Project details:
Verdan1a - post payment
Address: Wadi Al Safa 5th - DUBAI LAND RESIDENCE
Handover Date: 2027-03-31
Developer:
Object 1
Description:
Discounts:
Furnishing: 100%
Other: 1% post paid
Payment Plan:
The amount to be paid at the time of the contract.
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: 10.00 % after 11 month
Percent: 1.00 % 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: 1.00 % after 18 month
Percent: 1.00 % after 19 month
Percent: 1.00 % after 20 month
Percent: 1.00 % after 21 month
Percent: 10.00 % after 22 month
Percent: 1.00 % after 1 month
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
Percent: 1.00 % after 4 month
The amount to be paid at the time of the handover.
Percent: 1.00 % after 2 month
Percent: 1.00 % after 3 month
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: 1.00 % after 11 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: 1.00 % 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 23 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 35 month
Percent: 1.00 % after 1 month
Price Range:
From price: 1,157,452 AED
Sizes:
From sqft: 696 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 87,371.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 10,440 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,157,452 AED)
Payment Plan: Object 1 - Verdan1a 1 - Post
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 20.0 | 231,490 AED |
| 2026-02-02 | Until Handover | 1.0 | 11,575 AED |
| 2026-03-02 | Until Handover | 1.0 | 11,575 AED |
| 2026-04-02 | Until Handover | 1.0 | 11,575 AED |
| 2026-05-02 | Until Handover | 1.0 | 11,575 AED |
| 2026-06-02 | Until Handover | 1.0 | 11,575 AED |
| 2026-07-02 | Until Handover | 1.0 | 11,575 AED |
| 2026-08-02 | Until Handover | 1.0 | 11,575 AED |
| 2026-09-02 | Until Handover | 1.0 | 11,575 AED |
| 2026-10-02 | Until Handover | 1.0 | 11,575 AED |
| 2026-11-02 | Until Handover | 1.0 | 11,575 AED |
| 2026-12-02 | Until Handover | 10.0 | 115,745 AED |
| 2027-01-02 | Until Handover | 1.0 | 11,575 AED |
| 2027-02-02 | Until Handover | 1.0 | 11,575 AED |
| 2027-03-02 | Until Handover | 1.0 | 11,575 AED |
| 2027-03-31 | At Handover | 4.0 | 46,298 AED |
| 2027-03-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2027-04-02 | Until Handover | 1.0 | 11,575 AED |
| 2027-05-01 | Post Handover Payment | 1.0 | 11,575 AED |
| 2027-05-02 | Until Handover | 1.0 | 11,575 AED |
| 2027-05-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2027-06-02 | Until Handover | 1.0 | 11,575 AED |
| 2027-07-01 | Post Handover Payment | 1.0 | 11,575 AED |
| 2027-07-02 | Until Handover | 1.0 | 11,575 AED |
| 2027-07-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2027-08-02 | Until Handover | 1.0 | 11,575 AED |
| 2027-08-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2027-09-02 | Until Handover | 1.0 | 11,575 AED |
| 2027-10-01 | Post Handover Payment | 1.0 | 11,575 AED |
| 2027-10-02 | Until Handover | 1.0 | 11,575 AED |
| 2027-10-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2027-11-02 | Until Handover | 10.0 | 115,745 AED |
