Project details:
IR1DIAN PARK 2
Address District 13, Jumeirah Village Circle
Handover Date: 2027-06-30
Developer:
Object 1
Description:
Discounts:
with 34% downpayment
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.
Price Range:
From price: 1,032,517 AED
Sizes:
From sqft: 601 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 82,601.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 9,015 AED
*Based on predicted numbers!
Payment Schedule Based on Price From (
1,032,517 980,891 AED)
Payment Plan: Object 1 - IR1DIAN PARK 2 - PP
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-11-02 | Downpayment | 20.0 | 196,178 AED |
| 2026-02-02 | Until Handover | 10.0 | 98,089 AED |
| 2026-08-02 | Until Handover | 10.0 | 98,089 AED |
| 2027-02-02 | Until Handover | 10.0 | 98,089 AED |
| 2027-06-30 | At Handover | 40.0 | 392,356 AED |
| 2027-08-02 | Until Handover | 10.0 | 98,089 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 196,178 AED |
| 2026 | 196,178 AED |
| 2027 | 588,535 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.032.517 AED | 0 AED | 196.178 AED |
| 2025-12 | 1.039.160 AED | 0 AED | 196.178 AED |
| 2026-01 | 1.045.846 AED | 0 AED | 196.178 AED |
| 2026-02 | 1.052.575 AED | 0 AED | 294.267 AED |
| 2026-03 | 1.059.347 AED | 0 AED | 294.267 AED |
| 2026-04 | 1.066.163 AED | 0 AED | 294.267 AED |
| 2026-05 | 1.073.023 AED | 0 AED | 294.267 AED |
| 2026-06 | 1.079.927 AED | 0 AED | 294.267 AED |
| 2026-07 | 1.086.875 AED | 0 AED | 294.267 AED |
| 2026-08 | 1.093.868 AED | 0 AED | 392.356 AED |
| 2026-09 | 1.100.906 AED | 0 AED | 392.356 AED |
| 2026-10 | 1.107.989 AED | 0 AED | 392.356 AED |
| 2026-11 | 1.115.118 AED | 0 AED | 392.356 AED |
| 2026-12 | 1.122.293 AED | 0 AED | 392.356 AED |
| 2027-01 | 1.129.513 AED | 0 AED | 392.356 AED |
| 2027-02 | 1.136.781 AED | 0 AED | 490.445 AED |
| 2027-03 | 1.144.095 AED | 0 AED | 490.445 AED |
| 2027-04 | 1.151.456 AED | 0 AED | 490.445 AED |
| 2027-05 | 1.158.864 AED | 0 AED | 490.445 AED |
| 2027-06 | 1.166.321 AED | 0 AED | 882.802 AED |
| 2027-07 | 1.173.825 AED | 6.132 AED | 882.802 AED |
| 2027-08 | 1.181.377 AED | 6.132 AED | 980.891 AED |
| 2027-09 | 1.188.978 AED | 6.132 AED | 980.891 AED |
| 2027-10 | 1.196.628 AED | 6.132 AED | 980.891 AED |
| 2027-11 | 1.204.327 AED | 6.132 AED | 980.891 AED |
| 2027-12 | 1.212.076 AED | 6.132 AED | 980.891 AED |
| 2028-01 | 1.219.875 AED | 6.338 AED | 980.891 AED |
| 2028-02 | 1.227.723 AED | 6.356 AED | 980.891 AED |
| 2028-03 | 1.235.622 AED | 6.373 AED | 980.891 AED |
| 2028-04 | 1.243.573 AED | 6.391 AED | 980.891 AED |
| 2028-05 | 1.251.574 AED | 6.408 AED | 980.891 AED |
| 2028-06 | 1.259.626 AED | 6.426 AED | 980.891 AED |
| 2028-07 | 1.267.731 AED | 6.444 AED | 980.891 AED |
| 2028-08 | 1.275.887 AED | 6.461 AED | 980.891 AED |
| 2028-09 | 1.284.097 AED | 6.479 AED | 980.891 AED |
| 2028-10 | 1.292.358 AED | 6.497 AED | 980.891 AED |
| 2028-11 | 1.300.674 AED | 6.515 AED | 980.891 AED |
| 2028-12 | 1.309.042 AED | 6.533 AED | 980.891 AED |
| 2029-01 | 1.317.465 AED | 6.551 AED | 980.891 AED |
