Calculate investment numbers:
Object 1
TETR1S TOWER - post payment - One Bedroom
Address District 13, Jumeirah Village Circle
14691
2025-04-14
Price: 5%
Furnishing: 100%
Payment Plan:
The amount to be paid at the time of the contract.
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
Percent: 5.00 % after 21 month
The amount to be paid at the time of the handover.
Percent: 5.00 % after 4 month
Percent: 5.00 % after 7 month
Percent: 5.00 % after 10 month
Percent: 5.00 % after 13 month
Percent: 5.00 % after 16 month
Percent: 5.00 % after 19 month
Percent: 5.00 % after 22 month
Calculated discounts:
Price: 5%
Furnishing: 100%
Purchase Details for TETR1S TOWER - post payment - One Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.306.644 AED | 0 AED | 326.661 AED |
| 2025-12 | 1.315.051 AED | 0 AED | 326.661 AED |
| 2026-01 | 1.323.512 AED | 0 AED | 391.993 AED |
| 2026-02 | 1.332.027 AED | 0 AED | 391.993 AED |
| 2026-03 | 1.340.598 AED | 0 AED | 391.993 AED |
| 2026-04 | 1.349.223 AED | 0 AED | 457.325 AED |
| 2026-05 | 1.357.904 AED | 0 AED | 457.325 AED |
| 2026-06 | 1.366.641 AED | 0 AED | 457.325 AED |
| 2026-07 | 1.375.434 AED | 0 AED | 522.657 AED |
| 2026-08 | 1.384.283 AED | 0 AED | 522.657 AED |
| 2026-09 | 1.393.190 AED | 0 AED | 522.657 AED |
| 2026-10 | 1.402.154 AED | 0 AED | 587.989 AED |
| 2026-11 | 1.411.175 AED | 0 AED | 587.989 AED |
| 2026-12 | 1.420.255 AED | 0 AED | 587.989 AED |
| 2027-01 | 1.429.393 AED | 0 AED | 653.322 AED |
| 2027-02 | 1.438.590 AED | 0 AED | 653.322 AED |
| 2027-03 | 1.447.845 AED | 0 AED | 653.322 AED |
| 2027-04 | 1.457.161 AED | 0 AED | 718.654 AED |
| 2027-05 | 1.466.536 AED | 0 AED | 718.654 AED |
| 2027-06 | 1.475.972 AED | 7.865 AED | 783.986 AED |
| 2027-07 | 1.485.469 AED | 7.865 AED | 849.318 AED |
| 2027-08 | 1.495.026 AED | 7.865 AED | 849.318 AED |
| 2027-09 | 1.504.645 AED | 7.865 AED | 914.650 AED |
| 2027-10 | 1.514.326 AED | 7.865 AED | 914.650 AED |
| 2027-11 | 1.524.069 AED | 7.865 AED | 914.650 AED |
| 2027-12 | 1.533.875 AED | 7.865 AED | 979.983 AED |
| 2028-01 | 1.543.744 AED | 8.125 AED | 979.983 AED |
| 2028-02 | 1.553.677 AED | 8.147 AED | 979.983 AED |
| 2028-03 | 1.563.673 AED | 8.169 AED | 1.045.315 AED |
| 2028-04 | 1.573.734 AED | 8.191 AED | 1.045.315 AED |
| 2028-05 | 1.583.859 AED | 8.213 AED | 1.045.315 AED |
| 2028-06 | 1.594.050 AED | 8.235 AED | 1.110.647 AED |
| 2028-07 | 1.604.306 AED | 8.257 AED | 1.110.647 AED |
| 2028-08 | 1.614.628 AED | 8.280 AED | 1.110.647 AED |
| 2028-09 | 1.625.017 AED | 8.302 AED | 1.175.979 AED |
| 2028-10 | 1.635.472 AED | 8.324 AED | 1.175.979 AED |
| 2028-11 | 1.645.995 AED | 8.347 AED | 1.175.979 AED |
| 2028-12 | 1.656.585 AED | 8.369 AED | 1.241.312 AED |
| 2029-01 | 1.667.244 AED | 8.392 AED | 1.241.312 AED |
| 2029-02 | 1.677.971 AED | 8.415 AED | 1.241.312 AED |
| 2029-03 | 1.688.767 AED | 8.437 AED | 1.306.644 AED |
| 2029-04 | 1.699.633 AED | 8.460 AED | 1.306.644 AED |