| 2027-12-01 | Post Handover Payment | 1.0 | 11,575 AED |
| 2027-12-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2028-01-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2028-01-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2028-03-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2028-05-01 | Post Handover Payment | 1.0 | 11,575 AED |
| 2028-05-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2028-07-01 | Post Handover Payment | 1.0 | 11,575 AED |
| 2028-07-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2028-08-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2028-10-01 | Post Handover Payment | 1.0 | 11,575 AED |
| 2028-10-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2028-12-01 | Post Handover Payment | 1.0 | 11,575 AED |
| 2028-12-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2029-01-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2029-01-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2029-03-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2029-05-01 | Post Handover Payment | 1.0 | 11,575 AED |
| 2029-05-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2029-07-01 | Post Handover Payment | 1.0 | 11,575 AED |
| 2029-07-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2029-08-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2029-10-01 | Post Handover Payment | 1.0 | 11,575 AED |
| 2029-10-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2029-12-01 | Post Handover Payment | 1.0 | 11,575 AED |
| 2029-12-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2030-01-31 | Post Handover Payment | 1.0 | 11,575 AED |
| 2030-01-31 | Post Handover Payment | 1.0 | 11,575 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 462,981 AED |
| 2027 | 393,534 AED |
| 2028 | 138,894 AED |
| 2029 | 138,894 AED |
| 2030 | 23,149 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 1.157.452 AED | 0 AED | 243.064 AED |
| 2026-03 | 1.164.899 AED | 0 AED | 254.639 AED |
| 2026-04 | 1.172.394 AED | 0 AED | 266.213 AED |
| 2026-05 | 1.179.937 AED | 0 AED | 277.788 AED |
| 2026-06 | 1.187.529 AED | 0 AED | 289.363 AED |
| 2026-07 | 1.195.169 AED | 0 AED | 300.937 AED |
| 2026-08 | 1.202.859 AED | 0 AED | 312.512 AED |
| 2026-09 | 1.210.598 AED | 0 AED | 324.086 AED |
| 2026-10 | 1.218.387 AED | 0 AED | 335.661 AED |
| 2026-11 | 1.226.226 AED | 0 AED | 347.235 AED |
| 2026-12 | 1.234.116 AED | 0 AED | 462.980 AED |
| 2027-01 | 1.242.056 AED | 0 AED | 474.555 AED |
| 2027-02 | 1.250.048 AED | 0 AED | 486.129 AED |
| 2027-03 | 1.258.091 AED | 0 AED | 555.576 AED |
| 2027-04 | 1.266.185 AED | 6.410 AED | 567.151 AED |
| 2027-05 | 1.274.332 AED | 6.410 AED | 601.875 AED |
| 2027-06 | 1.282.531 AED | 6.410 AED | 613.449 AED |
| 2027-07 | 1.290.783 AED | 6.410 AED | 648.173 AED |
| 2027-08 | 1.299.088 AED | 6.410 AED | 671.322 AED |
| 2027-09 | 1.307.446 AED | 6.410 AED | 682.896 AED |
| 2027-10 | 1.315.858 AED | 6.410 AED | 717.620 AED |
| 2027-11 | 1.324.324 AED | 6.410 AED | 833.365 AED |
| 2027-12 | 1.332.845 AED | 6.410 AED | 856.514 AED |
| 2028-01 | 1.341.421 AED | 6.629 AED | 879.663 AED |
| 2028-02 | 1.350.052 AED | 6.647 AED | 879.663 AED |