| 2029-02 | 1.325.941 AED | 6.569 AED | 980.891 AED |
| 2029-03 | 1.334.472 AED | 6.587 AED | 980.891 AED |
| 2029-04 | 1.343.058 AED | 6.605 AED | 980.891 AED |
| 2029-05 | 1.351.700 AED | 6.623 AED | 980.891 AED |
| 2029-06 | 1.360.397 AED | 6.641 AED | 980.891 AED |
| 2029-07 | 1.369.149 AED | 6.660 AED | 980.891 AED |
| 2029-08 | 1.377.958 AED | 6.678 AED | 980.891 AED |
| 2029-09 | 1.386.824 AED | 6.696 AED | 980.891 AED |
| 2029-10 | 1.395.747 AED | 6.715 AED | 980.891 AED |
| 2029-11 | 1.404.727 AED | 6.733 AED | 980.891 AED |
| 2029-12 | 1.413.766 AED | 6.751 AED | 980.891 AED |
| 2030-01 | 1.422.862 AED | 6.770 AED | 980.891 AED |
| 2030-02 | 1.432.016 AED | 6.788 AED | 980.891 AED |
| 2030-03 | 1.441.230 AED | 6.807 AED | 980.891 AED |
| 2030-04 | 1.450.503 AED | 6.826 AED | 980.891 AED |
| 2030-05 | 1.459.836 AED | 6.844 AED | 980.891 AED |
| 2030-06 | 1.469.228 AED | 6.863 AED | 980.891 AED |
| 2030-07 | 1.478.681 AED | 6.882 AED | 980.891 AED |
| 2030-08 | 1.488.195 AED | 6.901 AED | 980.891 AED |
| 2030-09 | 1.497.770 AED | 6.920 AED | 980.891 AED |
| 2030-10 | 1.507.407 AED | 6.939 AED | 980.891 AED |
| 2030-11 | 1.517.106 AED | 6.958 AED | 980.891 AED |
| 2030-12 | 1.526.867 AED | 6.977 AED | 980.891 AED |
| 2031-01 | 1.536.691 AED | 6.996 AED | 980.891 AED |
| 2031-02 | 1.546.578 AED | 7.015 AED | 980.891 AED |
| 2031-03 | 1.556.529 AED | 7.034 AED | 980.891 AED |
| 2031-04 | 1.566.543 AED | 7.053 AED | 980.891 AED |
| 2031-05 | 1.576.623 AED | 7.072 AED | 980.891 AED |
| 2031-06 | 1.586.767 AED | 7.092 AED | 980.891 AED |
| 2031-07 | 1.596.976 AED | 7.111 AED | 980.891 AED |
| 2031-08 | 1.607.251 AED | 7.130 AED | 980.891 AED |
| 2031-09 | 1.617.592 AED | 7.150 AED | 980.891 AED |
| 2031-10 | 1.628.000 AED | 7.169 AED | 980.891 AED |
| 2031-11 | 1.638.474 AED | 7.189 AED | 980.891 AED |
| 2031-12 | 1.649.016 AED | 7.208 AED | 980.891 AED |
| 2032-01 | 1.659.626 AED | 7.228 AED | 980.891 AED |
| 2032-02 | 1.670.304 AED | 7.248 AED | 980.891 AED |
| 2032-03 | 1.681.051 AED | 7.267 AED | 980.891 AED |
| 2032-04 | 1.691.867 AED | 7.287 AED | 980.891 AED |
| 2032-05 | 1.702.752 AED | 7.307 AED | 980.891 AED |
| 2032-06 | 1.713.708 AED | 7.327 AED | 980.891 AED |
| 2032-07 | 1.724.734 AED | 7.347 AED | 980.891 AED |
| 2032-08 | 1.735.831 AED | 7.367 AED | 980.891 AED |
| 2032-09 | 1.746.999 AED | 7.387 AED | 980.891 AED |
| 2032-10 | 1.758.240 AED | 7.407 AED | 980.891 AED |
| 2032-11 | 1.769.552 AED | 7.427 AED | 980.891 AED |
| 2032-12 | 1.780.938 AED | 7.447 AED | 980.891 AED |
| 2033-01 | 1.792.396 AED | 7.467 AED | 980.891 AED |
| 2033-02 | 1.803.928 AED | 7.488 AED | 980.891 AED |
| 2033-03 | 1.815.535 AED | 7.508 AED | 980.891 AED |
| 2033-04 | 1.827.216 AED | 7.528 AED | 980.891 AED |
| 2033-05 | 1.838.973 AED | 7.549 AED | 980.891 AED |
| 2033-06 | 1.850.805 AED | 7.569 AED | 980.891 AED |
| 2033-07 | 1.862.713 AED | 7.590 AED | 980.891 AED |
| 2033-08 | 1.874.697 AED | 7.610 AED | 980.891 AED |
| 2033-09 | 1.886.759 AED | 7.631 AED | 980.891 AED |
| 2033-10 | 1.898.899 AED | 7.652 AED | 980.891 AED |
