Calculate investment numbers:
Object 1
IR1DIAN PARK 2 - post payment - Studio
Address District 13, Jumeirah Village Circle
15542
2025-04-14
Price: 5%
Furnishing: 100%
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 10.00 % after 4 month
Percent: 10.00 % after 10 month
Percent: 10.00 % after 16 month
Percent: 10.00 % after 22 month
The amount to be paid at the time of the handover.
Percent: 5.00 % after 3 month
Percent: 5.00 % after 6 month
Percent: 5.00 % after 9 month
Percent: 5.00 % after 12 month
Percent: 5.00 % after 15 month
Percent: 5.00 % after 18 month
Calculated discounts:
Price: 5%
Furnishing: 100%
Purchase Details for IR1DIAN PARK 2 - post payment - Studio
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.039.767 AED | 0 AED | 207.953 AED |
| 2025-12 | 1.046.457 AED | 0 AED | 207.953 AED |
| 2026-01 | 1.053.190 AED | 0 AED | 207.953 AED |
| 2026-02 | 1.059.966 AED | 0 AED | 311.930 AED |
| 2026-03 | 1.066.786 AED | 0 AED | 311.930 AED |
| 2026-04 | 1.073.650 AED | 0 AED | 311.930 AED |
| 2026-05 | 1.080.557 AED | 0 AED | 311.930 AED |
| 2026-06 | 1.087.510 AED | 0 AED | 311.930 AED |
| 2026-07 | 1.094.507 AED | 0 AED | 311.930 AED |
| 2026-08 | 1.101.549 AED | 0 AED | 415.906 AED |
| 2026-09 | 1.108.636 AED | 0 AED | 415.906 AED |
| 2026-10 | 1.115.769 AED | 0 AED | 415.906 AED |
| 2026-11 | 1.122.948 AED | 0 AED | 415.906 AED |
| 2026-12 | 1.130.173 AED | 0 AED | 415.906 AED |
| 2027-01 | 1.137.445 AED | 0 AED | 415.906 AED |
| 2027-02 | 1.144.763 AED | 0 AED | 519.883 AED |
| 2027-03 | 1.152.129 AED | 0 AED | 519.883 AED |
| 2027-04 | 1.159.542 AED | 0 AED | 519.883 AED |
| 2027-05 | 1.167.002 AED | 0 AED | 519.883 AED |
| 2027-06 | 1.174.511 AED | 6.132 AED | 623.860 AED |
| 2027-07 | 1.182.067 AED | 6.132 AED | 623.860 AED |
| 2027-08 | 1.189.673 AED | 6.132 AED | 779.825 AED |
| 2027-09 | 1.197.327 AED | 6.132 AED | 779.825 AED |
| 2027-10 | 1.205.031 AED | 6.132 AED | 779.825 AED |
| 2027-11 | 1.212.784 AED | 6.132 AED | 831.813 AED |
| 2027-12 | 1.220.587 AED | 6.132 AED | 831.813 AED |
| 2028-01 | 1.228.441 AED | 6.338 AED | 831.813 AED |
| 2028-02 | 1.236.344 AED | 6.356 AED | 831.813 AED |
| 2028-03 | 1.244.299 AED | 6.373 AED | 883.802 AED |
| 2028-04 | 1.252.305 AED | 6.391 AED | 883.802 AED |
| 2028-05 | 1.260.362 AED | 6.408 AED | 935.790 AED |
| 2028-06 | 1.268.472 AED | 6.426 AED | 935.790 AED |
| 2028-07 | 1.276.633 AED | 6.444 AED | 935.790 AED |
| 2028-08 | 1.284.847 AED | 6.461 AED | 987.779 AED |
| 2028-09 | 1.293.114 AED | 6.479 AED | 987.779 AED |
| 2028-10 | 1.301.434 AED | 6.497 AED | 987.779 AED |
| 2028-11 | 1.309.807 AED | 6.515 AED | 1.039.767 AED |
| 2028-12 | 1.318.234 AED | 6.533 AED | 1.039.767 AED |
| 2029-01 | 1.326.716 AED | 6.551 AED | 1.039.767 AED |
| 2029-02 | 1.335.252 AED | 6.569 AED | 1.039.767 AED |
| 2029-03 | 1.343.843 AED | 6.587 AED | 1.039.767 AED |
| 2029-04 | 1.352.489 AED | 6.605 AED | 1.039.767 AED |