| 2028-03 | 1.358.738 AED | 6.666 AED | 891.238 AED |
| 2028-04 | 1.367.480 AED | 6.684 AED | 891.238 AED |
| 2028-05 | 1.376.278 AED | 6.703 AED | 914.387 AED |
| 2028-06 | 1.385.133 AED | 6.722 AED | 914.387 AED |
| 2028-07 | 1.394.045 AED | 6.741 AED | 937.536 AED |
| 2028-08 | 1.403.015 AED | 6.759 AED | 949.110 AED |
| 2028-09 | 1.412.042 AED | 6.778 AED | 949.110 AED |
| 2028-10 | 1.421.127 AED | 6.797 AED | 972.259 AED |
| 2028-11 | 1.430.270 AED | 6.816 AED | 972.259 AED |
| 2028-12 | 1.439.473 AED | 6.835 AED | 995.408 AED |
| 2029-01 | 1.448.734 AED | 6.854 AED | 1.018.557 AED |
| 2029-02 | 1.458.056 AED | 6.873 AED | 1.018.557 AED |
| 2029-03 | 1.467.437 AED | 6.892 AED | 1.030.132 AED |
| 2029-04 | 1.476.878 AED | 6.911 AED | 1.030.132 AED |
| 2029-05 | 1.486.381 AED | 6.930 AED | 1.053.281 AED |
| 2029-06 | 1.495.944 AED | 6.950 AED | 1.053.281 AED |
| 2029-07 | 1.505.569 AED | 6.969 AED | 1.076.430 AED |
| 2029-08 | 1.515.256 AED | 6.988 AED | 1.088.004 AED |
| 2029-09 | 1.525.005 AED | 7.008 AED | 1.088.004 AED |
| 2029-10 | 1.534.817 AED | 7.027 AED | 1.111.153 AED |
| 2029-11 | 1.544.692 AED | 7.046 AED | 1.111.153 AED |
| 2029-12 | 1.554.631 AED | 7.066 AED | 1.134.302 AED |
| 2030-01 | 1.564.633 AED | 7.086 AED | 1.157.452 AED |
| 2030-02 | 1.574.700 AED | 7.105 AED | 1.157.452 AED |
| 2030-03 | 1.584.832 AED | 7.125 AED | 1.157.452 AED |
| 2030-04 | 1.595.029 AED | 7.145 AED | 1.157.452 AED |
| 2030-05 | 1.605.291 AED | 7.164 AED | 1.157.452 AED |
| 2030-06 | 1.615.620 AED | 7.184 AED | 1.157.452 AED |
| 2030-07 | 1.626.015 AED | 7.204 AED | 1.157.452 AED |
| 2030-08 | 1.636.476 AED | 7.224 AED | 1.157.452 AED |
| 2030-09 | 1.647.006 AED | 7.244 AED | 1.157.452 AED |
| 2030-10 | 1.657.602 AED | 7.264 AED | 1.157.452 AED |
| 2030-11 | 1.668.268 AED | 7.284 AED | 1.157.452 AED |
| 2030-12 | 1.679.001 AED | 7.304 AED | 1.157.452 AED |
| 2031-01 | 1.689.804 AED | 7.324 AED | 1.157.452 AED |
| 2031-02 | 1.700.676 AED | 7.344 AED | 1.157.452 AED |
| 2031-03 | 1.711.618 AED | 7.365 AED | 1.157.452 AED |
| 2031-04 | 1.722.631 AED | 7.385 AED | 1.157.452 AED |
| 2031-05 | 1.733.714 AED | 7.405 AED | 1.157.452 AED |
| 2031-06 | 1.744.869 AED | 7.426 AED | 1.157.452 AED |
| 2031-07 | 1.756.096 AED | 7.446 AED | 1.157.452 AED |
| 2031-08 | 1.767.395 AED | 7.467 AED | 1.157.452 AED |
| 2031-09 | 1.778.766 AED | 7.487 AED | 1.157.452 AED |
| 2031-10 | 1.790.211 AED | 7.508 AED | 1.157.452 AED |
| 2031-11 | 1.801.729 AED | 7.529 AED | 1.157.452 AED |
| 2031-12 | 1.813.321 AED | 7.549 AED | 1.157.452 AED |
| 2032-01 | 1.824.988 AED | 7.570 AED | 1.157.452 AED |
| 2032-02 | 1.836.730 AED | 7.591 AED | 1.157.452 AED |
| 2032-03 | 1.848.548 AED | 7.612 AED | 1.157.452 AED |
| 2032-04 | 1.860.442 AED | 7.633 AED | 1.157.452 AED |
| 2032-05 | 1.872.412 AED | 7.654 AED | 1.157.452 AED |
| 2032-06 | 1.884.459 AED | 7.675 AED | 1.157.452 AED |
| 2032-07 | 1.896.584 AED | 7.696 AED | 1.157.452 AED |
| 2032-08 | 1.908.786 AED | 7.717 AED | 1.157.452 AED |
| 2032-09 | 1.921.067 AED | 7.738 AED | 1.157.452 AED |
| 2032-10 | 1.933.428 AED | 7.759 AED | 1.157.452 AED |
