Project details:
Ocean Pearl
Handover Date: 2026-12-31
Developer:
Samana Developers
Description:
Discounts:
Other: Discounted Price
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 1.00 % after 4 month
Percent: 1.00 % after 5 month
Percent: 1.00 % after 6 month
Percent: 1.00 % after 7 month
Percent: 1.00 % after 8 month
Percent: 1.00 % after 9 month
Percent: 1.00 % after 10 month
Percent: 1.00 % after 11 month
Percent: 11.00 % after 12 month
Percent: 1.00 % after 13 month
Percent: 1.00 % after 14 month
Percent: 1.00 % after 15 month
Percent: 1.00 % after 16 month
Percent: 1.00 % after 17 month
Percent: 6.00 % after 18 month
Percent: 1.00 % after 19 month
Percent: 1.00 % after 20 month
Percent: 1.00 % after 21 month
Percent: 1.00 % after 22 month
Percent: 1.00 % after 23 month
Percent: 1.00 % after 24 month
Percent: 1.00 % after 25 month
Percent: 1.00 % after 26 month
Percent: 1.00 % after 27 month
Percent: 1.00 % after 28 month
Percent: 1.00 % after 29 month
Percent: 1.00 % after 30 month
Percent: 1.00 % after 31 month
Percent: 1.00 % after 32 month
Percent: 1.00 % after 33 month
Percent: 1.00 % after 34 month
Percent: 1.00 % after 35 month
Percent: 1.00 % after 36 month
Percent: 1.00 % after 37 month
Percent: 1.00 % after 38 month
Percent: 1.00 % after 39 month
Percent: 1.00 % after 40 month
Percent: 1.00 % after 41 month
Percent: 1.00 % after 42 month
Percent: 1.00 % after 43 month
Percent: 1.00 % after 44 month
Percent: 1.00 % after 45 month
Percent: 1.00 % after 46 month
Percent: 1.00 % after 47 month
Percent: 1.00 % after 48 month
Percent: 1.00 % after 49 month
Percent: 1.00 % after 50 month
Percent: 1.00 % after 51 month
Percent: 1.00 % after 52 month
Percent: 1.00 % after 53 month
Percent: 1.00 % after 54 month
Percent: 1.00 % after 55 month
Percent: 1.00 % after 56 month
Percent: 1.00 % after 57 month
Percent: 1.00 % after 58 month
Percent: 1.00 % after 59 month
Percent: 1.00 % after 60 month
Percent: 1.00 % after 61 month
Percent: 1.00 % after 62 month
Percent: 1.00 % after 63 month
Percent: 1.00 % after 64 month
Percent: 1.00 % after 65 month
Percent: 1.00 % after 1 month
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
The amount to be paid at the time of the handover.
Price Range:
From price: 3,824,000 AED
Sizes:
From sqft: 1,749 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 305,920.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 26,235 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 3,824,000 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 20.0 | 764,800 AED |
| 2026-02-02 | Until Handover | 1.0 | 38,240 AED |
| 2026-03-02 | Until Handover | 1.0 | 38,240 AED |
| 2026-04-02 | Until Handover | 1.0 | 38,240 AED |
| 2026-05-02 | Until Handover | 1.0 | 38,240 AED |
| 2026-06-02 | Until Handover | 1.0 | 38,240 AED |
| 2026-07-02 | Until Handover | 1.0 | 38,240 AED |
| 2026-08-02 | Until Handover | 1.0 | 38,240 AED |
| 2026-09-02 | Until Handover | 1.0 | 38,240 AED |
| 2026-10-02 | Until Handover | 1.0 | 38,240 AED |
| 2026-11-02 | Until Handover | 1.0 | 38,240 AED |
| 2026-12-02 | Until Handover | 1.0 | 38,240 AED |