| 2029-05 | 1.361.191 AED | 6.623 AED | 1.039.767 AED |
| 2029-06 | 1.369.949 AED | 6.641 AED | 1.039.767 AED |
| 2029-07 | 1.378.764 AED | 6.660 AED | 1.039.767 AED |
| 2029-08 | 1.387.635 AED | 6.678 AED | 1.039.767 AED |
| 2029-09 | 1.396.563 AED | 6.696 AED | 1.039.767 AED |
| 2029-10 | 1.405.548 AED | 6.715 AED | 1.039.767 AED |
| 2029-11 | 1.414.592 AED | 6.733 AED | 1.039.767 AED |
| 2029-12 | 1.423.693 AED | 6.751 AED | 1.039.767 AED |
| 2030-01 | 1.432.853 AED | 6.770 AED | 1.039.767 AED |
| 2030-02 | 1.442.072 AED | 6.788 AED | 1.039.767 AED |
| 2030-03 | 1.451.351 AED | 6.807 AED | 1.039.767 AED |
| 2030-04 | 1.460.689 AED | 6.826 AED | 1.039.767 AED |
| 2030-05 | 1.470.087 AED | 6.844 AED | 1.039.767 AED |
| 2030-06 | 1.479.545 AED | 6.863 AED | 1.039.767 AED |
| 2030-07 | 1.489.065 AED | 6.882 AED | 1.039.767 AED |
| 2030-08 | 1.498.645 AED | 6.901 AED | 1.039.767 AED |
| 2030-09 | 1.508.288 AED | 6.920 AED | 1.039.767 AED |
| 2030-10 | 1.517.992 AED | 6.939 AED | 1.039.767 AED |
| 2030-11 | 1.527.759 AED | 6.958 AED | 1.039.767 AED |
| 2030-12 | 1.537.589 AED | 6.977 AED | 1.039.767 AED |
| 2031-01 | 1.547.481 AED | 6.996 AED | 1.039.767 AED |
| 2031-02 | 1.557.438 AED | 7.015 AED | 1.039.767 AED |
| 2031-03 | 1.567.459 AED | 7.034 AED | 1.039.767 AED |
| 2031-04 | 1.577.544 AED | 7.053 AED | 1.039.767 AED |
| 2031-05 | 1.587.694 AED | 7.072 AED | 1.039.767 AED |
| 2031-06 | 1.597.909 AED | 7.092 AED | 1.039.767 AED |
| 2031-07 | 1.608.190 AED | 7.111 AED | 1.039.767 AED |
| 2031-08 | 1.618.537 AED | 7.130 AED | 1.039.767 AED |
| 2031-09 | 1.628.951 AED | 7.150 AED | 1.039.767 AED |
| 2031-10 | 1.639.432 AED | 7.169 AED | 1.039.767 AED |
| 2031-11 | 1.649.980 AED | 7.189 AED | 1.039.767 AED |
| 2031-12 | 1.660.596 AED | 7.208 AED | 1.039.767 AED |
| 2032-01 | 1.671.280 AED | 7.228 AED | 1.039.767 AED |
| 2032-02 | 1.682.033 AED | 7.248 AED | 1.039.767 AED |
| 2032-03 | 1.692.855 AED | 7.267 AED | 1.039.767 AED |
| 2032-04 | 1.703.747 AED | 7.287 AED | 1.039.767 AED |
| 2032-05 | 1.714.709 AED | 7.307 AED | 1.039.767 AED |
| 2032-06 | 1.725.742 AED | 7.327 AED | 1.039.767 AED |
| 2032-07 | 1.736.845 AED | 7.347 AED | 1.039.767 AED |
| 2032-08 | 1.748.020 AED | 7.367 AED | 1.039.767 AED |
| 2032-09 | 1.759.267 AED | 7.387 AED | 1.039.767 AED |
| 2032-10 | 1.770.586 AED | 7.407 AED | 1.039.767 AED |
| 2032-11 | 1.781.978 AED | 7.427 AED | 1.039.767 AED |
| 2032-12 | 1.793.443 AED | 7.447 AED | 1.039.767 AED |
| 2033-01 | 1.804.982 AED | 7.467 AED | 1.039.767 AED |
| 2033-02 | 1.816.596 AED | 7.488 AED | 1.039.767 AED |
| 2033-03 | 1.828.284 AED | 7.508 AED | 1.039.767 AED |
| 2033-04 | 1.840.047 AED | 7.528 AED | 1.039.767 AED |
| 2033-05 | 1.851.886 AED | 7.549 AED | 1.039.767 AED |
| 2033-06 | 1.863.801 AED | 7.569 AED | 1.039.767 AED |
| 2033-07 | 1.875.793 AED | 7.590 AED | 1.039.767 AED |
| 2033-08 | 1.887.862 AED | 7.610 AED | 1.039.767 AED |