| 2029-05 | 1.710.568 AED | 8.483 AED | 1.306.644 AED |
| 2029-06 | 1.721.574 AED | 8.506 AED | 1.306.644 AED |
| 2029-07 | 1.732.651 AED | 8.529 AED | 1.306.644 AED |
| 2029-08 | 1.743.799 AED | 8.552 AED | 1.306.644 AED |
| 2029-09 | 1.755.018 AED | 8.575 AED | 1.306.644 AED |
| 2029-10 | 1.766.310 AED | 8.598 AED | 1.306.644 AED |
| 2029-11 | 1.777.675 AED | 8.621 AED | 1.306.644 AED |
| 2029-12 | 1.789.112 AED | 8.644 AED | 1.306.644 AED |
| 2030-01 | 1.800.623 AED | 8.667 AED | 1.306.644 AED |
| 2030-02 | 1.812.209 AED | 8.691 AED | 1.306.644 AED |
| 2030-03 | 1.823.868 AED | 8.714 AED | 1.306.644 AED |
| 2030-04 | 1.835.603 AED | 8.737 AED | 1.306.644 AED |
| 2030-05 | 1.847.414 AED | 8.761 AED | 1.306.644 AED |
| 2030-06 | 1.859.300 AED | 8.785 AED | 1.306.644 AED |
| 2030-07 | 1.871.263 AED | 8.808 AED | 1.306.644 AED |
| 2030-08 | 1.883.303 AED | 8.832 AED | 1.306.644 AED |
| 2030-09 | 1.895.420 AED | 8.855 AED | 1.306.644 AED |
| 2030-10 | 1.907.615 AED | 8.879 AED | 1.306.644 AED |
| 2030-11 | 1.919.889 AED | 8.903 AED | 1.306.644 AED |
| 2030-12 | 1.932.241 AED | 8.927 AED | 1.306.644 AED |
| 2031-01 | 1.944.673 AED | 8.951 AED | 1.306.644 AED |
| 2031-02 | 1.957.185 AED | 8.975 AED | 1.306.644 AED |
| 2031-03 | 1.969.778 AED | 8.999 AED | 1.306.644 AED |
| 2031-04 | 1.982.452 AED | 9.023 AED | 1.306.644 AED |
| 2031-05 | 1.995.207 AED | 9.047 AED | 1.306.644 AED |
| 2031-06 | 2.008.044 AED | 9.072 AED | 1.306.644 AED |
| 2031-07 | 2.020.964 AED | 9.096 AED | 1.306.644 AED |
| 2031-08 | 2.033.967 AED | 9.120 AED | 1.306.644 AED |
| 2031-09 | 2.047.053 AED | 9.145 AED | 1.306.644 AED |
| 2031-10 | 2.060.224 AED | 9.169 AED | 1.306.644 AED |
| 2031-11 | 2.073.480 AED | 9.194 AED | 1.306.644 AED |
| 2031-12 | 2.086.821 AED | 9.218 AED | 1.306.644 AED |
| 2032-01 | 2.100.247 AED | 9.243 AED | 1.306.644 AED |
| 2032-02 | 2.113.760 AED | 9.268 AED | 1.306.644 AED |
| 2032-03 | 2.127.360 AED | 9.293 AED | 1.306.644 AED |
| 2032-04 | 2.141.048 AED | 9.317 AED | 1.306.644 AED |
| 2032-05 | 2.154.823 AED | 9.342 AED | 1.306.644 AED |
| 2032-06 | 2.168.688 AED | 9.367 AED | 1.306.644 AED |
| 2032-07 | 2.182.641 AED | 9.392 AED | 1.306.644 AED |
| 2032-08 | 2.196.684 AED | 9.418 AED | 1.306.644 AED |
| 2032-09 | 2.210.818 AED | 9.443 AED | 1.306.644 AED |
| 2032-10 | 2.225.042 AED | 9.468 AED | 1.306.644 AED |
| 2032-11 | 2.239.358 AED | 9.493 AED | 1.306.644 AED |
| 2032-12 | 2.253.766 AED | 9.519 AED | 1.306.644 AED |
| 2033-01 | 2.268.267 AED | 9.544 AED | 1.306.644 AED |
| 2033-02 | 2.282.861 AED | 9.569 AED | 1.306.644 AED |
| 2033-03 | 2.297.549 AED | 9.595 AED | 1.306.644 AED |
| 2033-04 | 2.312.332 AED | 9.621 AED | 1.306.644 AED |
| 2033-05 | 2.327.209 AED | 9.646 AED | 1.306.644 AED |
| 2033-06 | 2.342.183 AED | 9.672 AED | 1.306.644 AED |
| 2033-07 | 2.357.252 AED | 9.698 AED | 1.306.644 AED |
| 2033-08 | 2.372.419 AED | 9.724 AED | 1.306.644 AED |