| 2027-01-02 | Until Handover | 11.0 | 420,640 AED |
| 2027-02-02 | Until Handover | 1.0 | 38,240 AED |
| 2027-03-02 | Until Handover | 1.0 | 38,240 AED |
| 2027-04-02 | Until Handover | 1.0 | 38,240 AED |
| 2027-05-02 | Until Handover | 1.0 | 38,240 AED |
| 2027-06-02 | Until Handover | 1.0 | 38,240 AED |
| 2027-07-02 | Until Handover | 6.0 | 229,440 AED |
| 2027-08-02 | Until Handover | 1.0 | 38,240 AED |
| 2027-09-02 | Until Handover | 1.0 | 38,240 AED |
| 2027-10-02 | Until Handover | 1.0 | 38,240 AED |
| 2027-11-02 | Until Handover | 1.0 | 38,240 AED |
| 2027-12-02 | Until Handover | 1.0 | 38,240 AED |
| 2028-01-02 | Until Handover | 1.0 | 38,240 AED |
| 2028-02-02 | Until Handover | 1.0 | 38,240 AED |
| 2028-03-02 | Until Handover | 1.0 | 38,240 AED |
| 2028-04-02 | Until Handover | 1.0 | 38,240 AED |
| 2028-05-02 | Until Handover | 1.0 | 38,240 AED |
| 2028-06-02 | Until Handover | 1.0 | 38,240 AED |
| 2028-07-02 | Until Handover | 1.0 | 38,240 AED |
| 2028-08-02 | Until Handover | 1.0 | 38,240 AED |
| 2028-09-02 | Until Handover | 1.0 | 38,240 AED |
| 2028-10-02 | Until Handover | 1.0 | 38,240 AED |
| 2028-11-02 | Until Handover | 1.0 | 38,240 AED |
| 2028-12-02 | Until Handover | 1.0 | 38,240 AED |
| 2029-01-02 | Until Handover | 1.0 | 38,240 AED |
| 2029-02-02 | Until Handover | 1.0 | 38,240 AED |
| 2029-03-02 | Until Handover | 1.0 | 38,240 AED |
| 2029-04-02 | Until Handover | 1.0 | 38,240 AED |
| 2029-05-02 | Until Handover | 1.0 | 38,240 AED |
| 2029-06-02 | Until Handover | 1.0 | 38,240 AED |
| 2029-07-02 | Until Handover | 1.0 | 38,240 AED |
| 2029-08-02 | Until Handover | 1.0 | 38,240 AED |
| 2029-09-02 | Until Handover | 1.0 | 38,240 AED |
| 2029-10-02 | Until Handover | 1.0 | 38,240 AED |
| 2029-11-02 | Until Handover | 1.0 | 38,240 AED |
| 2029-12-02 | Until Handover | 1.0 | 38,240 AED |
| 2030-01-02 | Until Handover | 1.0 | 38,240 AED |
| 2030-02-02 | Until Handover | 1.0 | 38,240 AED |
| 2030-03-02 | Until Handover | 1.0 | 38,240 AED |
| 2030-04-02 | Until Handover | 1.0 | 38,240 AED |
| 2030-05-02 | Until Handover | 1.0 | 38,240 AED |
| 2030-06-02 | Until Handover | 1.0 | 38,240 AED |
| 2030-07-02 | Until Handover | 1.0 | 38,240 AED |
| 2030-08-02 | Until Handover | 1.0 | 38,240 AED |
| 2030-09-02 | Until Handover | 1.0 | 38,240 AED |
| 2030-10-02 | Until Handover | 1.0 | 38,240 AED |
| 2030-11-02 | Until Handover | 1.0 | 38,240 AED |
| 2030-12-02 | Until Handover | 1.0 | 38,240 AED |
| 2031-01-02 | Until Handover | 1.0 | 38,240 AED |
| 2031-02-02 | Until Handover | 1.0 | 38,240 AED |
| 2031-03-02 | Until Handover | 1.0 | 38,240 AED |
| 2031-04-02 | Until Handover | 1.0 | 38,240 AED |
| 2031-05-02 | Until Handover | 1.0 | 38,240 AED |
| 2031-06-02 | Until Handover | 1.0 | 38,240 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 1,185,440 AED |
| 2027 | 1,032,480 AED |
| 2028 | 458,880 AED |
| 2029 | 458,880 AED |
| 2030 | 458,880 AED |
| 2031 | 229,440 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 3.824.000 AED | 0 AED | 803.040 AED |
| 2026-03 | 3.848.603 AED | 0 AED | 841.280 AED |
| 2026-04 | 3.873.365 AED | 0 AED | 879.520 AED |