| 2032-11 | 1.945.867 AED | 7.781 AED | 1.157.452 AED |
| 2032-12 | 1.958.387 AED | 7.802 AED | 1.157.452 AED |
| 2033-01 | 1.970.987 AED | 7.823 AED | 1.157.452 AED |
| 2033-02 | 1.983.669 AED | 7.845 AED | 1.157.452 AED |
| 2033-03 | 1.996.432 AED | 7.866 AED | 1.157.452 AED |
| 2033-04 | 2.009.277 AED | 7.888 AED | 1.157.452 AED |
| 2033-05 | 2.022.205 AED | 7.909 AED | 1.157.452 AED |
| 2033-06 | 2.035.216 AED | 7.931 AED | 1.157.452 AED |
| 2033-07 | 2.048.310 AED | 7.953 AED | 1.157.452 AED |
| 2033-08 | 2.061.489 AED | 7.974 AED | 1.157.452 AED |
| 2033-09 | 2.074.753 AED | 7.996 AED | 1.157.452 AED |
| 2033-10 | 2.088.102 AED | 8.018 AED | 1.157.452 AED |
| 2033-11 | 2.101.537 AED | 8.040 AED | 1.157.452 AED |
| 2033-12 | 2.115.058 AED | 8.062 AED | 1.157.452 AED |
| 2034-01 | 2.128.666 AED | 8.084 AED | 1.157.452 AED |
| 2034-02 | 2.142.362 AED | 8.106 AED | 1.157.452 AED |
| 2034-03 | 2.156.146 AED | 8.128 AED | 1.157.452 AED |
| 2034-04 | 2.170.019 AED | 8.151 AED | 1.157.452 AED |
| 2034-05 | 2.183.981 AED | 8.173 AED | 1.157.452 AED |
| 2034-06 | 2.198.033 AED | 8.195 AED | 1.157.452 AED |
| 2034-07 | 2.212.175 AED | 8.217 AED | 1.157.452 AED |
| 2034-08 | 2.226.408 AED | 8.240 AED | 1.157.452 AED |
| 2034-09 | 2.240.733 AED | 8.262 AED | 1.157.452 AED |
| 2034-10 | 2.255.150 AED | 8.285 AED | 1.157.452 AED |
| 2034-11 | 2.269.660 AED | 8.307 AED | 1.157.452 AED |
| 2034-12 | 2.284.263 AED | 8.330 AED | 1.157.452 AED |
| 2035-01 | 2.298.960 AED | 8.353 AED | 1.157.452 AED |
| 2035-02 | 2.313.751 AED | 8.375 AED | 1.157.452 AED |
| 2035-03 | 2.328.638 AED | 8.398 AED | 1.157.452 AED |
| 2035-04 | 2.343.621 AED | 8.421 AED | 1.157.452 AED |
| 2035-05 | 2.358.700 AED | 8.444 AED | 1.157.452 AED |
| 2035-06 | 2.373.876 AED | 8.467 AED | 1.157.452 AED |
| 2035-07 | 2.389.149 AED | 8.490 AED | 1.157.452 AED |
| 2035-08 | 2.404.521 AED | 8.513 AED | 1.157.452 AED |
| 2035-09 | 2.419.992 AED | 8.536 AED | 1.157.452 AED |
| 2035-10 | 2.435.562 AED | 8.560 AED | 1.157.452 AED |
| 2035-11 | 2.451.233 AED | 8.583 AED | 1.157.452 AED |
| 2035-12 | 2.467.004 AED | 8.606 AED | 1.157.452 AED |
| 2036-01 | 2.482.877 AED | 8.629 AED | 1.157.452 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 1.234.116 AED | 0 AED | 462.980 AED |
| 2027 | 1.332.845 AED | 57.690 AED | 856.514 AED |
| 2028 | 1.439.473 AED | 80.777 AED | 995.408 AED |
| 2029 | 1.554.631 AED | 83.514 AED | 1.134.302 AED |
| 2030 | 1.679.001 AED | 86.333 AED | 1.157.452 AED |
| 2031 | 1.813.321 AED | 89.235 AED | 1.157.452 AED |
| 2032 | 1.958.387 AED | 92.228 AED | 1.157.452 AED |
| 2033 | 2.115.058 AED | 95.305 AED | 1.157.452 AED |
| 2034 | 2.284.263 AED | 98.478 AED | 1.157.452 AED |
| 2035 | 2.467.004 AED | 101.746 AED | 1.157.452 AED |
Additional Acquisition Costs
| DLD fee (4%) | 46,298 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 50,498 AED |
Price Range:
From price: 1,800,721 AED
Sizes:
From sqft: 1,189 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 135,952.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 17,835 AED
*Based on predicted numbers!