| 2033-09 | 2.387.683 AED | 9.750 AED | 1.306.644 AED |
| 2033-10 | 2.403.046 AED | 9.776 AED | 1.306.644 AED |
| 2033-11 | 2.418.507 AED | 9.802 AED | 1.306.644 AED |
| 2033-12 | 2.434.068 AED | 9.828 AED | 1.306.644 AED |
| 2034-01 | 2.449.728 AED | 9.854 AED | 1.306.644 AED |
| 2034-02 | 2.465.490 AED | 9.880 AED | 1.306.644 AED |
| 2034-03 | 2.481.353 AED | 9.906 AED | 1.306.644 AED |
| 2034-04 | 2.497.318 AED | 9.933 AED | 1.306.644 AED |
| 2034-05 | 2.513.386 AED | 9.959 AED | 1.306.644 AED |
| 2034-06 | 2.529.557 AED | 9.986 AED | 1.306.644 AED |
| 2034-07 | 2.545.832 AED | 10.012 AED | 1.306.644 AED |
| 2034-08 | 2.562.212 AED | 10.039 AED | 1.306.644 AED |
| 2034-09 | 2.578.698 AED | 10.066 AED | 1.306.644 AED |
| 2034-10 | 2.595.289 AED | 10.092 AED | 1.306.644 AED |
| 2034-11 | 2.611.987 AED | 10.119 AED | 1.306.644 AED |
| 2034-12 | 2.628.793 AED | 10.146 AED | 1.306.644 AED |
| 2035-01 | 2.645.707 AED | 10.173 AED | 1.306.644 AED |
| 2035-02 | 2.662.729 AED | 10.200 AED | 1.306.644 AED |
| 2035-03 | 2.679.861 AED | 10.227 AED | 1.306.644 AED |
| 2035-04 | 2.697.104 AED | 10.254 AED | 1.306.644 AED |
| 2035-05 | 2.714.457 AED | 10.282 AED | 1.306.644 AED |
| 2035-06 | 2.731.922 AED | 10.309 AED | 1.306.644 AED |
| 2035-07 | 2.749.499 AED | 10.336 AED | 1.306.644 AED |
| 2035-08 | 2.767.189 AED | 10.364 AED | 1.306.644 AED |
| 2035-09 | 2.784.994 AED | 10.391 AED | 1.306.644 AED |
| 2035-10 | 2.802.912 AED | 10.419 AED | 1.306.644 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.315.051 AED | 0 AED | 326.661 AED |
| 2026 | 1.420.255 AED | 0 AED | 587.989 AED |
| 2027 | 1.533.875 AED | 55.055 AED | 979.983 AED |
| 2028 | 1.656.585 AED | 98.959 AED | 1.241.312 AED |
| 2029 | 1.789.112 AED | 102.212 AED | 1.306.644 AED |
| 2030 | 1.932.241 AED | 105.559 AED | 1.306.644 AED |
| 2031 | 2.086.821 AED | 109.009 AED | 1.306.644 AED |
| 2032 | 2.253.766 AED | 112.563 AED | 1.306.644 AED |
| 2033 | 2.434.068 AED | 116.225 AED | 1.306.644 AED |
| 2034 | 2.628.793 AED | 119.992 AED | 1.306.644 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 352.793 USD | 0 USD | 88.198 USD |
| 2025-12 | 355.063 USD | 0 USD | 88.198 USD |
| 2026-01 | 357.348 USD | 0 USD | 105.838 USD |
| 2026-02 | 359.647 USD | 0 USD | 105.838 USD |
| 2026-03 | 361.961 USD | 0 USD | 105.838 USD |
| 2026-04 | 364.290 USD | 0 USD | 123.477 USD |
| 2026-05 | 366.634 USD | 0 USD | 123.477 USD |
| 2026-06 | 368.993 USD | 0 USD | 123.477 USD |
| 2026-07 | 371.367 USD | 0 USD | 141.117 USD |
| 2026-08 | 373.756 USD | 0 USD | 141.117 USD |
| 2026-09 | 376.161 USD | 0 USD | 141.117 USD |
| 2026-10 | 378.581 USD | 0 USD | 158.757 USD |
| 2026-11 | 381.017 USD | 0 USD | 158.757 USD |
| 2026-12 | 383.468 USD | 0 USD | 158.757 USD |
| 2027-01 | 385.936 USD | 0 USD | 176.396 USD |
| 2027-02 | 388.419 USD | 0 USD | 176.396 USD |
| 2027-03 | 390.918 USD | 0 USD | 176.396 USD |
| 2027-04 | 393.433 USD | 0 USD | 194.036 USD |