| 2026-05 | 3.898.287 AED | 0 AED | 917.760 AED |
| 2026-06 | 3.923.368 AED | 0 AED | 956.000 AED |
| 2026-07 | 3.948.611 AED | 0 AED | 994.240 AED |
| 2026-08 | 3.974.017 AED | 0 AED | 1.032.480 AED |
| 2026-09 | 3.999.586 AED | 0 AED | 1.070.720 AED |
| 2026-10 | 4.025.319 AED | 0 AED | 1.108.960 AED |
| 2026-11 | 4.051.218 AED | 0 AED | 1.147.200 AED |
| 2026-12 | 4.077.284 AED | 0 AED | 1.185.440 AED |
| 2027-01 | 4.103.517 AED | 24.071 AED | 1.606.080 AED |
| 2027-02 | 4.129.920 AED | 24.136 AED | 1.644.320 AED |
| 2027-03 | 4.156.492 AED | 24.201 AED | 1.682.560 AED |
| 2027-04 | 4.183.235 AED | 24.266 AED | 1.720.800 AED |
| 2027-05 | 4.210.150 AED | 24.331 AED | 1.759.040 AED |
| 2027-06 | 4.237.238 AED | 24.397 AED | 1.797.280 AED |
| 2027-07 | 4.264.500 AED | 24.462 AED | 2.026.720 AED |
| 2027-08 | 4.291.938 AED | 24.528 AED | 2.064.960 AED |
| 2027-09 | 4.319.553 AED | 24.594 AED | 2.103.200 AED |
| 2027-10 | 4.347.345 AED | 24.660 AED | 2.141.440 AED |
| 2027-11 | 4.375.316 AED | 24.726 AED | 2.179.680 AED |
| 2027-12 | 4.403.467 AED | 24.793 AED | 2.217.920 AED |
| 2028-01 | 4.431.799 AED | 24.859 AED | 2.256.160 AED |
| 2028-02 | 4.460.313 AED | 24.926 AED | 2.294.400 AED |
| 2028-03 | 4.489.011 AED | 24.993 AED | 2.332.640 AED |
| 2028-04 | 4.517.893 AED | 25.060 AED | 2.370.880 AED |
| 2028-05 | 4.546.962 AED | 25.127 AED | 2.409.120 AED |
| 2028-06 | 4.576.217 AED | 25.194 AED | 2.447.360 AED |
| 2028-07 | 4.605.660 AED | 25.262 AED | 2.485.600 AED |
| 2028-08 | 4.635.293 AED | 25.330 AED | 2.523.840 AED |
| 2028-09 | 4.665.117 AED | 25.397 AED | 2.562.080 AED |
| 2028-10 | 4.695.132 AED | 25.465 AED | 2.600.320 AED |
| 2028-11 | 4.725.341 AED | 25.534 AED | 2.638.560 AED |
| 2028-12 | 4.755.744 AED | 25.602 AED | 2.676.800 AED |
| 2029-01 | 4.786.343 AED | 25.671 AED | 2.715.040 AED |
| 2029-02 | 4.817.138 AED | 25.739 AED | 2.753.280 AED |
| 2029-03 | 4.848.132 AED | 25.808 AED | 2.791.520 AED |
| 2029-04 | 4.879.325 AED | 25.877 AED | 2.829.760 AED |
| 2029-05 | 4.910.719 AED | 25.946 AED | 2.868.000 AED |
| 2029-06 | 4.942.314 AED | 26.016 AED | 2.906.240 AED |
| 2029-07 | 4.974.113 AED | 26.085 AED | 2.944.480 AED |
| 2029-08 | 5.006.117 AED | 26.155 AED | 2.982.720 AED |
| 2029-09 | 5.038.326 AED | 26.225 AED | 3.020.960 AED |
| 2029-10 | 5.070.743 AED | 26.295 AED | 3.059.200 AED |
| 2029-11 | 5.103.368 AED | 26.365 AED | 3.097.440 AED |
| 2029-12 | 5.136.204 AED | 26.436 AED | 3.135.680 AED |
| 2030-01 | 5.169.250 AED | 26.506 AED | 3.173.920 AED |
| 2030-02 | 5.202.509 AED | 26.577 AED | 3.212.160 AED |
| 2030-03 | 5.235.982 AED | 26.648 AED | 3.250.400 AED |
| 2030-04 | 5.269.671 AED | 26.719 AED | 3.288.640 AED |
| 2030-05 | 5.303.576 AED | 26.790 AED | 3.326.880 AED |
| 2030-06 | 5.337.699 AED | 26.862 AED | 3.365.120 AED |
| 2030-07 | 5.372.042 AED | 26.933 AED | 3.403.360 AED |
| 2030-08 | 5.406.606 AED | 27.005 AED | 3.441.600 AED |
| 2030-09 | 5.441.393 AED | 27.077 AED | 3.479.840 AED |
| 2030-10 | 5.476.403 AED | 27.149 AED | 3.518.080 AED |
| 2030-11 | 5.511.638 AED | 27.222 AED | 3.556.320 AED |
| 2030-12 | 5.547.100 AED | 27.294 AED | 3.594.560 AED |
