Calculate investment numbers:
Object 1
IR1DIAN PARK 2 - post payment - One Bedroom
Address District 13, Jumeirah Village Circle
15120
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 - One Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.280.818 AED | 0 AED | 256.163 AED |
| 2025-12 | 1.289.059 AED | 0 AED | 256.163 AED |
| 2026-01 | 1.297.353 AED | 0 AED | 256.163 AED |
| 2026-02 | 1.305.700 AED | 0 AED | 384.245 AED |
| 2026-03 | 1.314.101 AED | 0 AED | 384.245 AED |
| 2026-04 | 1.322.556 AED | 0 AED | 384.245 AED |
| 2026-05 | 1.331.065 AED | 0 AED | 384.245 AED |
| 2026-06 | 1.339.629 AED | 0 AED | 384.245 AED |
| 2026-07 | 1.348.248 AED | 0 AED | 384.245 AED |
| 2026-08 | 1.356.923 AED | 0 AED | 512.327 AED |
| 2026-09 | 1.365.654 AED | 0 AED | 512.327 AED |
| 2026-10 | 1.374.440 AED | 0 AED | 512.327 AED |
| 2026-11 | 1.383.283 AED | 0 AED | 512.327 AED |
| 2026-12 | 1.392.184 AED | 0 AED | 512.327 AED |
| 2027-01 | 1.401.141 AED | 0 AED | 512.327 AED |
| 2027-02 | 1.410.156 AED | 0 AED | 640.409 AED |
| 2027-03 | 1.419.229 AED | 0 AED | 640.409 AED |
| 2027-04 | 1.428.360 AED | 0 AED | 640.409 AED |
| 2027-05 | 1.437.550 AED | 0 AED | 640.409 AED |
| 2027-06 | 1.446.800 AED | 7.331 AED | 768.491 AED |
| 2027-07 | 1.456.108 AED | 7.331 AED | 768.491 AED |
| 2027-08 | 1.465.477 AED | 7.331 AED | 960.613 AED |
| 2027-09 | 1.474.906 AED | 7.331 AED | 960.613 AED |
| 2027-10 | 1.484.396 AED | 7.331 AED | 960.613 AED |
| 2027-11 | 1.493.946 AED | 7.331 AED | 1.024.654 AED |
| 2027-12 | 1.503.558 AED | 7.331 AED | 1.024.654 AED |
| 2028-01 | 1.513.232 AED | 7.579 AED | 1.024.654 AED |
| 2028-02 | 1.522.968 AED | 7.600 AED | 1.024.654 AED |
| 2028-03 | 1.532.767 AED | 7.621 AED | 1.088.695 AED |
| 2028-04 | 1.542.629 AED | 7.642 AED | 1.088.695 AED |
| 2028-05 | 1.552.554 AED | 7.663 AED | 1.152.736 AED |
| 2028-06 | 1.562.544 AED | 7.684 AED | 1.152.736 AED |
| 2028-07 | 1.572.597 AED | 7.706 AED | 1.152.736 AED |
| 2028-08 | 1.582.715 AED | 7.727 AED | 1.216.777 AED |
| 2028-09 | 1.592.898 AED | 7.748 AED | 1.216.777 AED |
| 2028-10 | 1.603.147 AED | 7.770 AED | 1.216.777 AED |
| 2028-11 | 1.613.462 AED | 7.791 AED | 1.280.818 AED |
| 2028-12 | 1.623.843 AED | 7.813 AED | 1.280.818 AED |
| 2029-01 | 1.634.291 AED | 7.834 AED | 1.280.818 AED |
| 2029-02 | 1.644.806 AED | 7.856 AED | 1.280.818 AED |
| 2029-03 | 1.655.389 AED | 7.877 AED | 1.280.818 AED |
| 2029-04 | 1.666.039 AED | 7.899 AED | 1.280.818 AED |
| 2029-05 | 1.676.759 AED | 7.921 AED | 1.280.818 AED |
| 2029-06 | 1.687.547 AED | 7.943 AED | 1.280.818 AED |
| 2029-07 | 1.698.405 AED | 7.965 AED | 1.280.818 AED |
| 2029-08 | 1.709.332 AED | 7.986 AED | 1.280.818 AED |
| 2029-09 | 1.720.330 AED | 8.008 AED | 1.280.818 AED |
| 2029-10 | 1.731.399 AED | 8.030 AED | 1.280.818 AED |
| 2029-11 | 1.742.539 AED | 8.053 AED | 1.280.818 AED |