| 2033-11 | 1.911.116 AED | 7.672 AED | 980.891 AED |
| 2033-12 | 1.923.413 AED | 7.693 AED | 980.891 AED |
| 2034-01 | 1.935.788 AED | 7.714 AED | 980.891 AED |
| 2034-02 | 1.948.243 AED | 7.735 AED | 980.891 AED |
| 2034-03 | 1.960.778 AED | 7.756 AED | 980.891 AED |
| 2034-04 | 1.973.394 AED | 7.777 AED | 980.891 AED |
| 2034-05 | 1.986.090 AED | 7.798 AED | 980.891 AED |
| 2034-06 | 1.998.869 AED | 7.819 AED | 980.891 AED |
| 2034-07 | 2.011.730 AED | 7.840 AED | 980.891 AED |
| 2034-08 | 2.024.673 AED | 7.861 AED | 980.891 AED |
| 2034-09 | 2.037.700 AED | 7.882 AED | 980.891 AED |
| 2034-10 | 2.050.811 AED | 7.904 AED | 980.891 AED |
| 2034-11 | 2.064.006 AED | 7.925 AED | 980.891 AED |
| 2034-12 | 2.077.286 AED | 7.947 AED | 980.891 AED |
| 2035-01 | 2.090.651 AED | 7.968 AED | 980.891 AED |
| 2035-02 | 2.104.102 AED | 7.989 AED | 980.891 AED |
| 2035-03 | 2.117.640 AED | 8.011 AED | 980.891 AED |
| 2035-04 | 2.131.265 AED | 8.033 AED | 980.891 AED |
| 2035-05 | 2.144.978 AED | 8.054 AED | 980.891 AED |
| 2035-06 | 2.158.779 AED | 8.076 AED | 980.891 AED |
| 2035-07 | 2.172.668 AED | 8.098 AED | 980.891 AED |
| 2035-08 | 2.186.647 AED | 8.120 AED | 980.891 AED |
| 2035-09 | 2.200.716 AED | 8.141 AED | 980.891 AED |
| 2035-10 | 2.214.876 AED | 8.163 AED | 980.891 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.039.160 AED | 0 AED | 196.178 AED |
| 2026 | 1.122.293 AED | 0 AED | 392.356 AED |
| 2027 | 1.212.076 AED | 36.792 AED | 980.891 AED |
| 2028 | 1.309.042 AED | 77.221 AED | 980.891 AED |
| 2029 | 1.413.766 AED | 79.809 AED | 980.891 AED |
| 2030 | 1.526.867 AED | 82.475 AED | 980.891 AED |
| 2031 | 1.649.016 AED | 85.219 AED | 980.891 AED |
| 2032 | 1.780.938 AED | 88.046 AED | 980.891 AED |
| 2033 | 1.923.413 AED | 90.957 AED | 980.891 AED |
| 2034 | 2.077.286 AED | 93.958 AED | 980.891 AED |
Additional Acquisition Costs
| DLD fee (4%) | 39,236 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 43,436 AED |
Price Range:
1,238,514 AED to 1,784,126 AED
Sizes:
740 sqft to 1,160 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 99,081.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 11,100 AED
*Based on predicted numbers!
Payment Schedule Based on Price From (
1,238,514 1,176,588 AED)
Payment Plan: Object 1 - IR1DIAN PARK 2 - PP
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-11-02 | Downpayment | 20.0 | 235,318 AED |
| 2026-02-02 | Until Handover | 10.0 | 117,659 AED |
| 2026-08-02 | Until Handover | 10.0 | 117,659 AED |
| 2027-02-02 | Until Handover | 10.0 | 117,659 AED |
| 2027-06-30 | At Handover | 40.0 | 470,635 AED |
| 2027-08-02 | Until Handover | 10.0 | 117,659 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 235,318 AED |
| 2026 | 235,318 AED |
| 2027 | 705,953 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.238.514 AED | 0 AED | 235.317 AED |
| 2025-12 | 1.246.482 AED | 0 AED | 235.317 AED |
| 2026-01 | 1.254.502 AED | 0 AED | 235.317 AED |
| 2026-02 | 1.262.574 AED | 0 AED | 352.976 AED |
| 2026-03 | 1.270.697 AED | 0 AED | 352.976 AED |