| 2033-09 | 1.900.008 AED | 7.631 AED | 1.039.767 AED |
| 2033-10 | 1.912.233 AED | 7.652 AED | 1.039.767 AED |
| 2033-11 | 1.924.536 AED | 7.672 AED | 1.039.767 AED |
| 2033-12 | 1.936.919 AED | 7.693 AED | 1.039.767 AED |
| 2034-01 | 1.949.381 AED | 7.714 AED | 1.039.767 AED |
| 2034-02 | 1.961.923 AED | 7.735 AED | 1.039.767 AED |
| 2034-03 | 1.974.547 AED | 7.756 AED | 1.039.767 AED |
| 2034-04 | 1.987.251 AED | 7.777 AED | 1.039.767 AED |
| 2034-05 | 2.000.037 AED | 7.798 AED | 1.039.767 AED |
| 2034-06 | 2.012.905 AED | 7.819 AED | 1.039.767 AED |
| 2034-07 | 2.025.856 AED | 7.840 AED | 1.039.767 AED |
| 2034-08 | 2.038.891 AED | 7.861 AED | 1.039.767 AED |
| 2034-09 | 2.052.009 AED | 7.882 AED | 1.039.767 AED |
| 2034-10 | 2.065.212 AED | 7.904 AED | 1.039.767 AED |
| 2034-11 | 2.078.499 AED | 7.925 AED | 1.039.767 AED |
| 2034-12 | 2.091.872 AED | 7.947 AED | 1.039.767 AED |
| 2035-01 | 2.105.332 AED | 7.968 AED | 1.039.767 AED |
| 2035-02 | 2.118.877 AED | 7.989 AED | 1.039.767 AED |
| 2035-03 | 2.132.510 AED | 8.011 AED | 1.039.767 AED |
| 2035-04 | 2.146.231 AED | 8.033 AED | 1.039.767 AED |
| 2035-05 | 2.160.040 AED | 8.054 AED | 1.039.767 AED |
| 2035-06 | 2.173.938 AED | 8.076 AED | 1.039.767 AED |
| 2035-07 | 2.187.925 AED | 8.098 AED | 1.039.767 AED |
| 2035-08 | 2.202.002 AED | 8.120 AED | 1.039.767 AED |
| 2035-09 | 2.216.170 AED | 8.141 AED | 1.039.767 AED |
| 2035-10 | 2.230.429 AED | 8.163 AED | 1.039.767 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.046.457 AED | 0 AED | 207.953 AED |
| 2026 | 1.130.173 AED | 0 AED | 415.906 AED |
| 2027 | 1.220.587 AED | 42.924 AED | 831.813 AED |
| 2028 | 1.318.234 AED | 77.221 AED | 1.039.767 AED |
| 2029 | 1.423.693 AED | 79.809 AED | 1.039.767 AED |
| 2030 | 1.537.589 AED | 82.475 AED | 1.039.767 AED |
| 2031 | 1.660.596 AED | 85.219 AED | 1.039.767 AED |
| 2032 | 1.793.443 AED | 88.046 AED | 1.039.767 AED |
| 2033 | 1.936.919 AED | 90.957 AED | 1.039.767 AED |
| 2034 | 2.091.872 AED | 93.958 AED | 1.039.767 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 280.737 USD | 0 USD | 56.147 USD |
| 2025-12 | 282.543 USD | 0 USD | 56.147 USD |
| 2026-01 | 284.361 USD | 0 USD | 56.147 USD |
| 2026-02 | 286.190 USD | 0 USD | 84.221 USD |
| 2026-03 | 288.032 USD | 0 USD | 84.221 USD |
| 2026-04 | 289.885 USD | 0 USD | 84.221 USD |
| 2026-05 | 291.750 USD | 0 USD | 84.221 USD |
| 2026-06 | 293.627 USD | 0 USD | 84.221 USD |
| 2026-07 | 295.516 USD | 0 USD | 84.221 USD |
| 2026-08 | 297.418 USD | 0 USD | 112.294 USD |
| 2026-09 | 299.331 USD | 0 USD | 112.294 USD |
| 2026-10 | 301.257 USD | 0 USD | 112.294 USD |
| 2026-11 | 303.195 USD | 0 USD | 112.294 USD |
| 2026-12 | 305.146 USD | 0 USD | 112.294 USD |
| 2027-01 | 307.110 USD | 0 USD | 112.294 USD |
| 2027-02 | 309.086 USD | 0 USD | 140.368 USD |
| 2027-03 | 311.074 USD | 0 USD | 140.368 USD |
| 2027-04 | 313.076 USD | 0 USD | 140.368 USD |
| 2027-05 | 315.090 USD | 0 USD | 140.368 USD |