| 2027-05 | 395.964 USD | 0 USD | 194.036 USD |
| 2027-06 | 398.512 USD | 2.123 USD | 211.676 USD |
| 2027-07 | 401.076 USD | 2.123 USD | 229.315 USD |
| 2027-08 | 403.657 USD | 2.123 USD | 229.315 USD |
| 2027-09 | 406.254 USD | 2.123 USD | 246.955 USD |
| 2027-10 | 408.868 USD | 2.123 USD | 246.955 USD |
| 2027-11 | 411.498 USD | 2.123 USD | 246.955 USD |
| 2027-12 | 414.146 USD | 2.123 USD | 264.595 USD |
| 2028-01 | 416.810 USD | 2.193 USD | 264.595 USD |
| 2028-02 | 419.492 USD | 2.199 USD | 264.595 USD |
| 2028-03 | 422.191 USD | 2.205 USD | 282.235 USD |
| 2028-04 | 424.908 USD | 2.211 USD | 282.235 USD |
| 2028-05 | 427.641 USD | 2.217 USD | 282.235 USD |
| 2028-06 | 430.393 USD | 2.223 USD | 299.874 USD |
| 2028-07 | 433.162 USD | 2.229 USD | 299.874 USD |
| 2028-08 | 435.949 USD | 2.235 USD | 299.874 USD |
| 2028-09 | 438.754 USD | 2.241 USD | 317.514 USD |
| 2028-10 | 441.577 USD | 2.247 USD | 317.514 USD |
| 2028-11 | 444.418 USD | 2.253 USD | 317.514 USD |
| 2028-12 | 447.277 USD | 2.259 USD | 335.154 USD |
| 2029-01 | 450.155 USD | 2.265 USD | 335.154 USD |
| 2029-02 | 453.052 USD | 2.272 USD | 335.154 USD |
| 2029-03 | 455.967 USD | 2.277 USD | 352.793 USD |
| 2029-04 | 458.900 USD | 2.284 USD | 352.793 USD |
| 2029-05 | 461.853 USD | 2.290 USD | 352.793 USD |
| 2029-06 | 464.824 USD | 2.296 USD | 352.793 USD |
| 2029-07 | 467.815 USD | 2.302 USD | 352.793 USD |
| 2029-08 | 470.825 USD | 2.309 USD | 352.793 USD |
| 2029-09 | 473.854 USD | 2.315 USD | 352.793 USD |
| 2029-10 | 476.903 USD | 2.321 USD | 352.793 USD |
| 2029-11 | 479.972 USD | 2.327 USD | 352.793 USD |
| 2029-12 | 483.060 USD | 2.333 USD | 352.793 USD |
| 2030-01 | 486.168 USD | 2.340 USD | 352.793 USD |
| 2030-02 | 489.296 USD | 2.346 USD | 352.793 USD |
| 2030-03 | 492.444 USD | 2.352 USD | 352.793 USD |
| 2030-04 | 495.612 USD | 2.358 USD | 352.793 USD |
| 2030-05 | 498.801 USD | 2.365 USD | 352.793 USD |
| 2030-06 | 502.011 USD | 2.371 USD | 352.793 USD |
| 2030-07 | 505.241 USD | 2.378 USD | 352.793 USD |
| 2030-08 | 508.491 USD | 2.384 USD | 352.793 USD |
| 2030-09 | 511.763 USD | 2.390 USD | 352.793 USD |
| 2030-10 | 515.056 USD | 2.397 USD | 352.793 USD |
| 2030-11 | 518.370 USD | 2.403 USD | 352.793 USD |
| 2030-12 | 521.705 USD | 2.410 USD | 352.793 USD |
| 2031-01 | 525.061 USD | 2.416 USD | 352.793 USD |
| 2031-02 | 528.439 USD | 2.423 USD | 352.793 USD |
| 2031-03 | 531.840 USD | 2.429 USD | 352.793 USD |
| 2031-04 | 535.262 USD | 2.436 USD | 352.793 USD |
| 2031-05 | 538.705 USD | 2.442 USD | 352.793 USD |
| 2031-06 | 542.171 USD | 2.449 USD | 352.793 USD |
| 2031-07 | 545.660 USD | 2.455 USD | 352.793 USD |
| 2031-08 | 549.171 USD | 2.462 USD | 352.793 USD |
| 2031-09 | 552.704 USD | 2.469 USD | 352.793 USD |
| 2031-10 | 556.260 USD | 2.475 USD | 352.793 USD |
| 2031-11 | 559.839 USD | 2.482 USD | 352.793 USD |
| 2031-12 | 563.441 USD | 2.488 USD | 352.793 USD |
| 2032-01 | 567.066 USD | 2.495 USD | 352.793 USD |