| 2026-04 | 1.278.873 AED | 0 AED | 352.976 AED |
| 2026-05 | 1.287.101 AED | 0 AED | 352.976 AED |
| 2026-06 | 1.295.382 AED | 0 AED | 352.976 AED |
| 2026-07 | 1.303.717 AED | 0 AED | 352.976 AED |
| 2026-08 | 1.312.105 AED | 0 AED | 470.635 AED |
| 2026-09 | 1.320.547 AED | 0 AED | 470.635 AED |
| 2026-10 | 1.329.044 AED | 0 AED | 470.635 AED |
| 2026-11 | 1.337.595 AED | 0 AED | 470.635 AED |
| 2026-12 | 1.346.201 AED | 0 AED | 470.635 AED |
| 2027-01 | 1.354.862 AED | 0 AED | 470.635 AED |
| 2027-02 | 1.363.579 AED | 0 AED | 588.294 AED |
| 2027-03 | 1.372.353 AED | 0 AED | 588.294 AED |
| 2027-04 | 1.381.183 AED | 0 AED | 588.294 AED |
| 2027-05 | 1.390.069 AED | 0 AED | 588.294 AED |
| 2027-06 | 1.399.013 AED | 0 AED | 1.058.929 AED |
| 2027-07 | 1.408.014 AED | 7.331 AED | 1.058.929 AED |
| 2027-08 | 1.417.073 AED | 7.331 AED | 1.176.588 AED |
| 2027-09 | 1.426.191 AED | 7.331 AED | 1.176.588 AED |
| 2027-10 | 1.435.367 AED | 7.331 AED | 1.176.588 AED |
| 2027-11 | 1.444.602 AED | 7.331 AED | 1.176.588 AED |
| 2027-12 | 1.453.897 AED | 7.331 AED | 1.176.588 AED |
| 2028-01 | 1.463.251 AED | 7.579 AED | 1.176.588 AED |
| 2028-02 | 1.472.666 AED | 7.600 AED | 1.176.588 AED |
| 2028-03 | 1.482.141 AED | 7.621 AED | 1.176.588 AED |
| 2028-04 | 1.491.677 AED | 7.642 AED | 1.176.588 AED |
| 2028-05 | 1.501.275 AED | 7.663 AED | 1.176.588 AED |
| 2028-06 | 1.510.934 AED | 7.684 AED | 1.176.588 AED |
| 2028-07 | 1.520.655 AED | 7.706 AED | 1.176.588 AED |
| 2028-08 | 1.530.439 AED | 7.727 AED | 1.176.588 AED |
| 2028-09 | 1.540.286 AED | 7.748 AED | 1.176.588 AED |
| 2028-10 | 1.550.196 AED | 7.770 AED | 1.176.588 AED |
| 2028-11 | 1.560.170 AED | 7.791 AED | 1.176.588 AED |
| 2028-12 | 1.570.209 AED | 7.813 AED | 1.176.588 AED |
| 2029-01 | 1.580.311 AED | 7.834 AED | 1.176.588 AED |
| 2029-02 | 1.590.479 AED | 7.856 AED | 1.176.588 AED |
| 2029-03 | 1.600.712 AED | 7.877 AED | 1.176.588 AED |
| 2029-04 | 1.611.011 AED | 7.899 AED | 1.176.588 AED |
| 2029-05 | 1.621.377 AED | 7.921 AED | 1.176.588 AED |
| 2029-06 | 1.631.809 AED | 7.943 AED | 1.176.588 AED |
| 2029-07 | 1.642.308 AED | 7.965 AED | 1.176.588 AED |
| 2029-08 | 1.652.874 AED | 7.986 AED | 1.176.588 AED |
| 2029-09 | 1.663.509 AED | 8.008 AED | 1.176.588 AED |
| 2029-10 | 1.674.212 AED | 8.030 AED | 1.176.588 AED |
| 2029-11 | 1.684.984 AED | 8.053 AED | 1.176.588 AED |
| 2029-12 | 1.695.825 AED | 8.075 AED | 1.176.588 AED |
| 2030-01 | 1.706.736 AED | 8.097 AED | 1.176.588 AED |
| 2030-02 | 1.717.718 AED | 8.119 AED | 1.176.588 AED |
| 2030-03 | 1.728.769 AED | 8.141 AED | 1.176.588 AED |
| 2030-04 | 1.739.892 AED | 8.164 AED | 1.176.588 AED |
| 2030-05 | 1.751.087 AED | 8.186 AED | 1.176.588 AED |
| 2030-06 | 1.762.353 AED | 8.209 AED | 1.176.588 AED |
| 2030-07 | 1.773.692 AED | 8.231 AED | 1.176.588 AED |
| 2030-08 | 1.785.104 AED | 8.254 AED | 1.176.588 AED |
| 2030-09 | 1.796.590 AED | 8.276 AED | 1.176.588 AED |
| 2030-10 | 1.808.149 AED | 8.299 AED | 1.176.588 AED |
| 2030-11 | 1.819.783 AED | 8.322 AED | 1.176.588 AED |
