| 2029-09 | 1.908.425 AED | 8.710 AED | 1.322.750 AED |
| 2029-10 | 1.920.703 AED | 8.735 AED | 1.322.750 AED |
| 2029-11 | 1.933.061 AED | 8.761 AED | 1.358.500 AED |
| 2029-12 | 1.945.499 AED | 8.786 AED | 1.358.500 AED |
| 2030-01 | 1.958.016 AED | 8.812 AED | 1.358.500 AED |
| 2030-02 | 1.970.614 AED | 8.838 AED | 1.394.250 AED |
| 2030-03 | 1.983.293 AED | 8.863 AED | 1.394.250 AED |
| 2030-04 | 1.996.054 AED | 8.889 AED | 1.394.250 AED |
| 2030-05 | 2.008.896 AED | 8.915 AED | 1.430.000 AED |
| 2030-06 | 2.021.822 AED | 8.941 AED | 1.430.000 AED |
| 2030-07 | 2.034.830 AED | 8.967 AED | 1.430.000 AED |
| 2030-08 | 2.047.922 AED | 8.993 AED | 1.430.000 AED |
| 2030-09 | 2.061.099 AED | 9.019 AED | 1.430.000 AED |
| 2030-10 | 2.074.360 AED | 9.045 AED | 1.430.000 AED |
| 2030-11 | 2.087.706 AED | 9.072 AED | 1.430.000 AED |
| 2030-12 | 2.101.139 AED | 9.098 AED | 1.430.000 AED |
| 2031-01 | 2.114.657 AED | 9.124 AED | 1.430.000 AED |
| 2031-02 | 2.128.263 AED | 9.151 AED | 1.430.000 AED |
| 2031-03 | 2.141.957 AED | 9.177 AED | 1.430.000 AED |
| 2031-04 | 2.155.738 AED | 9.204 AED | 1.430.000 AED |
| 2031-05 | 2.169.608 AED | 9.231 AED | 1.430.000 AED |
| 2031-06 | 2.183.567 AED | 9.257 AED | 1.430.000 AED |
| 2031-07 | 2.197.616 AED | 9.284 AED | 1.430.000 AED |
| 2031-08 | 2.211.756 AED | 9.311 AED | 1.430.000 AED |
| 2031-09 | 2.225.987 AED | 9.338 AED | 1.430.000 AED |
| 2031-10 | 2.240.309 AED | 9.365 AED | 1.430.000 AED |
| 2031-11 | 2.254.723 AED | 9.392 AED | 1.430.000 AED |
| 2031-12 | 2.269.230 AED | 9.419 AED | 1.430.000 AED |
| 2032-01 | 2.283.830 AED | 9.446 AED | 1.430.000 AED |
| 2032-02 | 2.298.524 AED | 9.474 AED | 1.430.000 AED |
| 2032-03 | 2.313.313 AED | 9.501 AED | 1.430.000 AED |
| 2032-04 | 2.328.197 AED | 9.528 AED | 1.430.000 AED |
| 2032-05 | 2.343.177 AED | 9.556 AED | 1.430.000 AED |
| 2032-06 | 2.358.253 AED | 9.583 AED | 1.430.000 AED |
| 2032-07 | 2.373.426 AED | 9.611 AED | 1.430.000 AED |
| 2032-08 | 2.388.697 AED | 9.638 AED | 1.430.000 AED |
| 2032-09 | 2.404.066 AED | 9.666 AED | 1.430.000 AED |
| 2032-10 | 2.419.533 AED | 9.694 AED | 1.430.000 AED |
| 2032-11 | 2.435.101 AED | 9.722 AED | 1.430.000 AED |
| 2032-12 | 2.450.768 AED | 9.750 AED | 1.430.000 AED |
| 2033-01 | 2.466.537 AED | 9.778 AED | 1.430.000 AED |
| 2033-02 | 2.482.406 AED | 9.806 AED | 1.430.000 AED |
| 2033-03 | 2.498.378 AED | 9.834 AED | 1.430.000 AED |
| 2033-04 | 2.514.453 AED | 9.862 AED | 1.430.000 AED |
| 2033-05 | 2.530.631 AED | 9.891 AED | 1.430.000 AED |
| 2033-06 | 2.546.913 AED | 9.919 AED | 1.430.000 AED |
| 2033-07 | 2.563.300 AED | 9.947 AED | 1.430.000 AED |
| 2033-08 | 2.579.792 AED | 9.976 AED | 1.430.000 AED |
| 2033-09 | 2.596.391 AED | 10.004 AED | 1.430.000 AED |
| 2033-10 | 2.613.096 AED | 10.033 AED | 1.430.000 AED |