| 2027-06 | 317.117 USD | 1.655 USD | 168.442 USD |
| 2027-07 | 319.158 USD | 1.655 USD | 168.442 USD |
| 2027-08 | 321.211 USD | 1.655 USD | 210.552 USD |
| 2027-09 | 323.278 USD | 1.655 USD | 210.552 USD |
| 2027-10 | 325.358 USD | 1.655 USD | 210.552 USD |
| 2027-11 | 327.451 USD | 1.655 USD | 224.589 USD |
| 2027-12 | 329.558 USD | 1.655 USD | 224.589 USD |
| 2028-01 | 331.679 USD | 1.711 USD | 224.589 USD |
| 2028-02 | 333.812 USD | 1.716 USD | 224.589 USD |
| 2028-03 | 335.960 USD | 1.720 USD | 238.626 USD |
| 2028-04 | 338.122 USD | 1.725 USD | 238.626 USD |
| 2028-05 | 340.297 USD | 1.730 USD | 252.663 USD |
| 2028-06 | 342.487 USD | 1.735 USD | 252.663 USD |
| 2028-07 | 344.690 USD | 1.739 USD | 252.663 USD |
| 2028-08 | 346.908 USD | 1.744 USD | 266.700 USD |
| 2028-09 | 349.140 USD | 1.749 USD | 266.700 USD |
| 2028-10 | 351.387 USD | 1.754 USD | 266.700 USD |
| 2028-11 | 353.647 USD | 1.759 USD | 280.737 USD |
| 2028-12 | 355.923 USD | 1.763 USD | 280.737 USD |
| 2029-01 | 358.213 USD | 1.768 USD | 280.737 USD |
| 2029-02 | 360.518 USD | 1.773 USD | 280.737 USD |
| 2029-03 | 362.837 USD | 1.778 USD | 280.737 USD |
| 2029-04 | 365.172 USD | 1.783 USD | 280.737 USD |
| 2029-05 | 367.521 USD | 1.788 USD | 280.737 USD |
| 2029-06 | 369.886 USD | 1.793 USD | 280.737 USD |
| 2029-07 | 372.266 USD | 1.798 USD | 280.737 USD |
| 2029-08 | 374.661 USD | 1.803 USD | 280.737 USD |
| 2029-09 | 377.072 USD | 1.807 USD | 280.737 USD |
| 2029-10 | 379.497 USD | 1.813 USD | 280.737 USD |
| 2029-11 | 381.939 USD | 1.817 USD | 280.737 USD |
| 2029-12 | 384.397 USD | 1.822 USD | 280.737 USD |
| 2030-01 | 386.870 USD | 1.827 USD | 280.737 USD |
| 2030-02 | 389.359 USD | 1.832 USD | 280.737 USD |
| 2030-03 | 391.864 USD | 1.837 USD | 280.737 USD |
| 2030-04 | 394.386 USD | 1.843 USD | 280.737 USD |
| 2030-05 | 396.923 USD | 1.847 USD | 280.737 USD |
| 2030-06 | 399.477 USD | 1.853 USD | 280.737 USD |
| 2030-07 | 402.047 USD | 1.858 USD | 280.737 USD |
| 2030-08 | 404.634 USD | 1.863 USD | 280.737 USD |
| 2030-09 | 407.237 USD | 1.868 USD | 280.737 USD |
| 2030-10 | 409.857 USD | 1.873 USD | 280.737 USD |
| 2030-11 | 412.494 USD | 1.878 USD | 280.737 USD |
| 2030-12 | 415.149 USD | 1.883 USD | 280.737 USD |
| 2031-01 | 417.819 USD | 1.888 USD | 280.737 USD |
| 2031-02 | 420.508 USD | 1.894 USD | 280.737 USD |
| 2031-03 | 423.213 USD | 1.899 USD | 280.737 USD |
| 2031-04 | 425.936 USD | 1.904 USD | 280.737 USD |
| 2031-05 | 428.677 USD | 1.909 USD | 280.737 USD |
| 2031-06 | 431.435 USD | 1.914 USD | 280.737 USD |
| 2031-07 | 434.211 USD | 1.919 USD | 280.737 USD |
| 2031-08 | 437.004 USD | 1.925 USD | 280.737 USD |
| 2031-09 | 439.816 USD | 1.930 USD | 280.737 USD |
| 2031-10 | 442.646 USD | 1.935 USD | 280.737 USD |
| 2031-11 | 445.494 USD | 1.941 USD | 280.737 USD |
| 2031-12 | 448.360 USD | 1.946 USD | 280.737 USD |
| 2032-01 | 451.245 USD | 1.951 USD | 280.737 USD |