| 2030-12 | 1.831.491 AED | 8.345 AED | 1.176.588 AED |
| 2031-01 | 1.843.275 AED | 8.368 AED | 1.176.588 AED |
| 2031-02 | 1.855.135 AED | 8.390 AED | 1.176.588 AED |
| 2031-03 | 1.867.071 AED | 8.413 AED | 1.176.588 AED |
| 2031-04 | 1.879.084 AED | 8.436 AED | 1.176.588 AED |
| 2031-05 | 1.891.174 AED | 8.460 AED | 1.176.588 AED |
| 2031-06 | 1.903.342 AED | 8.483 AED | 1.176.588 AED |
| 2031-07 | 1.915.588 AED | 8.506 AED | 1.176.588 AED |
| 2031-08 | 1.927.913 AED | 8.529 AED | 1.176.588 AED |
| 2031-09 | 1.940.317 AED | 8.552 AED | 1.176.588 AED |
| 2031-10 | 1.952.801 AED | 8.576 AED | 1.176.588 AED |
| 2031-11 | 1.965.366 AED | 8.599 AED | 1.176.588 AED |
| 2031-12 | 1.978.011 AED | 8.623 AED | 1.176.588 AED |
| 2032-01 | 1.990.737 AED | 8.646 AED | 1.176.588 AED |
| 2032-02 | 2.003.546 AED | 8.670 AED | 1.176.588 AED |
| 2032-03 | 2.016.437 AED | 8.694 AED | 1.176.588 AED |
| 2032-04 | 2.029.411 AED | 8.717 AED | 1.176.588 AED |
| 2032-05 | 2.042.468 AED | 8.741 AED | 1.176.588 AED |
| 2032-06 | 2.055.609 AED | 8.765 AED | 1.176.588 AED |
| 2032-07 | 2.068.835 AED | 8.789 AED | 1.176.588 AED |
| 2032-08 | 2.082.146 AED | 8.813 AED | 1.176.588 AED |
| 2032-09 | 2.095.543 AED | 8.837 AED | 1.176.588 AED |
| 2032-10 | 2.109.025 AED | 8.861 AED | 1.176.588 AED |
| 2032-11 | 2.122.595 AED | 8.885 AED | 1.176.588 AED |
| 2032-12 | 2.136.252 AED | 8.909 AED | 1.176.588 AED |
| 2033-01 | 2.149.996 AED | 8.933 AED | 1.176.588 AED |
| 2033-02 | 2.163.830 AED | 8.958 AED | 1.176.588 AED |
| 2033-03 | 2.177.752 AED | 8.982 AED | 1.176.588 AED |
| 2033-04 | 2.191.763 AED | 9.007 AED | 1.176.588 AED |
| 2033-05 | 2.205.865 AED | 9.031 AED | 1.176.588 AED |
| 2033-06 | 2.220.058 AED | 9.056 AED | 1.176.588 AED |
| 2033-07 | 2.234.342 AED | 9.080 AED | 1.176.588 AED |
| 2033-08 | 2.248.718 AED | 9.105 AED | 1.176.588 AED |
| 2033-09 | 2.263.186 AED | 9.130 AED | 1.176.588 AED |
| 2033-10 | 2.277.747 AED | 9.154 AED | 1.176.588 AED |
| 2033-11 | 2.292.402 AED | 9.179 AED | 1.176.588 AED |
| 2033-12 | 2.307.152 AED | 9.204 AED | 1.176.588 AED |
| 2034-01 | 2.321.996 AED | 9.229 AED | 1.176.588 AED |
| 2034-02 | 2.336.936 AED | 9.254 AED | 1.176.588 AED |
| 2034-03 | 2.351.972 AED | 9.279 AED | 1.176.588 AED |
| 2034-04 | 2.367.105 AED | 9.305 AED | 1.176.588 AED |
| 2034-05 | 2.382.335 AED | 9.330 AED | 1.176.588 AED |
| 2034-06 | 2.397.663 AED | 9.355 AED | 1.176.588 AED |
| 2034-07 | 2.413.089 AED | 9.380 AED | 1.176.588 AED |
| 2034-08 | 2.428.615 AED | 9.406 AED | 1.176.588 AED |
| 2034-09 | 2.444.241 AED | 9.431 AED | 1.176.588 AED |
| 2034-10 | 2.459.967 AED | 9.457 AED | 1.176.588 AED |
| 2034-11 | 2.475.795 AED | 9.483 AED | 1.176.588 AED |
| 2034-12 | 2.491.724 AED | 9.508 AED | 1.176.588 AED |
| 2035-01 | 2.507.756 AED | 9.534 AED | 1.176.588 AED |
| 2035-02 | 2.523.891 AED | 9.560 AED | 1.176.588 AED |
| 2035-03 | 2.540.130 AED | 9.586 AED | 1.176.588 AED |
| 2035-04 | 2.556.473 AED | 9.611 AED | 1.176.588 AED |
| 2035-05 | 2.572.921 AED | 9.637 AED | 1.176.588 AED |
| 2035-06 | 2.589.476 AED | 9.664 AED | 1.176.588 AED |