| 2033-11 | 2.629.909 AED | 10.062 AED | 1.430.000 AED |
| 2033-12 | 2.646.830 AED | 10.090 AED | 1.430.000 AED |
| 2034-01 | 2.663.859 AED | 10.119 AED | 1.430.000 AED |
| 2034-02 | 2.680.999 AED | 10.148 AED | 1.430.000 AED |
| 2034-03 | 2.698.248 AED | 10.177 AED | 1.430.000 AED |
| 2034-04 | 2.715.609 AED | 10.206 AED | 1.430.000 AED |
| 2034-05 | 2.733.081 AED | 10.235 AED | 1.430.000 AED |
| 2034-06 | 2.750.666 AED | 10.265 AED | 1.430.000 AED |
| 2034-07 | 2.768.364 AED | 10.294 AED | 1.430.000 AED |
| 2034-08 | 2.786.176 AED | 10.323 AED | 1.430.000 AED |
| 2034-09 | 2.804.102 AED | 10.353 AED | 1.430.000 AED |
| 2034-10 | 2.822.144 AED | 10.382 AED | 1.430.000 AED |
| 2034-11 | 2.840.302 AED | 10.412 AED | 1.430.000 AED |
| 2034-12 | 2.858.576 AED | 10.441 AED | 1.430.000 AED |
| 2035-01 | 2.876.968 AED | 10.471 AED | 1.430.000 AED |
| 2035-02 | 2.895.479 AED | 10.501 AED | 1.430.000 AED |
| 2035-03 | 2.914.108 AED | 10.531 AED | 1.430.000 AED |
| 2035-04 | 2.932.858 AED | 10.561 AED | 1.430.000 AED |
| 2035-05 | 2.951.728 AED | 10.591 AED | 1.430.000 AED |
| 2035-06 | 2.970.719 AED | 10.621 AED | 1.430.000 AED |
| 2035-07 | 2.989.833 AED | 10.651 AED | 1.430.000 AED |
| 2035-08 | 3.009.070 AED | 10.681 AED | 1.430.000 AED |
| 2035-09 | 3.028.430 AED | 10.711 AED | 1.430.000 AED |
| 2035-10 | 3.047.915 AED | 10.742 AED | 1.430.000 AED |
| 2035-11 | 3.067.526 AED | 10.772 AED | 1.430.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.430.000 AED | 0 AED | 286.000 AED |
| 2026 | 1.544.400 AED | 0 AED | 572.000 AED |
| 2027 | 1.667.952 AED | 31.712 AED | 1.072.500 AED |
| 2028 | 1.801.388 AED | 100.179 AED | 1.215.500 AED |
| 2029 | 1.945.499 AED | 103.760 AED | 1.358.500 AED |
| 2030 | 2.101.139 AED | 107.452 AED | 1.430.000 AED |
| 2031 | 2.269.230 AED | 111.253 AED | 1.430.000 AED |
| 2032 | 2.450.768 AED | 115.169 AED | 1.430.000 AED |
| 2033 | 2.646.830 AED | 119.202 AED | 1.430.000 AED |
| 2034 | 2.858.576 AED | 123.355 AED | 1.430.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 57,200 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 61,400 AED |
Price Range:
From price: 1,920,000 AED
Sizes:
From sqft: 1,603 sqft
Predicted numbers:
Furniture Price: Included into the purchase price
Initial Rent*: 153,600.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 24,045 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,920,000 AED)
Payment Plan: Cove Grand - 3 YEARS POST HANDOVER
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-12-15 | Downpayment | 20.0 | 384,000 AED |
| 2026-03-15 | Until Handover | 5.0 | 96,000 AED |
| 2026-06-15 | Until Handover | 5.0 | 96,000 AED |
| 2026-10-15 | Until Handover | 10.0 | 192,000 AED |
| 2027-01-15 | Until Handover | 5.0 | 96,000 AED |
| 2027-05-15 | Until Handover | 5.0 | 96,000 AED |