| 2032-02 | 454.148 USD | 1.956 USD | 280.737 USD |
| 2032-03 | 457.070 USD | 1.962 USD | 280.737 USD |
| 2032-04 | 460.011 USD | 1.967 USD | 280.737 USD |
| 2032-05 | 462.971 USD | 1.972 USD | 280.737 USD |
| 2032-06 | 465.950 USD | 1.978 USD | 280.737 USD |
| 2032-07 | 468.948 USD | 1.983 USD | 280.737 USD |
| 2032-08 | 471.965 USD | 1.989 USD | 280.737 USD |
| 2032-09 | 475.002 USD | 1.994 USD | 280.737 USD |
| 2032-10 | 478.058 USD | 1.999 USD | 280.737 USD |
| 2032-11 | 481.134 USD | 2.005 USD | 280.737 USD |
| 2032-12 | 484.229 USD | 2.010 USD | 280.737 USD |
| 2033-01 | 487.345 USD | 2.016 USD | 280.737 USD |
| 2033-02 | 490.480 USD | 2.021 USD | 280.737 USD |
| 2033-03 | 493.636 USD | 2.027 USD | 280.737 USD |
| 2033-04 | 496.812 USD | 2.032 USD | 280.737 USD |
| 2033-05 | 500.009 USD | 2.038 USD | 280.737 USD |
| 2033-06 | 503.226 USD | 2.043 USD | 280.737 USD |
| 2033-07 | 506.464 USD | 2.049 USD | 280.737 USD |
| 2033-08 | 509.722 USD | 2.054 USD | 280.737 USD |
| 2033-09 | 513.002 USD | 2.060 USD | 280.737 USD |
| 2033-10 | 516.302 USD | 2.066 USD | 280.737 USD |
| 2033-11 | 519.624 USD | 2.071 USD | 280.737 USD |
| 2033-12 | 522.968 USD | 2.077 USD | 280.737 USD |
| 2034-01 | 526.332 USD | 2.082 USD | 280.737 USD |
| 2034-02 | 529.719 USD | 2.088 USD | 280.737 USD |
| 2034-03 | 533.127 USD | 2.094 USD | 280.737 USD |
| 2034-04 | 536.557 USD | 2.099 USD | 280.737 USD |
| 2034-05 | 540.009 USD | 2.105 USD | 280.737 USD |
| 2034-06 | 543.484 USD | 2.111 USD | 280.737 USD |
| 2034-07 | 546.981 USD | 2.116 USD | 280.737 USD |
| 2034-08 | 550.500 USD | 2.122 USD | 280.737 USD |
| 2034-09 | 554.042 USD | 2.128 USD | 280.737 USD |
| 2034-10 | 557.607 USD | 2.134 USD | 280.737 USD |
| 2034-11 | 561.194 USD | 2.139 USD | 280.737 USD |
| 2034-12 | 564.805 USD | 2.145 USD | 280.737 USD |
| 2035-01 | 568.439 USD | 2.151 USD | 280.737 USD |
| 2035-02 | 572.096 USD | 2.157 USD | 280.737 USD |
| 2035-03 | 575.777 USD | 2.162 USD | 280.737 USD |
| 2035-04 | 579.482 USD | 2.168 USD | 280.737 USD |
| 2035-05 | 583.210 USD | 2.174 USD | 280.737 USD |
| 2035-06 | 586.963 USD | 2.180 USD | 280.737 USD |
| 2035-07 | 590.739 USD | 2.186 USD | 280.737 USD |
| 2035-08 | 594.540 USD | 2.192 USD | 280.737 USD |
| 2035-09 | 598.365 USD | 2.198 USD | 280.737 USD |
| 2035-10 | 602.215 USD | 2.204 USD | 280.737 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 282.543 USD | 0 USD | 56.147 USD |
| 2026 | 305.146 USD | 0 USD | 112.294 USD |
| 2027 | 329.558 USD | 11.585 USD | 224.589 USD |
| 2028 | 355.923 USD | 20.845 USD | 280.737 USD |
| 2029 | 384.397 USD | 21.543 USD | 280.737 USD |
| 2030 | 415.149 USD | 22.262 USD | 280.737 USD |
| 2031 | 448.360 USD | 23.004 USD | 280.737 USD |
| 2032 | 484.229 USD | 23.766 USD | 280.737 USD |
| 2033 | 522.968 USD | 24.554 USD | 280.737 USD |
| 2034 | 564.805 USD | 25.363 USD | 280.737 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.