Payment Schedule Based on Price From ( 1,800,721 AED)
Payment Plan: Object 1 - Verdan1a 1 - Post
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2026-02-02 | Downpayment | 20.0 | 360,144 AED |
| 2026-02-02 | Until Handover | 1.0 | 18,007 AED |
| 2026-03-02 | Until Handover | 1.0 | 18,007 AED |
| 2026-04-02 | Until Handover | 1.0 | 18,007 AED |
| 2026-05-02 | Until Handover | 1.0 | 18,007 AED |
| 2026-06-02 | Until Handover | 1.0 | 18,007 AED |
| 2026-07-02 | Until Handover | 1.0 | 18,007 AED |
| 2026-08-02 | Until Handover | 1.0 | 18,007 AED |
| 2026-09-02 | Until Handover | 1.0 | 18,007 AED |
| 2026-10-02 | Until Handover | 1.0 | 18,007 AED |
| 2026-11-02 | Until Handover | 1.0 | 18,007 AED |
| 2026-12-02 | Until Handover | 10.0 | 180,072 AED |
| 2027-01-02 | Until Handover | 1.0 | 18,007 AED |
| 2027-02-02 | Until Handover | 1.0 | 18,007 AED |
| 2027-03-02 | Until Handover | 1.0 | 18,007 AED |
| 2027-03-31 | At Handover | 4.0 | 72,029 AED |
| 2027-03-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2027-04-02 | Until Handover | 1.0 | 18,007 AED |
| 2027-05-01 | Post Handover Payment | 1.0 | 18,007 AED |
| 2027-05-02 | Until Handover | 1.0 | 18,007 AED |
| 2027-05-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2027-06-02 | Until Handover | 1.0 | 18,007 AED |
| 2027-07-01 | Post Handover Payment | 1.0 | 18,007 AED |
| 2027-07-02 | Until Handover | 1.0 | 18,007 AED |
| 2027-07-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2027-08-02 | Until Handover | 1.0 | 18,007 AED |
| 2027-08-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2027-09-02 | Until Handover | 1.0 | 18,007 AED |
| 2027-10-01 | Post Handover Payment | 1.0 | 18,007 AED |
| 2027-10-02 | Until Handover | 1.0 | 18,007 AED |
| 2027-10-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2027-11-02 | Until Handover | 10.0 | 180,072 AED |
| 2027-12-01 | Post Handover Payment | 1.0 | 18,007 AED |
| 2027-12-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2028-01-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2028-01-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2028-03-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2028-05-01 | Post Handover Payment | 1.0 | 18,007 AED |
| 2028-05-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2028-07-01 | Post Handover Payment | 1.0 | 18,007 AED |
| 2028-07-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2028-08-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2028-10-01 | Post Handover Payment | 1.0 | 18,007 AED |
| 2028-10-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2028-12-01 | Post Handover Payment | 1.0 | 18,007 AED |
| 2028-12-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2029-01-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2029-01-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2029-03-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2029-05-01 | Post Handover Payment | 1.0 | 18,007 AED |