| 2027-08-15 | At Handover | 15.0 | 288,000 AED |
| 2027-08-15 | Post Handover Payment | 2.5 | 48,000 AED |
| 2027-10-15 | Until Handover | 5.0 | 96,000 AED |
| 2027-11-15 | Post Handover Payment | 2.5 | 48,000 AED |
| 2028-02-15 | Post Handover Payment | 2.5 | 48,000 AED |
| 2028-05-15 | Post Handover Payment | 2.5 | 48,000 AED |
| 2028-08-15 | Post Handover Payment | 2.5 | 48,000 AED |
| 2028-11-15 | Post Handover Payment | 2.5 | 48,000 AED |
| 2029-02-15 | Post Handover Payment | 2.5 | 48,000 AED |
| 2029-05-15 | Post Handover Payment | 2.5 | 48,000 AED |
| 2029-08-15 | Post Handover Payment | 2.5 | 48,000 AED |
| 2029-11-15 | Post Handover Payment | 2.5 | 48,000 AED |
| 2030-02-15 | Post Handover Payment | 2.5 | 48,000 AED |
| 2030-05-15 | Post Handover Payment | 2.5 | 48,000 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 384,000 AED |
| 2026 | 384,000 AED |
| 2027 | 672,000 AED |
| 2028 | 192,000 AED |
| 2029 | 192,000 AED |
| 2030 | 96,000 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-12 | 1.920.000 AED | 0 AED | 384.000 AED |
| 2026-01 | 1.932.353 AED | 0 AED | 384.000 AED |
| 2026-02 | 1.944.786 AED | 0 AED | 384.000 AED |
| 2026-03 | 1.957.298 AED | 0 AED | 480.000 AED |
| 2026-04 | 1.969.892 AED | 0 AED | 480.000 AED |
| 2026-05 | 1.982.566 AED | 0 AED | 480.000 AED |
| 2026-06 | 1.995.322 AED | 0 AED | 576.000 AED |
| 2026-07 | 2.008.160 AED | 0 AED | 576.000 AED |
| 2026-08 | 2.021.081 AED | 0 AED | 576.000 AED |
| 2026-09 | 2.034.084 AED | 0 AED | 576.000 AED |
| 2026-10 | 2.047.172 AED | 0 AED | 768.000 AED |
| 2026-11 | 2.060.343 AED | 0 AED | 768.000 AED |
| 2026-12 | 2.073.600 AED | 0 AED | 768.000 AED |
| 2027-01 | 2.086.941 AED | 0 AED | 864.000 AED |
| 2027-02 | 2.100.369 AED | 0 AED | 864.000 AED |
| 2027-03 | 2.113.882 AED | 0 AED | 864.000 AED |
| 2027-04 | 2.127.483 AED | 0 AED | 864.000 AED |
| 2027-05 | 2.141.171 AED | 0 AED | 960.000 AED |
| 2027-06 | 2.154.948 AED | 0 AED | 960.000 AED |
| 2027-07 | 2.168.813 AED | 0 AED | 960.000 AED |
| 2027-08 | 2.182.767 AED | 0 AED | 1.296.000 AED |
| 2027-09 | 2.196.811 AED | 10.796 AED | 1.296.000 AED |
| 2027-10 | 2.210.945 AED | 10.796 AED | 1.392.000 AED |
| 2027-11 | 2.225.171 AED | 10.796 AED | 1.440.000 AED |
| 2027-12 | 2.239.488 AED | 10.796 AED | 1.440.000 AED |
| 2028-01 | 2.253.896 AED | 11.180 AED | 1.440.000 AED |
| 2028-02 | 2.268.398 AED | 11.212 AED | 1.488.000 AED |
| 2028-03 | 2.282.993 AED | 11.245 AED | 1.488.000 AED |
| 2028-04 | 2.297.682 AED | 11.278 AED | 1.488.000 AED |
| 2028-05 | 2.312.465 AED | 11.310 AED | 1.536.000 AED |
| 2028-06 | 2.327.344 AED | 11.343 AED | 1.536.000 AED |
| 2028-07 | 2.342.318 AED | 11.376 AED | 1.536.000 AED |
| 2028-08 | 2.357.388 AED | 11.409 AED | 1.584.000 AED |
| 2028-09 | 2.372.556 AED | 11.442 AED | 1.584.000 AED |