| 2031-01 | 5.582.790 AED | 27.367 AED | 3.632.800 AED |
| 2031-02 | 5.618.710 AED | 27.440 AED | 3.671.040 AED |
| 2031-03 | 5.654.861 AED | 27.513 AED | 3.709.280 AED |
| 2031-04 | 5.691.245 AED | 27.586 AED | 3.747.520 AED |
| 2031-05 | 5.727.862 AED | 27.660 AED | 3.785.760 AED |
| 2031-06 | 5.764.715 AED | 27.733 AED | 3.824.000 AED |
| 2031-07 | 5.801.806 AED | 27.807 AED | 3.824.000 AED |
| 2031-08 | 5.839.135 AED | 27.881 AED | 3.824.000 AED |
| 2031-09 | 5.876.704 AED | 27.955 AED | 3.824.000 AED |
| 2031-10 | 5.914.515 AED | 28.030 AED | 3.824.000 AED |
| 2031-11 | 5.952.569 AED | 28.104 AED | 3.824.000 AED |
| 2031-12 | 5.990.868 AED | 28.179 AED | 3.824.000 AED |
| 2032-01 | 6.029.413 AED | 28.254 AED | 3.824.000 AED |
| 2032-02 | 6.068.207 AED | 28.329 AED | 3.824.000 AED |
| 2032-03 | 6.107.250 AED | 28.404 AED | 3.824.000 AED |
| 2032-04 | 6.146.544 AED | 28.479 AED | 3.824.000 AED |
| 2032-05 | 6.186.091 AED | 28.555 AED | 3.824.000 AED |
| 2032-06 | 6.225.893 AED | 28.631 AED | 3.824.000 AED |
| 2032-07 | 6.265.950 AED | 28.707 AED | 3.824.000 AED |
| 2032-08 | 6.306.266 AED | 28.783 AED | 3.824.000 AED |
| 2032-09 | 6.346.840 AED | 28.859 AED | 3.824.000 AED |
| 2032-10 | 6.387.676 AED | 28.936 AED | 3.824.000 AED |
| 2032-11 | 6.428.775 AED | 29.013 AED | 3.824.000 AED |
| 2032-12 | 6.470.138 AED | 29.090 AED | 3.824.000 AED |
| 2033-01 | 6.511.767 AED | 29.167 AED | 3.824.000 AED |
| 2033-02 | 6.553.664 AED | 29.244 AED | 3.824.000 AED |
| 2033-03 | 6.595.830 AED | 29.322 AED | 3.824.000 AED |
| 2033-04 | 6.638.268 AED | 29.399 AED | 3.824.000 AED |
| 2033-05 | 6.680.979 AED | 29.477 AED | 3.824.000 AED |
| 2033-06 | 6.723.964 AED | 29.555 AED | 3.824.000 AED |
| 2033-07 | 6.767.226 AED | 29.634 AED | 3.824.000 AED |
| 2033-08 | 6.810.767 AED | 29.712 AED | 3.824.000 AED |
| 2033-09 | 6.854.588 AED | 29.791 AED | 3.824.000 AED |
| 2033-10 | 6.898.690 AED | 29.870 AED | 3.824.000 AED |
| 2033-11 | 6.943.077 AED | 29.949 AED | 3.824.000 AED |
| 2033-12 | 6.987.749 AED | 30.028 AED | 3.824.000 AED |
| 2034-01 | 7.032.708 AED | 30.107 AED | 3.824.000 AED |
| 2034-02 | 7.077.957 AED | 30.187 AED | 3.824.000 AED |
| 2034-03 | 7.123.496 AED | 30.267 AED | 3.824.000 AED |
| 2034-04 | 7.169.329 AED | 30.347 AED | 3.824.000 AED |
| 2034-05 | 7.215.457 AED | 30.427 AED | 3.824.000 AED |
| 2034-06 | 7.261.881 AED | 30.508 AED | 3.824.000 AED |
| 2034-07 | 7.308.605 AED | 30.588 AED | 3.824.000 AED |
| 2034-08 | 7.355.628 AED | 30.669 AED | 3.824.000 AED |
| 2034-09 | 7.402.955 AED | 30.750 AED | 3.824.000 AED |
| 2034-10 | 7.450.585 AED | 30.831 AED | 3.824.000 AED |
| 2034-11 | 7.498.523 AED | 30.913 AED | 3.824.000 AED |
| 2034-12 | 7.546.769 AED | 30.994 AED | 3.824.000 AED |
| 2035-01 | 7.595.325 AED | 31.076 AED | 3.824.000 AED |
| 2035-02 | 7.644.193 AED | 31.158 AED | 3.824.000 AED |
| 2035-03 | 7.693.376 AED | 31.241 AED | 3.824.000 AED |
| 2035-04 | 7.742.876 AED | 31.323 AED | 3.824.000 AED |
| 2035-05 | 7.792.693 AED | 31.406 AED | 3.824.000 AED |
| 2035-06 | 7.842.832 AED | 31.488 AED | 3.824.000 AED |
| 2035-07 | 7.893.293 AED | 31.572 AED | 3.824.000 AED |