| 2029-12 | 1.753.750 AED | 8.075 AED | 1.280.818 AED |
| 2030-01 | 1.765.034 AED | 8.097 AED | 1.280.818 AED |
| 2030-02 | 1.776.390 AED | 8.119 AED | 1.280.818 AED |
| 2030-03 | 1.787.820 AED | 8.141 AED | 1.280.818 AED |
| 2030-04 | 1.799.323 AED | 8.164 AED | 1.280.818 AED |
| 2030-05 | 1.810.900 AED | 8.186 AED | 1.280.818 AED |
| 2030-06 | 1.822.551 AED | 8.209 AED | 1.280.818 AED |
| 2030-07 | 1.834.277 AED | 8.231 AED | 1.280.818 AED |
| 2030-08 | 1.846.079 AED | 8.254 AED | 1.280.818 AED |
| 2030-09 | 1.857.957 AED | 8.276 AED | 1.280.818 AED |
| 2030-10 | 1.869.911 AED | 8.299 AED | 1.280.818 AED |
| 2030-11 | 1.881.942 AED | 8.322 AED | 1.280.818 AED |
| 2030-12 | 1.894.051 AED | 8.345 AED | 1.280.818 AED |
| 2031-01 | 1.906.237 AED | 8.368 AED | 1.280.818 AED |
| 2031-02 | 1.918.502 AED | 8.390 AED | 1.280.818 AED |
| 2031-03 | 1.930.845 AED | 8.413 AED | 1.280.818 AED |
| 2031-04 | 1.943.269 AED | 8.436 AED | 1.280.818 AED |
| 2031-05 | 1.955.772 AED | 8.460 AED | 1.280.818 AED |
| 2031-06 | 1.968.355 AED | 8.483 AED | 1.280.818 AED |
| 2031-07 | 1.981.020 AED | 8.506 AED | 1.280.818 AED |
| 2031-08 | 1.993.766 AED | 8.529 AED | 1.280.818 AED |
| 2031-09 | 2.006.593 AED | 8.552 AED | 1.280.818 AED |
| 2031-10 | 2.019.504 AED | 8.576 AED | 1.280.818 AED |
| 2031-11 | 2.032.497 AED | 8.599 AED | 1.280.818 AED |
| 2031-12 | 2.045.575 AED | 8.623 AED | 1.280.818 AED |
| 2032-01 | 2.058.736 AED | 8.646 AED | 1.280.818 AED |
| 2032-02 | 2.071.982 AED | 8.670 AED | 1.280.818 AED |
| 2032-03 | 2.085.313 AED | 8.694 AED | 1.280.818 AED |
| 2032-04 | 2.098.730 AED | 8.717 AED | 1.280.818 AED |
| 2032-05 | 2.112.233 AED | 8.741 AED | 1.280.818 AED |
| 2032-06 | 2.125.824 AED | 8.765 AED | 1.280.818 AED |
| 2032-07 | 2.139.501 AED | 8.789 AED | 1.280.818 AED |
| 2032-08 | 2.153.267 AED | 8.813 AED | 1.280.818 AED |
| 2032-09 | 2.167.121 AED | 8.837 AED | 1.280.818 AED |
| 2032-10 | 2.181.064 AED | 8.861 AED | 1.280.818 AED |
| 2032-11 | 2.195.097 AED | 8.885 AED | 1.280.818 AED |
| 2032-12 | 2.209.221 AED | 8.909 AED | 1.280.818 AED |
| 2033-01 | 2.223.435 AED | 8.933 AED | 1.280.818 AED |
| 2033-02 | 2.237.741 AED | 8.958 AED | 1.280.818 AED |
| 2033-03 | 2.252.138 AED | 8.982 AED | 1.280.818 AED |
| 2033-04 | 2.266.629 AED | 9.007 AED | 1.280.818 AED |
| 2033-05 | 2.281.212 AED | 9.031 AED | 1.280.818 AED |
| 2033-06 | 2.295.889 AED | 9.056 AED | 1.280.818 AED |
| 2033-07 | 2.310.661 AED | 9.080 AED | 1.280.818 AED |
| 2033-08 | 2.325.528 AED | 9.105 AED | 1.280.818 AED |
| 2033-09 | 2.340.491 AED | 9.130 AED | 1.280.818 AED |
| 2033-10 | 2.355.549 AED | 9.154 AED | 1.280.818 AED |
| 2033-11 | 2.370.705 AED | 9.179 AED | 1.280.818 AED |
| 2033-12 | 2.385.958 AED | 9.204 AED | 1.280.818 AED |
| 2034-01 | 2.401.310 AED | 9.229 AED | 1.280.818 AED |