| 2029-05-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2029-07-01 | Post Handover Payment | 1.0 | 18,007 AED |
| 2029-07-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2029-08-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2029-10-01 | Post Handover Payment | 1.0 | 18,007 AED |
| 2029-10-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2029-12-01 | Post Handover Payment | 1.0 | 18,007 AED |
| 2029-12-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2030-01-31 | Post Handover Payment | 1.0 | 18,007 AED |
| 2030-01-31 | Post Handover Payment | 1.0 | 18,007 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2026 | 720,288 AED |
| 2027 | 612,245 AED |
| 2028 | 216,087 AED |
| 2029 | 216,087 AED |
| 2030 | 36,014 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026-02 | 1.800.721 AED | 0 AED | 378.151 AED |
| 2026-03 | 1.812.306 AED | 0 AED | 396.158 AED |
| 2026-04 | 1.823.967 AED | 0 AED | 414.165 AED |
| 2026-05 | 1.835.702 AED | 0 AED | 432.173 AED |
| 2026-06 | 1.847.513 AED | 0 AED | 450.180 AED |
| 2026-07 | 1.859.400 AED | 0 AED | 468.187 AED |
| 2026-08 | 1.871.364 AED | 0 AED | 486.194 AED |
| 2026-09 | 1.883.404 AED | 0 AED | 504.201 AED |
| 2026-10 | 1.895.522 AED | 0 AED | 522.209 AED |
| 2026-11 | 1.907.718 AED | 0 AED | 540.216 AED |
| 2026-12 | 1.919.992 AED | 0 AED | 720.288 AED |
| 2027-01 | 1.932.345 AED | 0 AED | 738.295 AED |
| 2027-02 | 1.944.778 AED | 0 AED | 756.302 AED |
| 2027-03 | 1.957.291 AED | 0 AED | 864.346 AED |
| 2027-04 | 1.969.884 AED | 9.843 AED | 882.353 AED |
| 2027-05 | 1.982.559 AED | 9.843 AED | 936.374 AED |
| 2027-06 | 1.995.314 AED | 9.843 AED | 954.382 AED |
| 2027-07 | 2.008.152 AED | 9.843 AED | 1.008.403 AED |
| 2027-08 | 2.021.073 AED | 9.843 AED | 1.044.418 AED |
| 2027-09 | 2.034.076 AED | 9.843 AED | 1.062.425 AED |
| 2027-10 | 2.047.164 AED | 9.843 AED | 1.116.447 AED |
| 2027-11 | 2.060.335 AED | 9.843 AED | 1.296.519 AED |
| 2027-12 | 2.073.592 AED | 9.843 AED | 1.332.533 AED |
| 2028-01 | 2.086.933 AED | 10.182 AED | 1.368.547 AED |
| 2028-02 | 2.100.360 AED | 10.211 AED | 1.368.547 AED |
| 2028-03 | 2.113.874 AED | 10.240 AED | 1.386.555 AED |
| 2028-04 | 2.127.475 AED | 10.269 AED | 1.386.555 AED |
| 2028-05 | 2.141.163 AED | 10.298 AED | 1.422.569 AED |
| 2028-06 | 2.154.940 AED | 10.327 AED | 1.422.569 AED |
| 2028-07 | 2.168.804 AED | 10.356 AED | 1.458.584 AED |
| 2028-08 | 2.182.759 AED | 10.385 AED | 1.476.591 AED |
| 2028-09 | 2.196.803 AED | 10.415 AED | 1.476.591 AED |
| 2028-10 | 2.210.937 AED | 10.444 AED | 1.512.605 AED |
| 2028-11 | 2.225.162 AED | 10.473 AED | 1.512.605 AED |
| 2028-12 | 2.239.479 AED | 10.503 AED | 1.548.620 AED |