| 2028-10 | 2.387.821 AED | 11.475 AED | 1.584.000 AED |
| 2028-11 | 2.403.184 AED | 11.509 AED | 1.632.000 AED |
| 2028-12 | 2.418.647 AED | 11.542 AED | 1.632.000 AED |
| 2029-01 | 2.434.208 AED | 11.575 AED | 1.632.000 AED |
| 2029-02 | 2.449.870 AED | 11.609 AED | 1.680.000 AED |
| 2029-03 | 2.465.633 AED | 11.642 AED | 1.680.000 AED |
| 2029-04 | 2.481.496 AED | 11.676 AED | 1.680.000 AED |
| 2029-05 | 2.497.462 AED | 11.710 AED | 1.728.000 AED |
| 2029-06 | 2.513.531 AED | 11.744 AED | 1.728.000 AED |
| 2029-07 | 2.529.703 AED | 11.777 AED | 1.728.000 AED |
| 2029-08 | 2.545.980 AED | 11.811 AED | 1.776.000 AED |
| 2029-09 | 2.562.360 AED | 11.846 AED | 1.776.000 AED |
| 2029-10 | 2.578.847 AED | 11.880 AED | 1.776.000 AED |
| 2029-11 | 2.595.439 AED | 11.914 AED | 1.824.000 AED |
| 2029-12 | 2.612.138 AED | 11.948 AED | 1.824.000 AED |
| 2030-01 | 2.628.945 AED | 11.983 AED | 1.824.000 AED |
| 2030-02 | 2.645.860 AED | 12.017 AED | 1.872.000 AED |
| 2030-03 | 2.662.883 AED | 12.052 AED | 1.872.000 AED |
| 2030-04 | 2.680.016 AED | 12.086 AED | 1.872.000 AED |
| 2030-05 | 2.697.260 AED | 12.121 AED | 1.920.000 AED |
| 2030-06 | 2.714.614 AED | 12.156 AED | 1.920.000 AED |
| 2030-07 | 2.732.080 AED | 12.191 AED | 1.920.000 AED |
| 2030-08 | 2.749.658 AED | 12.226 AED | 1.920.000 AED |
| 2030-09 | 2.767.349 AED | 12.261 AED | 1.920.000 AED |
| 2030-10 | 2.785.155 AED | 12.296 AED | 1.920.000 AED |
| 2030-11 | 2.803.074 AED | 12.331 AED | 1.920.000 AED |
| 2030-12 | 2.821.109 AED | 12.367 AED | 1.920.000 AED |
| 2031-01 | 2.839.261 AED | 12.402 AED | 1.920.000 AED |
| 2031-02 | 2.857.528 AED | 12.438 AED | 1.920.000 AED |
| 2031-03 | 2.875.914 AED | 12.473 AED | 1.920.000 AED |
| 2031-04 | 2.894.418 AED | 12.509 AED | 1.920.000 AED |
| 2031-05 | 2.913.040 AED | 12.545 AED | 1.920.000 AED |
| 2031-06 | 2.931.783 AED | 12.581 AED | 1.920.000 AED |
| 2031-07 | 2.950.646 AED | 12.617 AED | 1.920.000 AED |
| 2031-08 | 2.969.631 AED | 12.653 AED | 1.920.000 AED |
| 2031-09 | 2.988.737 AED | 12.689 AED | 1.920.000 AED |
| 2031-10 | 3.007.967 AED | 12.725 AED | 1.920.000 AED |
| 2031-11 | 3.027.320 AED | 12.762 AED | 1.920.000 AED |
| 2031-12 | 3.046.798 AED | 12.798 AED | 1.920.000 AED |
| 2032-01 | 3.066.401 AED | 12.834 AED | 1.920.000 AED |
| 2032-02 | 3.086.131 AED | 12.871 AED | 1.920.000 AED |
| 2032-03 | 3.105.987 AED | 12.908 AED | 1.920.000 AED |
| 2032-04 | 3.125.971 AED | 12.945 AED | 1.920.000 AED |
| 2032-05 | 3.146.084 AED | 12.981 AED | 1.920.000 AED |
| 2032-06 | 3.166.326 AED | 13.018 AED | 1.920.000 AED |
| 2032-07 | 3.186.698 AED | 13.055 AED | 1.920.000 AED |
| 2032-08 | 3.207.201 AED | 13.093 AED | 1.920.000 AED |
| 2032-09 | 3.227.836 AED | 13.130 AED | 1.920.000 AED |
| 2032-10 | 3.248.604 AED | 13.167 AED | 1.920.000 AED |
| 2032-11 | 3.269.506 AED | 13.205 AED | 1.920.000 AED |
