Calculate investment numbers:
Object 1
IR1DIAN PARK 2 - post payment - Two Bedroom
Address District 13, Jumeirah Village Circle
15283
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 - Two Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.490.631 AED | 0 AED | 298.126 AED |
| 2025-12 | 1.500.222 AED | 0 AED | 298.126 AED |
| 2026-01 | 1.509.874 AED | 0 AED | 298.126 AED |
| 2026-02 | 1.519.589 AED | 0 AED | 447.189 AED |
| 2026-03 | 1.529.366 AED | 0 AED | 447.189 AED |
| 2026-04 | 1.539.206 AED | 0 AED | 447.189 AED |
| 2026-05 | 1.549.109 AED | 0 AED | 447.189 AED |
| 2026-06 | 1.559.076 AED | 0 AED | 447.189 AED |
| 2026-07 | 1.569.108 AED | 0 AED | 447.189 AED |
| 2026-08 | 1.579.203 AED | 0 AED | 596.252 AED |
| 2026-09 | 1.589.364 AED | 0 AED | 596.252 AED |
| 2026-10 | 1.599.590 AED | 0 AED | 596.252 AED |
| 2026-11 | 1.609.882 AED | 0 AED | 596.252 AED |
| 2026-12 | 1.620.240 AED | 0 AED | 596.252 AED |
| 2027-01 | 1.630.664 AED | 0 AED | 596.252 AED |
| 2027-02 | 1.641.156 AED | 0 AED | 745.315 AED |
| 2027-03 | 1.651.715 AED | 0 AED | 745.315 AED |
| 2027-04 | 1.662.343 AED | 0 AED | 745.315 AED |
| 2027-05 | 1.673.038 AED | 0 AED | 745.315 AED |
| 2027-06 | 1.683.803 AED | 8.573 AED | 894.379 AED |
| 2027-07 | 1.694.636 AED | 8.573 AED | 894.379 AED |
| 2027-08 | 1.705.540 AED | 8.573 AED | 1.117.973 AED |
| 2027-09 | 1.716.513 AED | 8.573 AED | 1.117.973 AED |
| 2027-10 | 1.727.557 AED | 8.573 AED | 1.117.973 AED |
| 2027-11 | 1.738.672 AED | 8.573 AED | 1.192.505 AED |
| 2027-12 | 1.749.859 AED | 8.573 AED | 1.192.505 AED |
| 2028-01 | 1.761.118 AED | 8.869 AED | 1.192.505 AED |
| 2028-02 | 1.772.449 AED | 8.894 AED | 1.192.505 AED |
| 2028-03 | 1.783.853 AED | 8.919 AED | 1.267.036 AED |
| 2028-04 | 1.795.330 AED | 8.944 AED | 1.267.036 AED |
| 2028-05 | 1.806.881 AED | 8.969 AED | 1.341.568 AED |
| 2028-06 | 1.818.507 AED | 8.994 AED | 1.341.568 AED |
| 2028-07 | 1.830.207 AED | 9.020 AED | 1.341.568 AED |
| 2028-08 | 1.841.983 AED | 9.045 AED | 1.416.100 AED |
| 2028-09 | 1.853.834 AED | 9.071 AED | 1.416.100 AED |
| 2028-10 | 1.865.762 AED | 9.096 AED | 1.416.100 AED |
| 2028-11 | 1.877.766 AED | 9.122 AED | 1.490.631 AED |
| 2028-12 | 1.889.848 AED | 9.148 AED | 1.490.631 AED |
| 2029-01 | 1.902.007 AED | 9.173 AED | 1.490.631 AED |
| 2029-02 | 1.914.245 AED | 9.199 AED | 1.490.631 AED |
| 2029-03 | 1.926.561 AED | 9.225 AED | 1.490.631 AED |
| 2029-04 | 1.938.957 AED | 9.251 AED | 1.490.631 AED |
| 2029-05 | 1.951.432 AED | 9.277 AED | 1.490.631 AED |
| 2029-06 | 1.963.987 AED | 9.303 AED | 1.490.631 AED |
| 2029-07 | 1.976.624 AED | 9.329 AED | 1.490.631 AED |
| 2029-08 | 1.989.341 AED | 9.355 AED | 1.490.631 AED |
| 2029-09 | 2.002.141 AED | 9.382 AED | 1.490.631 AED |
| 2029-10 | 2.015.023 AED | 9.408 AED | 1.490.631 AED |
| 2029-11 | 2.027.987 AED | 9.434 AED | 1.490.631 AED |