| 2035-08 | 7.944.079 AED | 31.655 AED | 3.824.000 AED |
| 2035-09 | 7.995.191 AED | 31.738 AED | 3.824.000 AED |
| 2035-10 | 8.046.632 AED | 31.822 AED | 3.824.000 AED |
| 2035-11 | 8.098.405 AED | 31.906 AED | 3.824.000 AED |
| 2035-12 | 8.150.510 AED | 31.990 AED | 3.824.000 AED |
| 2036-01 | 8.202.951 AED | 32.074 AED | 3.824.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 4.077.284 AED | 0 AED | 1.185.440 AED |
| 2027 | 4.403.467 AED | 293.165 AED | 2.217.920 AED |
| 2028 | 4.755.744 AED | 302.749 AED | 2.676.800 AED |
| 2029 | 5.136.204 AED | 312.618 AED | 3.135.680 AED |
| 2030 | 5.547.100 AED | 322.782 AED | 3.594.560 AED |
| 2031 | 5.990.868 AED | 333.255 AED | 3.824.000 AED |
| 2032 | 6.470.138 AED | 344.040 AED | 3.824.000 AED |
| 2033 | 6.987.749 AED | 355.148 AED | 3.824.000 AED |
| 2034 | 7.546.769 AED | 366.588 AED | 3.824.000 AED |
| 2035 | 8.150.510 AED | 378.375 AED | 3.824.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 152,960 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 157,160 AED |
Price Range:
From price: 4,274,000 AED
Sizes:
From sqft: 1,972 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 341,920.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 29,580 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 4,274,000 AED)
Payment Plan: Samana - Barari Lagoons - pp
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 20.0 | 854,800 AED |
| 2026-02-02 | Until Handover | 1.0 | 42,740 AED |
| 2026-03-02 | Until Handover | 1.0 | 42,740 AED |
| 2026-04-02 | Until Handover | 1.0 | 42,740 AED |
| 2026-05-02 | Until Handover | 1.0 | 42,740 AED |
| 2026-06-02 | Until Handover | 1.0 | 42,740 AED |
| 2026-07-02 | Until Handover | 1.0 | 42,740 AED |
| 2026-08-02 | Until Handover | 1.0 | 42,740 AED |
| 2026-09-02 | Until Handover | 1.0 | 42,740 AED |
| 2026-10-02 | Until Handover | 1.0 | 42,740 AED |
| 2026-11-02 | Until Handover | 1.0 | 42,740 AED |
| 2026-12-02 | Until Handover | 1.0 | 42,740 AED |
| 2027-01-02 | Until Handover | 11.0 | 470,140 AED |
| 2027-02-02 | Until Handover | 1.0 | 42,740 AED |
| 2027-03-02 | Until Handover | 1.0 | 42,740 AED |
| 2027-04-02 | Until Handover | 1.0 | 42,740 AED |
| 2027-05-02 | Until Handover | 1.0 | 42,740 AED |
| 2027-06-02 | Until Handover | 1.0 | 42,740 AED |
| 2027-07-02 | Until Handover | 6.0 | 256,440 AED |
| 2027-08-02 | Until Handover | 1.0 | 42,740 AED |
| 2027-09-02 | Until Handover | 1.0 | 42,740 AED |
| 2027-10-02 | Until Handover | 1.0 | 42,740 AED |
| 2027-11-02 | Until Handover | 1.0 | 42,740 AED |
| 2027-12-02 | Until Handover | 1.0 | 42,740 AED |
| 2028-01-02 | Until Handover | 1.0 | 42,740 AED |
| 2028-02-02 | Until Handover | 1.0 | 42,740 AED |
| 2028-03-02 | Until Handover | 1.0 | 42,740 AED |
| 2028-04-02 | Until Handover | 1.0 | 42,740 AED |
| 2028-05-02 | Until Handover | 1.0 | 42,740 AED |
| 2028-06-02 | Until Handover | 1.0 | 42,740 AED |
| 2028-07-02 | Until Handover | 1.0 | 42,740 AED |
| 2028-08-02 | Until Handover | 1.0 | 42,740 AED |
| 2028-09-02 | Until Handover | 1.0 | 42,740 AED |
| 2028-10-02 | Until Handover | 1.0 | 42,740 AED |