| 2035-07 | 2.606.136 AED | 9.690 AED | 1.176.588 AED |
| 2035-08 | 2.622.904 AED | 9.716 AED | 1.176.588 AED |
| 2035-09 | 2.639.780 AED | 9.742 AED | 1.176.588 AED |
| 2035-10 | 2.656.765 AED | 9.768 AED | 1.176.588 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.246.482 AED | 0 AED | 235.317 AED |
| 2026 | 1.346.201 AED | 0 AED | 470.635 AED |
| 2027 | 1.453.897 AED | 43.986 AED | 1.176.588 AED |
| 2028 | 1.570.209 AED | 92.344 AED | 1.176.588 AED |
| 2029 | 1.695.825 AED | 95.447 AED | 1.176.588 AED |
| 2030 | 1.831.491 AED | 98.643 AED | 1.176.588 AED |
| 2031 | 1.978.011 AED | 101.935 AED | 1.176.588 AED |
| 2032 | 2.136.252 AED | 105.327 AED | 1.176.588 AED |
| 2033 | 2.307.152 AED | 108.819 AED | 1.176.588 AED |
| 2034 | 2.491.724 AED | 112.417 AED | 1.176.588 AED |
Additional Acquisition Costs
| DLD fee (4%) | 47,064 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 51,264 AED |
Price Range:
1,480,015 AED to 1,605,862 AED
Sizes:
1,035 sqft to 1,086 sqft
Predicted numbers:
Furniture Price: N/A
Initial Rent*: 118,401.0
Yearly Property Appreciation*: 8%
Yearly Rent Appreciation*: 3%
Service Charge*: ~ 15,525 AED
*Based on predicted numbers!
Payment Schedule Based on Price From (
1,480,015 1,406,014 AED)
Payment Plan: Object 1 - IR1DIAN PARK 2 - PP
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-11-02 | Downpayment | 20.0 | 281,203 AED |
| 2026-02-02 | Until Handover | 10.0 | 140,601 AED |
| 2026-08-02 | Until Handover | 10.0 | 140,601 AED |
| 2027-02-02 | Until Handover | 10.0 | 140,601 AED |
| 2027-06-30 | At Handover | 40.0 | 562,406 AED |
| 2027-08-02 | Until Handover | 10.0 | 140,601 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 281,203 AED |
| 2026 | 281,203 AED |
| 2027 | 843,609 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.480.015 AED | 0 AED | 281.202 AED |
| 2025-12 | 1.489.537 AED | 0 AED | 281.202 AED |
| 2026-01 | 1.499.121 AED | 0 AED | 281.202 AED |
| 2026-02 | 1.508.766 AED | 0 AED | 421.804 AED |
| 2026-03 | 1.518.474 AED | 0 AED | 421.804 AED |
| 2026-04 | 1.528.243 AED | 0 AED | 421.804 AED |
| 2026-05 | 1.538.076 AED | 0 AED | 421.804 AED |
| 2026-06 | 1.547.972 AED | 0 AED | 421.804 AED |
| 2026-07 | 1.557.932 AED | 0 AED | 421.804 AED |
| 2026-08 | 1.567.956 AED | 0 AED | 562.405 AED |
| 2026-09 | 1.578.044 AED | 0 AED | 562.405 AED |
| 2026-10 | 1.588.197 AED | 0 AED | 562.405 AED |
| 2026-11 | 1.598.416 AED | 0 AED | 562.405 AED |
| 2026-12 | 1.608.700 AED | 0 AED | 562.405 AED |
| 2027-01 | 1.619.050 AED | 0 AED | 562.405 AED |
| 2027-02 | 1.629.467 AED | 0 AED | 703.007 AED |
| 2027-03 | 1.639.951 AED | 0 AED | 703.007 AED |
| 2027-04 | 1.650.503 AED | 0 AED | 703.007 AED |
| 2027-05 | 1.661.122 AED | 0 AED | 703.007 AED |
| 2027-06 | 1.671.810 AED | 0 AED | 1.265.412 AED |
| 2027-07 | 1.682.567 AED | 8.573 AED | 1.265.412 AED |
| 2027-08 | 1.693.392 AED | 8.573 AED | 1.406.014 AED |
| 2027-09 | 1.704.288 AED | 8.573 AED | 1.406.014 AED |
| 2027-10 | 1.715.253 AED | 8.573 AED | 1.406.014 AED |
| 2027-11 | 1.726.289 AED | 8.573 AED | 1.406.014 AED |