| 2029-12 | 2.041.036 AED | 9.461 AED | 1.490.631 AED |
| 2030-01 | 2.054.168 AED | 9.487 AED | 1.490.631 AED |
| 2030-02 | 2.067.384 AED | 9.514 AED | 1.490.631 AED |
| 2030-03 | 2.080.686 AED | 9.541 AED | 1.490.631 AED |
| 2030-04 | 2.094.073 AED | 9.567 AED | 1.490.631 AED |
| 2030-05 | 2.107.546 AED | 9.594 AED | 1.490.631 AED |
| 2030-06 | 2.121.106 AED | 9.621 AED | 1.490.631 AED |
| 2030-07 | 2.134.754 AED | 9.648 AED | 1.490.631 AED |
| 2030-08 | 2.148.489 AED | 9.675 AED | 1.490.631 AED |
| 2030-09 | 2.162.312 AED | 9.702 AED | 1.490.631 AED |
| 2030-10 | 2.176.225 AED | 9.729 AED | 1.490.631 AED |
| 2030-11 | 2.190.227 AED | 9.756 AED | 1.490.631 AED |
| 2030-12 | 2.204.318 AED | 9.784 AED | 1.490.631 AED |
| 2031-01 | 2.218.501 AED | 9.811 AED | 1.490.631 AED |
| 2031-02 | 2.232.775 AED | 9.838 AED | 1.490.631 AED |
| 2031-03 | 2.247.141 AED | 9.866 AED | 1.490.631 AED |
| 2031-04 | 2.261.599 AED | 9.893 AED | 1.490.631 AED |
| 2031-05 | 2.276.150 AED | 9.921 AED | 1.490.631 AED |
| 2031-06 | 2.290.795 AED | 9.948 AED | 1.490.631 AED |
| 2031-07 | 2.305.534 AED | 9.976 AED | 1.490.631 AED |
| 2031-08 | 2.320.368 AED | 10.004 AED | 1.490.631 AED |
| 2031-09 | 2.335.297 AED | 10.032 AED | 1.490.631 AED |
| 2031-10 | 2.350.323 AED | 10.060 AED | 1.490.631 AED |
| 2031-11 | 2.365.445 AED | 10.088 AED | 1.490.631 AED |
| 2031-12 | 2.380.664 AED | 10.116 AED | 1.490.631 AED |
| 2032-01 | 2.395.981 AED | 10.144 AED | 1.490.631 AED |
| 2032-02 | 2.411.397 AED | 10.172 AED | 1.490.631 AED |
| 2032-03 | 2.426.912 AED | 10.201 AED | 1.490.631 AED |
| 2032-04 | 2.442.527 AED | 10.229 AED | 1.490.631 AED |
| 2032-05 | 2.458.242 AED | 10.257 AED | 1.490.631 AED |
| 2032-06 | 2.474.059 AED | 10.286 AED | 1.490.631 AED |
| 2032-07 | 2.489.977 AED | 10.314 AED | 1.490.631 AED |
| 2032-08 | 2.505.997 AED | 10.343 AED | 1.490.631 AED |
| 2032-09 | 2.522.121 AED | 10.372 AED | 1.490.631 AED |
| 2032-10 | 2.538.348 AED | 10.400 AED | 1.490.631 AED |
| 2032-11 | 2.554.680 AED | 10.429 AED | 1.490.631 AED |
| 2032-12 | 2.571.117 AED | 10.458 AED | 1.490.631 AED |
| 2033-01 | 2.587.660 AED | 10.487 AED | 1.490.631 AED |
| 2033-02 | 2.604.309 AED | 10.516 AED | 1.490.631 AED |
| 2033-03 | 2.621.065 AED | 10.545 AED | 1.490.631 AED |
| 2033-04 | 2.637.929 AED | 10.575 AED | 1.490.631 AED |
| 2033-05 | 2.654.902 AED | 10.604 AED | 1.490.631 AED |
| 2033-06 | 2.671.983 AED | 10.633 AED | 1.490.631 AED |
| 2033-07 | 2.689.175 AED | 10.663 AED | 1.490.631 AED |
| 2033-08 | 2.706.477 AED | 10.692 AED | 1.490.631 AED |
| 2033-09 | 2.723.891 AED | 10.722 AED | 1.490.631 AED |
| 2033-10 | 2.741.416 AED | 10.751 AED | 1.490.631 AED |
| 2033-11 | 2.759.055 AED | 10.781 AED | 1.490.631 AED |
| 2033-12 | 2.776.807 AED | 10.811 AED | 1.490.631 AED |
| 2034-01 | 2.794.673 AED | 10.841 AED | 1.490.631 AED |