| 2028-11-02 | Until Handover | 1.0 | 42,740 AED |
| 2028-12-02 | Until Handover | 1.0 | 42,740 AED |
| 2029-01-02 | Until Handover | 1.0 | 42,740 AED |
| 2029-02-02 | Until Handover | 1.0 | 42,740 AED |
| 2029-03-02 | Until Handover | 1.0 | 42,740 AED |
| 2029-04-02 | Until Handover | 1.0 | 42,740 AED |
| 2029-05-02 | Until Handover | 1.0 | 42,740 AED |
| 2029-06-02 | Until Handover | 1.0 | 42,740 AED |
| 2029-07-02 | Until Handover | 1.0 | 42,740 AED |
| 2029-08-02 | Until Handover | 1.0 | 42,740 AED |
| 2029-09-02 | Until Handover | 1.0 | 42,740 AED |
| 2029-10-02 | Until Handover | 1.0 | 42,740 AED |
| 2029-11-02 | Until Handover | 1.0 | 42,740 AED |
| 2029-12-02 | Until Handover | 1.0 | 42,740 AED |
| 2030-01-02 | Until Handover | 1.0 | 42,740 AED |
| 2030-02-02 | Until Handover | 1.0 | 42,740 AED |
| 2030-03-02 | Until Handover | 1.0 | 42,740 AED |
| 2030-04-02 | Until Handover | 1.0 | 42,740 AED |
| 2030-05-02 | Until Handover | 1.0 | 42,740 AED |
| 2030-06-02 | Until Handover | 1.0 | 42,740 AED |
| 2030-07-02 | Until Handover | 1.0 | 42,740 AED |
| 2030-08-02 | Until Handover | 1.0 | 42,740 AED |
| 2030-09-02 | Until Handover | 1.0 | 42,740 AED |
| 2030-10-02 | Until Handover | 1.0 | 42,740 AED |
| 2030-11-02 | Until Handover | 1.0 | 42,740 AED |
| 2030-12-02 | Until Handover | 1.0 | 42,740 AED |
| 2031-01-02 | Until Handover | 1.0 | 42,740 AED |
| 2031-02-02 | Until Handover | 1.0 | 42,740 AED |
| 2031-03-02 | Until Handover | 1.0 | 42,740 AED |
| 2031-04-02 | Until Handover | 1.0 | 42,740 AED |
| 2031-05-02 | Until Handover | 1.0 | 42,740 AED |
| 2031-06-02 | Until Handover | 1.0 | 42,740 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 1,324,940 AED |
| 2027 | 1,153,980 AED |
| 2028 | 512,880 AED |
| 2029 | 512,880 AED |
| 2030 | 512,880 AED |
| 2031 | 256,440 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 4.274.000 AED | 0 AED | 897.540 AED |
| 2026-03 | 4.301.499 AED | 0 AED | 940.280 AED |
| 2026-04 | 4.329.175 AED | 0 AED | 983.020 AED |
| 2026-05 | 4.357.029 AED | 0 AED | 1.025.760 AED |
| 2026-06 | 4.385.062 AED | 0 AED | 1.068.500 AED |
| 2026-07 | 4.413.275 AED | 0 AED | 1.111.240 AED |
| 2026-08 | 4.441.671 AED | 0 AED | 1.153.980 AED |
| 2026-09 | 4.470.248 AED | 0 AED | 1.196.720 AED |
| 2026-10 | 4.499.010 AED | 0 AED | 1.239.460 AED |
| 2026-11 | 4.527.957 AED | 0 AED | 1.282.200 AED |
| 2026-12 | 4.557.090 AED | 0 AED | 1.324.940 AED |
| 2027-01 | 4.586.410 AED | 26.883 AED | 1.795.080 AED |
| 2027-02 | 4.615.920 AED | 26.955 AED | 1.837.820 AED |
| 2027-03 | 4.645.618 AED | 27.028 AED | 1.880.560 AED |
| 2027-04 | 4.675.509 AED | 27.100 AED | 1.923.300 AED |
| 2027-05 | 4.705.591 AED | 27.173 AED | 1.966.040 AED |
| 2027-06 | 4.735.867 AED | 27.246 AED | 2.008.780 AED |
| 2027-07 | 4.766.338 AED | 27.320 AED | 2.265.220 AED |
| 2027-08 | 4.797.004 AED | 27.393 AED | 2.307.960 AED |
| 2027-09 | 4.827.868 AED | 27.467 AED | 2.350.700 AED |
| 2027-10 | 4.858.931 AED | 27.541 AED | 2.393.440 AED |
| 2027-11 | 4.890.194 AED | 27.615 AED | 2.436.180 AED |
| 2027-12 | 4.921.657 AED | 27.689 AED | 2.478.920 AED |
| 2028-01 | 4.953.323 AED | 27.763 AED | 2.521.660 AED |