| 2032-02 | 570.715 USD | 2.502 USD | 352.793 USD |
| 2032-03 | 574.387 USD | 2.509 USD | 352.793 USD |
| 2032-04 | 578.082 USD | 2.515 USD | 352.793 USD |
| 2032-05 | 581.802 USD | 2.522 USD | 352.793 USD |
| 2032-06 | 585.545 USD | 2.529 USD | 352.793 USD |
| 2032-07 | 589.313 USD | 2.535 USD | 352.793 USD |
| 2032-08 | 593.104 USD | 2.542 USD | 352.793 USD |
| 2032-09 | 596.920 USD | 2.549 USD | 352.793 USD |
| 2032-10 | 600.761 USD | 2.556 USD | 352.793 USD |
| 2032-11 | 604.626 USD | 2.563 USD | 352.793 USD |
| 2032-12 | 608.516 USD | 2.570 USD | 352.793 USD |
| 2033-01 | 612.432 USD | 2.576 USD | 352.793 USD |
| 2033-02 | 616.372 USD | 2.583 USD | 352.793 USD |
| 2033-03 | 620.338 USD | 2.590 USD | 352.793 USD |
| 2033-04 | 624.329 USD | 2.597 USD | 352.793 USD |
| 2033-05 | 628.346 USD | 2.604 USD | 352.793 USD |
| 2033-06 | 632.389 USD | 2.611 USD | 352.793 USD |
| 2033-07 | 636.458 USD | 2.618 USD | 352.793 USD |
| 2033-08 | 640.553 USD | 2.625 USD | 352.793 USD |
| 2033-09 | 644.674 USD | 2.632 USD | 352.793 USD |
| 2033-10 | 648.822 USD | 2.639 USD | 352.793 USD |
| 2033-11 | 652.996 USD | 2.646 USD | 352.793 USD |
| 2033-12 | 657.198 USD | 2.653 USD | 352.793 USD |
| 2034-01 | 661.426 USD | 2.660 USD | 352.793 USD |
| 2034-02 | 665.682 USD | 2.667 USD | 352.793 USD |
| 2034-03 | 669.965 USD | 2.674 USD | 352.793 USD |
| 2034-04 | 674.275 USD | 2.681 USD | 352.793 USD |
| 2034-05 | 678.614 USD | 2.688 USD | 352.793 USD |
| 2034-06 | 682.980 USD | 2.696 USD | 352.793 USD |
| 2034-07 | 687.374 USD | 2.703 USD | 352.793 USD |
| 2034-08 | 691.797 USD | 2.710 USD | 352.793 USD |
| 2034-09 | 696.248 USD | 2.717 USD | 352.793 USD |
| 2034-10 | 700.728 USD | 2.724 USD | 352.793 USD |
| 2034-11 | 705.236 USD | 2.732 USD | 352.793 USD |
| 2034-12 | 709.774 USD | 2.739 USD | 352.793 USD |
| 2035-01 | 714.340 USD | 2.746 USD | 352.793 USD |
| 2035-02 | 718.936 USD | 2.754 USD | 352.793 USD |
| 2035-03 | 723.562 USD | 2.761 USD | 352.793 USD |
| 2035-04 | 728.218 USD | 2.768 USD | 352.793 USD |
| 2035-05 | 732.903 USD | 2.776 USD | 352.793 USD |
| 2035-06 | 737.618 USD | 2.783 USD | 352.793 USD |
| 2035-07 | 742.364 USD | 2.790 USD | 352.793 USD |
| 2035-08 | 747.141 USD | 2.798 USD | 352.793 USD |
| 2035-09 | 751.948 USD | 2.805 USD | 352.793 USD |
| 2035-10 | 756.786 USD | 2.813 USD | 352.793 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 355.063 USD | 0 USD | 88.198 USD |
| 2026 | 383.468 USD | 0 USD | 158.757 USD |
| 2027 | 414.146 USD | 14.861 USD | 264.595 USD |
| 2028 | 447.277 USD | 26.712 USD | 335.154 USD |
| 2029 | 483.060 USD | 27.591 USD | 352.793 USD |
| 2030 | 521.705 USD | 28.494 USD | 352.793 USD |
| 2031 | 563.441 USD | 29.426 USD | 352.793 USD |
| 2032 | 608.516 USD | 30.387 USD | 352.793 USD |
| 2033 | 657.198 USD | 31.374 USD | 352.793 USD |
| 2034 | 709.774 USD | 32.391 USD | 352.793 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.