| 2034-02 | 2.812.654 AED | 10.871 AED | 1.490.631 AED |
| 2034-03 | 2.830.750 AED | 10.901 AED | 1.490.631 AED |
| 2034-04 | 2.848.963 AED | 10.931 AED | 1.490.631 AED |
| 2034-05 | 2.867.294 AED | 10.961 AED | 1.490.631 AED |
| 2034-06 | 2.885.742 AED | 10.991 AED | 1.490.631 AED |
| 2034-07 | 2.904.309 AED | 11.021 AED | 1.490.631 AED |
| 2034-08 | 2.922.995 AED | 11.052 AED | 1.490.631 AED |
| 2034-09 | 2.941.802 AED | 11.082 AED | 1.490.631 AED |
| 2034-10 | 2.960.730 AED | 11.113 AED | 1.490.631 AED |
| 2034-11 | 2.979.779 AED | 11.143 AED | 1.490.631 AED |
| 2034-12 | 2.998.951 AED | 11.174 AED | 1.490.631 AED |
| 2035-01 | 3.018.247 AED | 11.205 AED | 1.490.631 AED |
| 2035-02 | 3.037.666 AED | 11.235 AED | 1.490.631 AED |
| 2035-03 | 3.057.210 AED | 11.266 AED | 1.490.631 AED |
| 2035-04 | 3.076.881 AED | 11.297 AED | 1.490.631 AED |
| 2035-05 | 3.096.677 AED | 11.328 AED | 1.490.631 AED |
| 2035-06 | 3.116.601 AED | 11.360 AED | 1.490.631 AED |
| 2035-07 | 3.136.654 AED | 11.391 AED | 1.490.631 AED |
| 2035-08 | 3.156.835 AED | 11.422 AED | 1.490.631 AED |
| 2035-09 | 3.177.146 AED | 11.453 AED | 1.490.631 AED |
| 2035-10 | 3.197.588 AED | 11.485 AED | 1.490.631 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.500.222 AED | 0 AED | 298.126 AED |
| 2026 | 1.620.240 AED | 0 AED | 596.252 AED |
| 2027 | 1.749.859 AED | 60.011 AED | 1.192.505 AED |
| 2028 | 1.889.848 AED | 108.091 AED | 1.490.631 AED |
| 2029 | 2.041.036 AED | 111.797 AED | 1.490.631 AED |
| 2030 | 2.204.318 AED | 115.618 AED | 1.490.631 AED |
| 2031 | 2.380.664 AED | 119.553 AED | 1.490.631 AED |
| 2032 | 2.571.117 AED | 123.605 AED | 1.490.631 AED |
| 2033 | 2.776.807 AED | 127.780 AED | 1.490.631 AED |
| 2034 | 2.998.951 AED | 132.081 AED | 1.490.631 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 402.470 USD | 0 USD | 80.494 USD |
| 2025-12 | 405.059 USD | 0 USD | 80.494 USD |
| 2026-01 | 407.665 USD | 0 USD | 80.494 USD |
| 2026-02 | 410.289 USD | 0 USD | 120.741 USD |
| 2026-03 | 412.928 USD | 0 USD | 120.741 USD |
| 2026-04 | 415.585 USD | 0 USD | 120.741 USD |
| 2026-05 | 418.259 USD | 0 USD | 120.741 USD |
| 2026-06 | 420.950 USD | 0 USD | 120.741 USD |
| 2026-07 | 423.659 USD | 0 USD | 120.741 USD |
| 2026-08 | 426.384 USD | 0 USD | 160.988 USD |
| 2026-09 | 429.128 USD | 0 USD | 160.988 USD |
| 2026-10 | 431.889 USD | 0 USD | 160.988 USD |
| 2026-11 | 434.668 USD | 0 USD | 160.988 USD |
| 2026-12 | 437.464 USD | 0 USD | 160.988 USD |
| 2027-01 | 440.279 USD | 0 USD | 160.988 USD |
| 2027-02 | 443.112 USD | 0 USD | 201.235 USD |
| 2027-03 | 445.963 USD | 0 USD | 201.235 USD |
| 2027-04 | 448.832 USD | 0 USD | 201.235 USD |
| 2027-05 | 451.720 USD | 0 USD | 201.235 USD |
| 2027-06 | 454.626 USD | 2.314 USD | 241.482 USD |
| 2027-07 | 457.551 USD | 2.314 USD | 241.482 USD |
| 2027-08 | 460.495 USD | 2.314 USD | 301.852 USD |