| 2028-02 | 4.985.193 AED | 27.838 AED | 2.564.400 AED |
| 2028-03 | 5.017.268 AED | 27.912 AED | 2.607.140 AED |
| 2028-04 | 5.049.549 AED | 27.987 AED | 2.649.880 AED |
| 2028-05 | 5.082.038 AED | 28.062 AED | 2.692.620 AED |
| 2028-06 | 5.114.736 AED | 28.138 AED | 2.735.360 AED |
| 2028-07 | 5.147.645 AED | 28.213 AED | 2.778.100 AED |
| 2028-08 | 5.180.765 AED | 28.289 AED | 2.820.840 AED |
| 2028-09 | 5.214.098 AED | 28.365 AED | 2.863.580 AED |
| 2028-10 | 5.247.646 AED | 28.441 AED | 2.906.320 AED |
| 2028-11 | 5.281.409 AED | 28.517 AED | 2.949.060 AED |
| 2028-12 | 5.315.390 AED | 28.593 AED | 2.991.800 AED |
| 2029-01 | 5.349.589 AED | 28.670 AED | 3.034.540 AED |
| 2029-02 | 5.384.009 AED | 28.747 AED | 3.077.280 AED |
| 2029-03 | 5.418.649 AED | 28.824 AED | 3.120.020 AED |
| 2029-04 | 5.453.513 AED | 28.901 AED | 3.162.760 AED |
| 2029-05 | 5.488.601 AED | 28.978 AED | 3.205.500 AED |
| 2029-06 | 5.523.915 AED | 29.056 AED | 3.248.240 AED |
| 2029-07 | 5.559.456 AED | 29.134 AED | 3.290.980 AED |
| 2029-08 | 5.595.226 AED | 29.211 AED | 3.333.720 AED |
| 2029-09 | 5.631.226 AED | 29.290 AED | 3.376.460 AED |
| 2029-10 | 5.667.457 AED | 29.368 AED | 3.419.200 AED |
| 2029-11 | 5.703.922 AED | 29.446 AED | 3.461.940 AED |
| 2029-12 | 5.740.621 AED | 29.525 AED | 3.504.680 AED |
| 2030-01 | 5.777.556 AED | 29.604 AED | 3.547.420 AED |
| 2030-02 | 5.814.729 AED | 29.683 AED | 3.590.160 AED |
| 2030-03 | 5.852.141 AED | 29.762 AED | 3.632.900 AED |
| 2030-04 | 5.889.794 AED | 29.842 AED | 3.675.640 AED |
| 2030-05 | 5.927.689 AED | 29.922 AED | 3.718.380 AED |
| 2030-06 | 5.965.828 AED | 30.001 AED | 3.761.120 AED |
| 2030-07 | 6.004.213 AED | 30.081 AED | 3.803.860 AED |
| 2030-08 | 6.042.844 AED | 30.162 AED | 3.846.600 AED |
| 2030-09 | 6.081.724 AED | 30.242 AED | 3.889.340 AED |
| 2030-10 | 6.120.854 AED | 30.323 AED | 3.932.080 AED |
| 2030-11 | 6.160.236 AED | 30.404 AED | 3.974.820 AED |
| 2030-12 | 6.199.871 AED | 30.485 AED | 4.017.560 AED |
| 2031-01 | 6.239.761 AED | 30.566 AED | 4.060.300 AED |
| 2031-02 | 6.279.908 AED | 30.648 AED | 4.103.040 AED |
| 2031-03 | 6.320.313 AED | 30.729 AED | 4.145.780 AED |
| 2031-04 | 6.360.978 AED | 30.811 AED | 4.188.520 AED |
| 2031-05 | 6.401.905 AED | 30.893 AED | 4.231.260 AED |
| 2031-06 | 6.443.095 AED | 30.975 AED | 4.274.000 AED |
| 2031-07 | 6.484.550 AED | 31.058 AED | 4.274.000 AED |
| 2031-08 | 6.526.272 AED | 31.141 AED | 4.274.000 AED |
| 2031-09 | 6.568.262 AED | 31.223 AED | 4.274.000 AED |
| 2031-10 | 6.610.522 AED | 31.307 AED | 4.274.000 AED |
| 2031-11 | 6.653.054 AED | 31.390 AED | 4.274.000 AED |
| 2031-12 | 6.695.860 AED | 31.473 AED | 4.274.000 AED |
| 2032-01 | 6.738.942 AED | 31.557 AED | 4.274.000 AED |
| 2032-02 | 6.782.300 AED | 31.641 AED | 4.274.000 AED |
| 2032-03 | 6.825.938 AED | 31.725 AED | 4.274.000 AED |
| 2032-04 | 6.869.856 AED | 31.809 AED | 4.274.000 AED |
| 2032-05 | 6.914.057 AED | 31.894 AED | 4.274.000 AED |
| 2032-06 | 6.958.542 AED | 31.979 AED | 4.274.000 AED |
| 2032-07 | 7.003.314 AED | 32.064 AED | 4.274.000 AED |