| 2034-02 | 2.416.760 AED | 9.254 AED | 1.280.818 AED |
| 2034-03 | 2.432.309 AED | 9.279 AED | 1.280.818 AED |
| 2034-04 | 2.447.959 AED | 9.305 AED | 1.280.818 AED |
| 2034-05 | 2.463.709 AED | 9.330 AED | 1.280.818 AED |
| 2034-06 | 2.479.561 AED | 9.355 AED | 1.280.818 AED |
| 2034-07 | 2.495.514 AED | 9.380 AED | 1.280.818 AED |
| 2034-08 | 2.511.570 AED | 9.406 AED | 1.280.818 AED |
| 2034-09 | 2.527.730 AED | 9.431 AED | 1.280.818 AED |
| 2034-10 | 2.543.993 AED | 9.457 AED | 1.280.818 AED |
| 2034-11 | 2.560.362 AED | 9.483 AED | 1.280.818 AED |
| 2034-12 | 2.576.835 AED | 9.508 AED | 1.280.818 AED |
| 2035-01 | 2.593.414 AED | 9.534 AED | 1.280.818 AED |
| 2035-02 | 2.610.101 AED | 9.560 AED | 1.280.818 AED |
| 2035-03 | 2.626.894 AED | 9.586 AED | 1.280.818 AED |
| 2035-04 | 2.643.796 AED | 9.611 AED | 1.280.818 AED |
| 2035-05 | 2.660.806 AED | 9.637 AED | 1.280.818 AED |
| 2035-06 | 2.677.926 AED | 9.664 AED | 1.280.818 AED |
| 2035-07 | 2.695.155 AED | 9.690 AED | 1.280.818 AED |
| 2035-08 | 2.712.496 AED | 9.716 AED | 1.280.818 AED |
| 2035-09 | 2.729.948 AED | 9.742 AED | 1.280.818 AED |
| 2035-10 | 2.747.513 AED | 9.768 AED | 1.280.818 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.289.059 AED | 0 AED | 256.163 AED |
| 2026 | 1.392.184 AED | 0 AED | 512.327 AED |
| 2027 | 1.503.558 AED | 51.317 AED | 1.024.654 AED |
| 2028 | 1.623.843 AED | 92.344 AED | 1.280.818 AED |
| 2029 | 1.753.750 AED | 95.447 AED | 1.280.818 AED |
| 2030 | 1.894.051 AED | 98.643 AED | 1.280.818 AED |
| 2031 | 2.045.575 AED | 101.935 AED | 1.280.818 AED |
| 2032 | 2.209.221 AED | 105.327 AED | 1.280.818 AED |
| 2033 | 2.385.958 AED | 108.819 AED | 1.280.818 AED |
| 2034 | 2.576.835 AED | 112.417 AED | 1.280.818 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 345.820 USD | 0 USD | 69.164 USD |
| 2025-12 | 348.045 USD | 0 USD | 69.164 USD |
| 2026-01 | 350.285 USD | 0 USD | 69.164 USD |
| 2026-02 | 352.539 USD | 0 USD | 103.746 USD |
| 2026-03 | 354.807 USD | 0 USD | 103.746 USD |
| 2026-04 | 357.090 USD | 0 USD | 103.746 USD |
| 2026-05 | 359.387 USD | 0 USD | 103.746 USD |
| 2026-06 | 361.699 USD | 0 USD | 103.746 USD |
| 2026-07 | 364.026 USD | 0 USD | 103.746 USD |
| 2026-08 | 366.369 USD | 0 USD | 138.328 USD |
| 2026-09 | 368.726 USD | 0 USD | 138.328 USD |
| 2026-10 | 371.098 USD | 0 USD | 138.328 USD |
| 2026-11 | 373.486 USD | 0 USD | 138.328 USD |
| 2026-12 | 375.889 USD | 0 USD | 138.328 USD |
| 2027-01 | 378.308 USD | 0 USD | 138.328 USD |
| 2027-02 | 380.742 USD | 0 USD | 172.910 USD |
| 2027-03 | 383.191 USD | 0 USD | 172.910 USD |
| 2027-04 | 385.657 USD | 0 USD | 172.910 USD |
| 2027-05 | 388.138 USD | 0 USD | 172.910 USD |
| 2027-06 | 390.636 USD | 1.979 USD | 207.492 USD |
| 2027-07 | 393.149 USD | 1.979 USD | 207.492 USD |
| 2027-08 | 395.678 USD | 1.979 USD | 259.365 USD |