| 2029-01 | 2.253.888 AED | 10.533 AED | 1.584.634 AED |
| 2029-02 | 2.268.389 AED | 10.562 AED | 1.584.634 AED |
| 2029-03 | 2.282.984 AED | 10.592 AED | 1.602.641 AED |
| 2029-04 | 2.297.673 AED | 10.622 AED | 1.602.641 AED |
| 2029-05 | 2.312.456 AED | 10.652 AED | 1.638.656 AED |
| 2029-06 | 2.327.335 AED | 10.681 AED | 1.638.656 AED |
| 2029-07 | 2.342.309 AED | 10.711 AED | 1.674.670 AED |
| 2029-08 | 2.357.379 AED | 10.742 AED | 1.692.677 AED |
| 2029-09 | 2.372.547 AED | 10.772 AED | 1.692.677 AED |
| 2029-10 | 2.387.812 AED | 10.802 AED | 1.728.692 AED |
| 2029-11 | 2.403.175 AED | 10.832 AED | 1.728.692 AED |
| 2029-12 | 2.418.637 AED | 10.863 AED | 1.764.706 AED |
| 2030-01 | 2.434.199 AED | 10.893 AED | 1.800.720 AED |
| 2030-02 | 2.449.861 AED | 10.924 AED | 1.800.720 AED |
| 2030-03 | 2.465.623 AED | 10.954 AED | 1.800.720 AED |
| 2030-04 | 2.481.487 AED | 10.985 AED | 1.800.720 AED |
| 2030-05 | 2.497.453 AED | 11.016 AED | 1.800.720 AED |
| 2030-06 | 2.513.522 AED | 11.047 AED | 1.800.720 AED |
| 2030-07 | 2.529.694 AED | 11.077 AED | 1.800.720 AED |
| 2030-08 | 2.545.970 AED | 11.108 AED | 1.800.720 AED |
| 2030-09 | 2.562.351 AED | 11.139 AED | 1.800.720 AED |
| 2030-10 | 2.578.837 AED | 11.171 AED | 1.800.720 AED |
| 2030-11 | 2.595.429 AED | 11.202 AED | 1.800.720 AED |
| 2030-12 | 2.612.128 AED | 11.233 AED | 1.800.720 AED |
| 2031-01 | 2.628.935 AED | 11.265 AED | 1.800.720 AED |
| 2031-02 | 2.645.849 AED | 11.296 AED | 1.800.720 AED |
| 2031-03 | 2.662.873 AED | 11.327 AED | 1.800.720 AED |
| 2031-04 | 2.680.006 AED | 11.359 AED | 1.800.720 AED |
| 2031-05 | 2.697.249 AED | 11.391 AED | 1.800.720 AED |
| 2031-06 | 2.714.603 AED | 11.423 AED | 1.800.720 AED |
| 2031-07 | 2.732.069 AED | 11.454 AED | 1.800.720 AED |
| 2031-08 | 2.749.647 AED | 11.486 AED | 1.800.720 AED |
| 2031-09 | 2.767.339 AED | 11.518 AED | 1.800.720 AED |
| 2031-10 | 2.785.144 AED | 11.550 AED | 1.800.720 AED |
| 2031-11 | 2.803.064 AED | 11.583 AED | 1.800.720 AED |
| 2031-12 | 2.821.099 AED | 11.615 AED | 1.800.720 AED |
| 2032-01 | 2.839.250 AED | 11.647 AED | 1.800.720 AED |
| 2032-02 | 2.857.517 AED | 11.679 AED | 1.800.720 AED |
| 2032-03 | 2.875.903 AED | 11.712 AED | 1.800.720 AED |
| 2032-04 | 2.894.406 AED | 11.744 AED | 1.800.720 AED |
| 2032-05 | 2.913.029 AED | 11.777 AED | 1.800.720 AED |
| 2032-06 | 2.931.772 AED | 11.810 AED | 1.800.720 AED |
| 2032-07 | 2.950.635 AED | 11.843 AED | 1.800.720 AED |
| 2032-08 | 2.969.619 AED | 11.875 AED | 1.800.720 AED |
| 2032-09 | 2.988.726 AED | 11.908 AED | 1.800.720 AED |
| 2032-10 | 3.007.955 AED | 11.941 AED | 1.800.720 AED |
| 2032-11 | 3.027.309 AED | 11.975 AED | 1.800.720 AED |
| 2032-12 | 3.046.786 AED | 12.008 AED | 1.800.720 AED |
| 2033-01 | 3.066.390 AED | 12.041 AED | 1.800.720 AED |