| 2032-08 | 7.048.373 AED | 32.149 AED | 4.274.000 AED |
| 2032-09 | 7.093.723 AED | 32.234 AED | 4.274.000 AED |
| 2032-10 | 7.139.364 AED | 32.320 AED | 4.274.000 AED |
| 2032-11 | 7.185.299 AED | 32.405 AED | 4.274.000 AED |
| 2032-12 | 7.231.529 AED | 32.491 AED | 4.274.000 AED |
| 2033-01 | 7.278.057 AED | 32.578 AED | 4.274.000 AED |
| 2033-02 | 7.324.884 AED | 32.664 AED | 4.274.000 AED |
| 2033-03 | 7.372.013 AED | 32.751 AED | 4.274.000 AED |
| 2033-04 | 7.419.445 AED | 32.838 AED | 4.274.000 AED |
| 2033-05 | 7.467.182 AED | 32.925 AED | 4.274.000 AED |
| 2033-06 | 7.515.226 AED | 33.012 AED | 4.274.000 AED |
| 2033-07 | 7.563.579 AED | 33.099 AED | 4.274.000 AED |
| 2033-08 | 7.612.243 AED | 33.187 AED | 4.274.000 AED |
| 2033-09 | 7.661.221 AED | 33.275 AED | 4.274.000 AED |
| 2033-10 | 7.710.513 AED | 33.363 AED | 4.274.000 AED |
| 2033-11 | 7.760.123 AED | 33.452 AED | 4.274.000 AED |
| 2033-12 | 7.810.052 AED | 33.540 AED | 4.274.000 AED |
| 2034-01 | 7.860.302 AED | 33.629 AED | 4.274.000 AED |
| 2034-02 | 7.910.875 AED | 33.718 AED | 4.274.000 AED |
| 2034-03 | 7.961.774 AED | 33.807 AED | 4.274.000 AED |
| 2034-04 | 8.013.000 AED | 33.897 AED | 4.274.000 AED |
| 2034-05 | 8.064.556 AED | 33.986 AED | 4.274.000 AED |
| 2034-06 | 8.116.444 AED | 34.076 AED | 4.274.000 AED |
| 2034-07 | 8.168.665 AED | 34.166 AED | 4.274.000 AED |
| 2034-08 | 8.221.223 AED | 34.257 AED | 4.274.000 AED |
| 2034-09 | 8.274.118 AED | 34.347 AED | 4.274.000 AED |
| 2034-10 | 8.327.354 AED | 34.438 AED | 4.274.000 AED |
| 2034-11 | 8.380.933 AED | 34.529 AED | 4.274.000 AED |
| 2034-12 | 8.434.856 AED | 34.620 AED | 4.274.000 AED |
| 2035-01 | 8.489.126 AED | 34.712 AED | 4.274.000 AED |
| 2035-02 | 8.543.745 AED | 34.804 AED | 4.274.000 AED |
| 2035-03 | 8.598.716 AED | 34.895 AED | 4.274.000 AED |
| 2035-04 | 8.654.040 AED | 34.988 AED | 4.274.000 AED |
| 2035-05 | 8.709.721 AED | 35.080 AED | 4.274.000 AED |
| 2035-06 | 8.765.759 AED | 35.173 AED | 4.274.000 AED |
| 2035-07 | 8.822.159 AED | 35.265 AED | 4.274.000 AED |
| 2035-08 | 8.878.921 AED | 35.358 AED | 4.274.000 AED |
| 2035-09 | 8.936.048 AED | 35.452 AED | 4.274.000 AED |
| 2035-10 | 8.993.543 AED | 35.545 AED | 4.274.000 AED |
| 2035-11 | 9.051.407 AED | 35.639 AED | 4.274.000 AED |
| 2035-12 | 9.109.644 AED | 35.733 AED | 4.274.000 AED |
| 2036-01 | 9.168.256 AED | 35.827 AED | 4.274.000 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 4.557.090 AED | 0 AED | 1.324.940 AED |
| 2027 | 4.921.657 AED | 327.410 AED | 2.478.920 AED |
| 2028 | 5.315.390 AED | 338.118 AED | 2.991.800 AED |
| 2029 | 5.740.621 AED | 349.150 AED | 3.504.680 AED |
| 2030 | 6.199.871 AED | 360.511 AED | 4.017.560 AED |
| 2031 | 6.695.860 AED | 372.214 AED | 4.274.000 AED |
| 2032 | 7.231.529 AED | 384.268 AED | 4.274.000 AED |
| 2033 | 7.810.052 AED | 396.684 AED | 4.274.000 AED |
| 2034 | 8.434.856 AED | 409.470 AED | 4.274.000 AED |
| 2035 | 9.109.644 AED | 422.644 AED | 4.274.000 AED |
Additional Acquisition Costs
| DLD fee (4%) | 170,960 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 175,160 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.