| 2027-09 | 398.224 USD | 1.979 USD | 259.365 USD |
| 2027-10 | 400.786 USD | 1.979 USD | 259.365 USD |
| 2027-11 | 403.365 USD | 1.979 USD | 276.656 USD |
| 2027-12 | 405.960 USD | 1.979 USD | 276.656 USD |
| 2028-01 | 408.572 USD | 2.046 USD | 276.656 USD |
| 2028-02 | 411.201 USD | 2.052 USD | 276.656 USD |
| 2028-03 | 413.847 USD | 2.057 USD | 293.947 USD |
| 2028-04 | 416.509 USD | 2.063 USD | 293.947 USD |
| 2028-05 | 419.189 USD | 2.069 USD | 311.238 USD |
| 2028-06 | 421.886 USD | 2.074 USD | 311.238 USD |
| 2028-07 | 424.601 USD | 2.080 USD | 311.238 USD |
| 2028-08 | 427.333 USD | 2.086 USD | 328.529 USD |
| 2028-09 | 430.082 USD | 2.091 USD | 328.529 USD |
| 2028-10 | 432.849 USD | 2.097 USD | 328.529 USD |
| 2028-11 | 435.634 USD | 2.103 USD | 345.820 USD |
| 2028-12 | 438.437 USD | 2.109 USD | 345.820 USD |
| 2029-01 | 441.258 USD | 2.115 USD | 345.820 USD |
| 2029-02 | 444.097 USD | 2.121 USD | 345.820 USD |
| 2029-03 | 446.955 USD | 2.126 USD | 345.820 USD |
| 2029-04 | 449.830 USD | 2.132 USD | 345.820 USD |
| 2029-05 | 452.724 USD | 2.138 USD | 345.820 USD |
| 2029-06 | 455.637 USD | 2.144 USD | 345.820 USD |
| 2029-07 | 458.569 USD | 2.150 USD | 345.820 USD |
| 2029-08 | 461.519 USD | 2.156 USD | 345.820 USD |
| 2029-09 | 464.489 USD | 2.162 USD | 345.820 USD |
| 2029-10 | 467.477 USD | 2.168 USD | 345.820 USD |
| 2029-11 | 470.485 USD | 2.174 USD | 345.820 USD |
| 2029-12 | 473.512 USD | 2.180 USD | 345.820 USD |
| 2030-01 | 476.559 USD | 2.186 USD | 345.820 USD |
| 2030-02 | 479.625 USD | 2.192 USD | 345.820 USD |
| 2030-03 | 482.711 USD | 2.198 USD | 345.820 USD |
| 2030-04 | 485.817 USD | 2.204 USD | 345.820 USD |
| 2030-05 | 488.943 USD | 2.210 USD | 345.820 USD |
| 2030-06 | 492.088 USD | 2.216 USD | 345.820 USD |
| 2030-07 | 495.254 USD | 2.222 USD | 345.820 USD |
| 2030-08 | 498.441 USD | 2.228 USD | 345.820 USD |
| 2030-09 | 501.648 USD | 2.234 USD | 345.820 USD |
| 2030-10 | 504.875 USD | 2.240 USD | 345.820 USD |
| 2030-11 | 508.124 USD | 2.246 USD | 345.820 USD |
| 2030-12 | 511.393 USD | 2.253 USD | 345.820 USD |
| 2031-01 | 514.683 USD | 2.259 USD | 345.820 USD |
| 2031-02 | 517.995 USD | 2.265 USD | 345.820 USD |
| 2031-03 | 521.328 USD | 2.271 USD | 345.820 USD |
| 2031-04 | 524.682 USD | 2.277 USD | 345.820 USD |
| 2031-05 | 528.058 USD | 2.284 USD | 345.820 USD |
| 2031-06 | 531.455 USD | 2.290 USD | 345.820 USD |
| 2031-07 | 534.875 USD | 2.296 USD | 345.820 USD |
| 2031-08 | 538.316 USD | 2.302 USD | 345.820 USD |
| 2031-09 | 541.780 USD | 2.309 USD | 345.820 USD |
| 2031-10 | 545.266 USD | 2.315 USD | 345.820 USD |
| 2031-11 | 548.774 USD | 2.321 USD | 345.820 USD |
| 2031-12 | 552.305 USD | 2.328 USD | 345.820 USD |
| 2032-01 | 555.858 USD | 2.334 USD | 345.820 USD |
| 2032-02 | 559.435 USD | 2.340 USD | 345.820 USD |
| 2032-03 | 563.034 USD | 2.347 USD | 345.820 USD |