| 2027-09 | 463.458 USD | 2.314 USD | 301.852 USD |
| 2027-10 | 466.440 USD | 2.314 USD | 301.852 USD |
| 2027-11 | 469.441 USD | 2.314 USD | 321.976 USD |
| 2027-12 | 472.461 USD | 2.314 USD | 321.976 USD |
| 2028-01 | 475.501 USD | 2.394 USD | 321.976 USD |
| 2028-02 | 478.561 USD | 2.401 USD | 321.976 USD |
| 2028-03 | 481.640 USD | 2.408 USD | 342.099 USD |
| 2028-04 | 484.739 USD | 2.414 USD | 342.099 USD |
| 2028-05 | 487.857 USD | 2.421 USD | 362.223 USD |
| 2028-06 | 490.996 USD | 2.428 USD | 362.223 USD |
| 2028-07 | 494.155 USD | 2.435 USD | 362.223 USD |
| 2028-08 | 497.335 USD | 2.442 USD | 382.347 USD |
| 2028-09 | 500.535 USD | 2.449 USD | 382.347 USD |
| 2028-10 | 503.755 USD | 2.455 USD | 382.347 USD |
| 2028-11 | 506.996 USD | 2.462 USD | 402.470 USD |
| 2028-12 | 510.258 USD | 2.469 USD | 402.470 USD |
| 2029-01 | 513.541 USD | 2.476 USD | 402.470 USD |
| 2029-02 | 516.846 USD | 2.483 USD | 402.470 USD |
| 2029-03 | 520.171 USD | 2.490 USD | 402.470 USD |
| 2029-04 | 523.518 USD | 2.497 USD | 402.470 USD |
| 2029-05 | 526.886 USD | 2.504 USD | 402.470 USD |
| 2029-06 | 530.276 USD | 2.511 USD | 402.470 USD |
| 2029-07 | 533.688 USD | 2.518 USD | 402.470 USD |
| 2029-08 | 537.122 USD | 2.525 USD | 402.470 USD |
| 2029-09 | 540.578 USD | 2.533 USD | 402.470 USD |
| 2029-10 | 544.056 USD | 2.540 USD | 402.470 USD |
| 2029-11 | 547.556 USD | 2.547 USD | 402.470 USD |
| 2029-12 | 551.079 USD | 2.554 USD | 402.470 USD |
| 2030-01 | 554.625 USD | 2.561 USD | 402.470 USD |
| 2030-02 | 558.193 USD | 2.568 USD | 402.470 USD |
| 2030-03 | 561.785 USD | 2.576 USD | 402.470 USD |
| 2030-04 | 565.399 USD | 2.583 USD | 402.470 USD |
| 2030-05 | 569.037 USD | 2.590 USD | 402.470 USD |
| 2030-06 | 572.698 USD | 2.597 USD | 402.470 USD |
| 2030-07 | 576.383 USD | 2.604 USD | 402.470 USD |
| 2030-08 | 580.092 USD | 2.612 USD | 402.470 USD |
| 2030-09 | 583.824 USD | 2.619 USD | 402.470 USD |
| 2030-10 | 587.580 USD | 2.626 USD | 402.470 USD |
| 2030-11 | 591.361 USD | 2.634 USD | 402.470 USD |
| 2030-12 | 595.165 USD | 2.641 USD | 402.470 USD |
| 2031-01 | 598.995 USD | 2.648 USD | 402.470 USD |
| 2031-02 | 602.849 USD | 2.656 USD | 402.470 USD |
| 2031-03 | 606.728 USD | 2.663 USD | 402.470 USD |
| 2031-04 | 610.631 USD | 2.671 USD | 402.470 USD |
| 2031-05 | 614.560 USD | 2.678 USD | 402.470 USD |
| 2031-06 | 618.514 USD | 2.685 USD | 402.470 USD |
| 2031-07 | 622.494 USD | 2.693 USD | 402.470 USD |
| 2031-08 | 626.499 USD | 2.701 USD | 402.470 USD |
| 2031-09 | 630.530 USD | 2.708 USD | 402.470 USD |
| 2031-10 | 634.587 USD | 2.716 USD | 402.470 USD |
| 2031-11 | 638.670 USD | 2.723 USD | 402.470 USD |
| 2031-12 | 642.779 USD | 2.731 USD | 402.470 USD |
| 2032-01 | 646.914 USD | 2.738 USD | 402.470 USD |
| 2032-02 | 651.077 USD | 2.746 USD | 402.470 USD |