| 2033-02 | 3.086.119 AED | 12.074 AED | 1.800.720 AED |
| 2033-03 | 3.105.975 AED | 12.108 AED | 1.800.720 AED |
| 2033-04 | 3.125.959 AED | 12.141 AED | 1.800.720 AED |
| 2033-05 | 3.146.071 AED | 12.175 AED | 1.800.720 AED |
| 2033-06 | 3.166.313 AED | 12.209 AED | 1.800.720 AED |
| 2033-07 | 3.186.686 AED | 12.242 AED | 1.800.720 AED |
| 2033-08 | 3.207.189 AED | 12.276 AED | 1.800.720 AED |
| 2033-09 | 3.227.824 AED | 12.310 AED | 1.800.720 AED |
| 2033-10 | 3.248.592 AED | 12.344 AED | 1.800.720 AED |
| 2033-11 | 3.269.493 AED | 12.378 AED | 1.800.720 AED |
| 2033-12 | 3.290.529 AED | 12.413 AED | 1.800.720 AED |
| 2034-01 | 3.311.701 AED | 12.447 AED | 1.800.720 AED |
| 2034-02 | 3.333.008 AED | 12.481 AED | 1.800.720 AED |
| 2034-03 | 3.354.453 AED | 12.516 AED | 1.800.720 AED |
| 2034-04 | 3.376.036 AED | 12.550 AED | 1.800.720 AED |
| 2034-05 | 3.397.757 AED | 12.585 AED | 1.800.720 AED |
| 2034-06 | 3.419.619 AED | 12.620 AED | 1.800.720 AED |
| 2034-07 | 3.441.620 AED | 12.654 AED | 1.800.720 AED |
| 2034-08 | 3.463.764 AED | 12.689 AED | 1.800.720 AED |
| 2034-09 | 3.486.050 AED | 12.724 AED | 1.800.720 AED |
| 2034-10 | 3.508.479 AED | 12.759 AED | 1.800.720 AED |
| 2034-11 | 3.531.053 AED | 12.794 AED | 1.800.720 AED |
| 2034-12 | 3.553.772 AED | 12.830 AED | 1.800.720 AED |
| 2035-01 | 3.576.637 AED | 12.865 AED | 1.800.720 AED |
| 2035-02 | 3.599.649 AED | 12.900 AED | 1.800.720 AED |
| 2035-03 | 3.622.809 AED | 12.936 AED | 1.800.720 AED |
| 2035-04 | 3.646.119 AED | 12.971 AED | 1.800.720 AED |
| 2035-05 | 3.669.578 AED | 13.007 AED | 1.800.720 AED |
| 2035-06 | 3.693.188 AED | 13.043 AED | 1.800.720 AED |
| 2035-07 | 3.716.950 AED | 13.079 AED | 1.800.720 AED |
| 2035-08 | 3.740.865 AED | 13.115 AED | 1.800.720 AED |
| 2035-09 | 3.764.934 AED | 13.151 AED | 1.800.720 AED |
| 2035-10 | 3.789.158 AED | 13.187 AED | 1.800.720 AED |
| 2035-11 | 3.813.537 AED | 13.223 AED | 1.800.720 AED |
| 2035-12 | 3.838.074 AED | 13.259 AED | 1.800.720 AED |
| 2036-01 | 3.862.768 AED | 13.295 AED | 1.800.720 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2026 | 1.919.992 AED | 0 AED | 720.288 AED |
| 2027 | 2.073.592 AED | 88.587 AED | 1.332.533 AED |
| 2028 | 2.239.479 AED | 124.103 AED | 1.548.620 AED |
| 2029 | 2.418.637 AED | 128.364 AED | 1.764.706 AED |
| 2030 | 2.612.128 AED | 132.749 AED | 1.800.720 AED |
| 2031 | 2.821.099 AED | 137.267 AED | 1.800.720 AED |
| 2032 | 3.046.786 AED | 141.919 AED | 1.800.720 AED |
| 2033 | 3.290.529 AED | 146.711 AED | 1.800.720 AED |
| 2034 | 3.553.772 AED | 151.649 AED | 1.800.720 AED |
| 2035 | 3.838.074 AED | 156.736 AED | 1.800.720 AED |
Additional Acquisition Costs
| DLD fee (4%) | 72,029 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 76,229 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.