| 2032-04 | 566.657 USD | 2.353 USD | 345.820 USD |
| 2032-05 | 570.302 USD | 2.360 USD | 345.820 USD |
| 2032-06 | 573.972 USD | 2.366 USD | 345.820 USD |
| 2032-07 | 577.665 USD | 2.373 USD | 345.820 USD |
| 2032-08 | 581.382 USD | 2.379 USD | 345.820 USD |
| 2032-09 | 585.122 USD | 2.385 USD | 345.820 USD |
| 2032-10 | 588.887 USD | 2.392 USD | 345.820 USD |
| 2032-11 | 592.676 USD | 2.398 USD | 345.820 USD |
| 2032-12 | 596.489 USD | 2.405 USD | 345.820 USD |
| 2033-01 | 600.327 USD | 2.411 USD | 345.820 USD |
| 2033-02 | 604.190 USD | 2.418 USD | 345.820 USD |
| 2033-03 | 608.077 USD | 2.425 USD | 345.820 USD |
| 2033-04 | 611.989 USD | 2.431 USD | 345.820 USD |
| 2033-05 | 615.927 USD | 2.438 USD | 345.820 USD |
| 2033-06 | 619.890 USD | 2.445 USD | 345.820 USD |
| 2033-07 | 623.878 USD | 2.451 USD | 345.820 USD |
| 2033-08 | 627.892 USD | 2.458 USD | 345.820 USD |
| 2033-09 | 631.932 USD | 2.465 USD | 345.820 USD |
| 2033-10 | 635.998 USD | 2.471 USD | 345.820 USD |
| 2033-11 | 640.090 USD | 2.478 USD | 345.820 USD |
| 2033-12 | 644.208 USD | 2.485 USD | 345.820 USD |
| 2034-01 | 648.353 USD | 2.491 USD | 345.820 USD |
| 2034-02 | 652.525 USD | 2.498 USD | 345.820 USD |
| 2034-03 | 656.723 USD | 2.505 USD | 345.820 USD |
| 2034-04 | 660.948 USD | 2.512 USD | 345.820 USD |
| 2034-05 | 665.201 USD | 2.519 USD | 345.820 USD |
| 2034-06 | 669.481 USD | 2.525 USD | 345.820 USD |
| 2034-07 | 673.788 USD | 2.532 USD | 345.820 USD |
| 2034-08 | 678.123 USD | 2.539 USD | 345.820 USD |
| 2034-09 | 682.487 USD | 2.546 USD | 345.820 USD |
| 2034-10 | 686.878 USD | 2.553 USD | 345.820 USD |
| 2034-11 | 691.297 USD | 2.560 USD | 345.820 USD |
| 2034-12 | 695.745 USD | 2.567 USD | 345.820 USD |
| 2035-01 | 700.221 USD | 2.574 USD | 345.820 USD |
| 2035-02 | 704.727 USD | 2.581 USD | 345.820 USD |
| 2035-03 | 709.261 USD | 2.588 USD | 345.820 USD |
| 2035-04 | 713.824 USD | 2.594 USD | 345.820 USD |
| 2035-05 | 718.417 USD | 2.601 USD | 345.820 USD |
| 2035-06 | 723.040 USD | 2.609 USD | 345.820 USD |
| 2035-07 | 727.691 USD | 2.616 USD | 345.820 USD |
| 2035-08 | 732.373 USD | 2.623 USD | 345.820 USD |
| 2035-09 | 737.085 USD | 2.630 USD | 345.820 USD |
| 2035-10 | 741.828 USD | 2.637 USD | 345.820 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 348.045 USD | 0 USD | 69.164 USD |
| 2026 | 375.889 USD | 0 USD | 138.328 USD |
| 2027 | 405.960 USD | 13.853 USD | 276.656 USD |
| 2028 | 438.437 USD | 24.927 USD | 345.820 USD |
| 2029 | 473.512 USD | 25.766 USD | 345.820 USD |
| 2030 | 511.393 USD | 26.629 USD | 345.820 USD |
| 2031 | 552.305 USD | 27.517 USD | 345.820 USD |
| 2032 | 596.489 USD | 28.432 USD | 345.820 USD |
| 2033 | 644.208 USD | 29.376 USD | 345.820 USD |
| 2034 | 695.745 USD | 30.347 USD | 345.820 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.