| 2027-12 | 1.737.396 AED | 8.573 AED | 1.406.014 AED |
| 2028-01 | 1.748.574 AED | 8.869 AED | 1.406.014 AED |
| 2028-02 | 1.759.825 AED | 8.894 AED | 1.406.014 AED |
| 2028-03 | 1.771.148 AED | 8.919 AED | 1.406.014 AED |
| 2028-04 | 1.782.543 AED | 8.944 AED | 1.406.014 AED |
| 2028-05 | 1.794.012 AED | 8.969 AED | 1.406.014 AED |
| 2028-06 | 1.805.555 AED | 8.994 AED | 1.406.014 AED |
| 2028-07 | 1.817.172 AED | 9.020 AED | 1.406.014 AED |
| 2028-08 | 1.828.864 AED | 9.045 AED | 1.406.014 AED |
| 2028-09 | 1.840.631 AED | 9.071 AED | 1.406.014 AED |
| 2028-10 | 1.852.473 AED | 9.096 AED | 1.406.014 AED |
| 2028-11 | 1.864.392 AED | 9.122 AED | 1.406.014 AED |
| 2028-12 | 1.876.388 AED | 9.148 AED | 1.406.014 AED |
| 2029-01 | 1.888.460 AED | 9.173 AED | 1.406.014 AED |
| 2029-02 | 1.900.611 AED | 9.199 AED | 1.406.014 AED |
| 2029-03 | 1.912.839 AED | 9.225 AED | 1.406.014 AED |
| 2029-04 | 1.925.147 AED | 9.251 AED | 1.406.014 AED |
| 2029-05 | 1.937.533 AED | 9.277 AED | 1.406.014 AED |
| 2029-06 | 1.949.999 AED | 9.303 AED | 1.406.014 AED |
| 2029-07 | 1.962.546 AED | 9.329 AED | 1.406.014 AED |
| 2029-08 | 1.975.173 AED | 9.355 AED | 1.406.014 AED |
| 2029-09 | 1.987.881 AED | 9.382 AED | 1.406.014 AED |
| 2029-10 | 2.000.671 AED | 9.408 AED | 1.406.014 AED |
| 2029-11 | 2.013.544 AED | 9.434 AED | 1.406.014 AED |
| 2029-12 | 2.026.499 AED | 9.461 AED | 1.406.014 AED |
| 2030-01 | 2.039.537 AED | 9.487 AED | 1.406.014 AED |
| 2030-02 | 2.052.660 AED | 9.514 AED | 1.406.014 AED |
| 2030-03 | 2.065.867 AED | 9.541 AED | 1.406.014 AED |
| 2030-04 | 2.079.159 AED | 9.567 AED | 1.406.014 AED |
| 2030-05 | 2.092.536 AED | 9.594 AED | 1.406.014 AED |
| 2030-06 | 2.105.999 AED | 9.621 AED | 1.406.014 AED |
| 2030-07 | 2.119.549 AED | 9.648 AED | 1.406.014 AED |
| 2030-08 | 2.133.187 AED | 9.675 AED | 1.406.014 AED |
| 2030-09 | 2.146.912 AED | 9.702 AED | 1.406.014 AED |
| 2030-10 | 2.160.725 AED | 9.729 AED | 1.406.014 AED |
| 2030-11 | 2.174.627 AED | 9.756 AED | 1.406.014 AED |
| 2030-12 | 2.188.619 AED | 9.784 AED | 1.406.014 AED |
| 2031-01 | 2.202.700 AED | 9.811 AED | 1.406.014 AED |
| 2031-02 | 2.216.873 AED | 9.838 AED | 1.406.014 AED |
| 2031-03 | 2.231.136 AED | 9.866 AED | 1.406.014 AED |
| 2031-04 | 2.245.491 AED | 9.893 AED | 1.406.014 AED |
| 2031-05 | 2.259.939 AED | 9.921 AED | 1.406.014 AED |
| 2031-06 | 2.274.479 AED | 9.948 AED | 1.406.014 AED |
| 2031-07 | 2.289.113 AED | 9.976 AED | 1.406.014 AED |
| 2031-08 | 2.303.842 AED | 10.004 AED | 1.406.014 AED |
| 2031-09 | 2.318.665 AED | 10.032 AED | 1.406.014 AED |
| 2031-10 | 2.333.583 AED | 10.060 AED | 1.406.014 AED |
| 2031-11 | 2.348.597 AED | 10.088 AED | 1.406.014 AED |
| 2031-12 | 2.363.708 AED | 10.116 AED | 1.406.014 AED |
| 2032-01 | 2.378.916 AED | 10.144 AED | 1.406.014 AED |
| 2032-02 | 2.394.222 AED | 10.172 AED | 1.406.014 AED |
| 2032-03 | 2.409.627 AED | 10.201 AED | 1.406.014 AED |
| 2032-04 | 2.425.131 AED | 10.229 AED | 1.406.014 AED |
| 2032-05 | 2.440.734 AED | 10.257 AED | 1.406.014 AED |