| 2032-03 | 655.266 USD | 2.754 USD | 402.470 USD |
| 2032-04 | 659.482 USD | 2.761 USD | 402.470 USD |
| 2032-05 | 663.725 USD | 2.769 USD | 402.470 USD |
| 2032-06 | 667.995 USD | 2.777 USD | 402.470 USD |
| 2032-07 | 672.293 USD | 2.784 USD | 402.470 USD |
| 2032-08 | 676.619 USD | 2.792 USD | 402.470 USD |
| 2032-09 | 680.972 USD | 2.800 USD | 402.470 USD |
| 2032-10 | 685.353 USD | 2.808 USD | 402.470 USD |
| 2032-11 | 689.763 USD | 2.815 USD | 402.470 USD |
| 2032-12 | 694.201 USD | 2.823 USD | 402.470 USD |
| 2033-01 | 698.668 USD | 2.831 USD | 402.470 USD |
| 2033-02 | 703.163 USD | 2.839 USD | 402.470 USD |
| 2033-03 | 707.687 USD | 2.847 USD | 402.470 USD |
| 2033-04 | 712.240 USD | 2.855 USD | 402.470 USD |
| 2033-05 | 716.823 USD | 2.863 USD | 402.470 USD |
| 2033-06 | 721.435 USD | 2.870 USD | 402.470 USD |
| 2033-07 | 726.077 USD | 2.879 USD | 402.470 USD |
| 2033-08 | 730.748 USD | 2.886 USD | 402.470 USD |
| 2033-09 | 735.450 USD | 2.894 USD | 402.470 USD |
| 2033-10 | 740.182 USD | 2.902 USD | 402.470 USD |
| 2033-11 | 744.944 USD | 2.910 USD | 402.470 USD |
| 2033-12 | 749.737 USD | 2.918 USD | 402.470 USD |
| 2034-01 | 754.561 USD | 2.927 USD | 402.470 USD |
| 2034-02 | 759.416 USD | 2.935 USD | 402.470 USD |
| 2034-03 | 764.302 USD | 2.943 USD | 402.470 USD |
| 2034-04 | 769.220 USD | 2.951 USD | 402.470 USD |
| 2034-05 | 774.169 USD | 2.959 USD | 402.470 USD |
| 2034-06 | 779.150 USD | 2.967 USD | 402.470 USD |
| 2034-07 | 784.163 USD | 2.975 USD | 402.470 USD |
| 2034-08 | 789.208 USD | 2.984 USD | 402.470 USD |
| 2034-09 | 794.286 USD | 2.992 USD | 402.470 USD |
| 2034-10 | 799.397 USD | 3.000 USD | 402.470 USD |
| 2034-11 | 804.540 USD | 3.008 USD | 402.470 USD |
| 2034-12 | 809.716 USD | 3.016 USD | 402.470 USD |
| 2035-01 | 814.926 USD | 3.025 USD | 402.470 USD |
| 2035-02 | 820.169 USD | 3.033 USD | 402.470 USD |
| 2035-03 | 825.446 USD | 3.041 USD | 402.470 USD |
| 2035-04 | 830.757 USD | 3.050 USD | 402.470 USD |
| 2035-05 | 836.102 USD | 3.058 USD | 402.470 USD |
| 2035-06 | 841.482 USD | 3.067 USD | 402.470 USD |
| 2035-07 | 846.896 USD | 3.075 USD | 402.470 USD |
| 2035-08 | 852.345 USD | 3.083 USD | 402.470 USD |
| 2035-09 | 857.829 USD | 3.092 USD | 402.470 USD |
| 2035-10 | 863.348 USD | 3.100 USD | 402.470 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 405.059 USD | 0 USD | 80.494 USD |
| 2026 | 437.464 USD | 0 USD | 160.988 USD |
| 2027 | 472.461 USD | 16.198 USD | 321.976 USD |
| 2028 | 510.258 USD | 29.178 USD | 402.470 USD |
| 2029 | 551.079 USD | 30.178 USD | 402.470 USD |
| 2030 | 595.165 USD | 31.211 USD | 402.470 USD |
| 2031 | 642.779 USD | 32.273 USD | 402.470 USD |
| 2032 | 694.201 USD | 33.367 USD | 402.470 USD |
| 2033 | 749.737 USD | 34.494 USD | 402.470 USD |
| 2034 | 809.716 USD | 35.657 USD | 402.470 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.