| 2032-12 | 3.290.542 AED | 13.242 AED | 1.920.000 AED |
| 2033-01 | 3.311.714 AED | 13.280 AED | 1.920.000 AED |
| 2033-02 | 3.333.021 AED | 13.317 AED | 1.920.000 AED |
| 2033-03 | 3.354.466 AED | 13.355 AED | 1.920.000 AED |
| 2033-04 | 3.376.049 AED | 13.393 AED | 1.920.000 AED |
| 2033-05 | 3.397.770 AED | 13.431 AED | 1.920.000 AED |
| 2033-06 | 3.419.632 AED | 13.469 AED | 1.920.000 AED |
| 2033-07 | 3.441.634 AED | 13.507 AED | 1.920.000 AED |
| 2033-08 | 3.463.777 AED | 13.545 AED | 1.920.000 AED |
| 2033-09 | 3.486.063 AED | 13.584 AED | 1.920.000 AED |
| 2033-10 | 3.508.493 AED | 13.622 AED | 1.920.000 AED |
| 2033-11 | 3.531.067 AED | 13.661 AED | 1.920.000 AED |
| 2033-12 | 3.553.786 AED | 13.699 AED | 1.920.000 AED |
| 2034-01 | 3.576.651 AED | 13.738 AED | 1.920.000 AED |
| 2034-02 | 3.599.663 AED | 13.777 AED | 1.920.000 AED |
| 2034-03 | 3.622.823 AED | 13.816 AED | 1.920.000 AED |
| 2034-04 | 3.646.133 AED | 13.855 AED | 1.920.000 AED |
| 2034-05 | 3.669.592 AED | 13.894 AED | 1.920.000 AED |
| 2034-06 | 3.693.202 AED | 13.933 AED | 1.920.000 AED |
| 2034-07 | 3.716.964 AED | 13.973 AED | 1.920.000 AED |
| 2034-08 | 3.740.879 AED | 14.012 AED | 1.920.000 AED |
| 2034-09 | 3.764.948 AED | 14.051 AED | 1.920.000 AED |
| 2034-10 | 3.789.172 AED | 14.091 AED | 1.920.000 AED |
| 2034-11 | 3.813.552 AED | 14.131 AED | 1.920.000 AED |
| 2034-12 | 3.838.088 AED | 14.171 AED | 1.920.000 AED |
| 2035-01 | 3.862.783 AED | 14.210 AED | 1.920.000 AED |
| 2035-02 | 3.887.636 AED | 14.250 AED | 1.920.000 AED |
| 2035-03 | 3.912.649 AED | 14.290 AED | 1.920.000 AED |
| 2035-04 | 3.937.823 AED | 14.331 AED | 1.920.000 AED |
| 2035-05 | 3.963.159 AED | 14.371 AED | 1.920.000 AED |
| 2035-06 | 3.988.658 AED | 14.411 AED | 1.920.000 AED |
| 2035-07 | 4.014.322 AED | 14.452 AED | 1.920.000 AED |
| 2035-08 | 4.040.150 AED | 14.492 AED | 1.920.000 AED |
| 2035-09 | 4.066.144 AED | 14.533 AED | 1.920.000 AED |
| 2035-10 | 4.092.306 AED | 14.574 AED | 1.920.000 AED |
| 2035-11 | 4.118.636 AED | 14.615 AED | 1.920.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.920.000 AED | 0 AED | 384.000 AED |
| 2026 | 2.073.600 AED | 0 AED | 768.000 AED |
| 2027 | 2.239.488 AED | 43.184 AED | 1.440.000 AED |
| 2028 | 2.418.647 AED | 136.321 AED | 1.632.000 AED |
| 2029 | 2.612.138 AED | 141.132 AED | 1.824.000 AED |
| 2030 | 2.821.109 AED | 146.087 AED | 1.920.000 AED |
| 2031 | 3.046.798 AED | 151.192 AED | 1.920.000 AED |
| 2032 | 3.290.542 AED | 156.449 AED | 1.920.000 AED |
| 2033 | 3.553.786 AED | 161.863 AED | 1.920.000 AED |
| 2034 | 3.838.088 AED | 167.442 AED | 1.920.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 76,800 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 81,000 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.