| 2032-06 | 2.456.438 AED | 10.286 AED | 1.406.014 AED |
| 2032-07 | 2.472.242 AED | 10.314 AED | 1.406.014 AED |
| 2032-08 | 2.488.149 AED | 10.343 AED | 1.406.014 AED |
| 2032-09 | 2.504.158 AED | 10.372 AED | 1.406.014 AED |
| 2032-10 | 2.520.270 AED | 10.400 AED | 1.406.014 AED |
| 2032-11 | 2.536.485 AED | 10.429 AED | 1.406.014 AED |
| 2032-12 | 2.552.805 AED | 10.458 AED | 1.406.014 AED |
| 2033-01 | 2.569.230 AED | 10.487 AED | 1.406.014 AED |
| 2033-02 | 2.585.760 AED | 10.516 AED | 1.406.014 AED |
| 2033-03 | 2.602.397 AED | 10.545 AED | 1.406.014 AED |
| 2033-04 | 2.619.141 AED | 10.575 AED | 1.406.014 AED |
| 2033-05 | 2.635.993 AED | 10.604 AED | 1.406.014 AED |
| 2033-06 | 2.652.953 AED | 10.633 AED | 1.406.014 AED |
| 2033-07 | 2.670.022 AED | 10.663 AED | 1.406.014 AED |
| 2033-08 | 2.687.201 AED | 10.692 AED | 1.406.014 AED |
| 2033-09 | 2.704.490 AED | 10.722 AED | 1.406.014 AED |
| 2033-10 | 2.721.891 AED | 10.751 AED | 1.406.014 AED |
| 2033-11 | 2.739.404 AED | 10.781 AED | 1.406.014 AED |
| 2033-12 | 2.757.029 AED | 10.811 AED | 1.406.014 AED |
| 2034-01 | 2.774.768 AED | 10.841 AED | 1.406.014 AED |
| 2034-02 | 2.792.621 AED | 10.871 AED | 1.406.014 AED |
| 2034-03 | 2.810.589 AED | 10.901 AED | 1.406.014 AED |
| 2034-04 | 2.828.672 AED | 10.931 AED | 1.406.014 AED |
| 2034-05 | 2.846.872 AED | 10.961 AED | 1.406.014 AED |
| 2034-06 | 2.865.189 AED | 10.991 AED | 1.406.014 AED |
| 2034-07 | 2.883.624 AED | 11.021 AED | 1.406.014 AED |
| 2034-08 | 2.902.177 AED | 11.052 AED | 1.406.014 AED |
| 2034-09 | 2.920.850 AED | 11.082 AED | 1.406.014 AED |
| 2034-10 | 2.939.643 AED | 11.113 AED | 1.406.014 AED |
| 2034-11 | 2.958.556 AED | 11.143 AED | 1.406.014 AED |
| 2034-12 | 2.977.592 AED | 11.174 AED | 1.406.014 AED |
| 2035-01 | 2.996.750 AED | 11.205 AED | 1.406.014 AED |
| 2035-02 | 3.016.031 AED | 11.235 AED | 1.406.014 AED |
| 2035-03 | 3.035.436 AED | 11.266 AED | 1.406.014 AED |
| 2035-04 | 3.054.966 AED | 11.297 AED | 1.406.014 AED |
| 2035-05 | 3.074.622 AED | 11.328 AED | 1.406.014 AED |
| 2035-06 | 3.094.404 AED | 11.360 AED | 1.406.014 AED |
| 2035-07 | 3.114.314 AED | 11.391 AED | 1.406.014 AED |
| 2035-08 | 3.134.351 AED | 11.422 AED | 1.406.014 AED |
| 2035-09 | 3.154.518 AED | 11.453 AED | 1.406.014 AED |
| 2035-10 | 3.174.814 AED | 11.485 AED | 1.406.014 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.489.537 AED | 0 AED | 281.202 AED |
| 2026 | 1.608.700 AED | 0 AED | 562.405 AED |
| 2027 | 1.737.396 AED | 51.438 AED | 1.406.014 AED |
| 2028 | 1.876.388 AED | 108.091 AED | 1.406.014 AED |
| 2029 | 2.026.499 AED | 111.797 AED | 1.406.014 AED |
| 2030 | 2.188.619 AED | 115.618 AED | 1.406.014 AED |
| 2031 | 2.363.708 AED | 119.553 AED | 1.406.014 AED |
| 2032 | 2.552.805 AED | 123.605 AED | 1.406.014 AED |
| 2033 | 2.757.029 AED | 127.780 AED | 1.406.014 AED |
| 2034 | 2.977.592 AED | 132.081 AED | 1.406.014 AED |
Additional Acquisition Costs
| DLD fee (4%) | 56,241 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 60,441 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.