Project details:
IR1DIAN PARK 2 - post payment
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.
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
Price Range:
From price: 1,094,492 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 (
1,094,492 1,039,767 AED)
Payment Plan: Object 1 - IR1DIAN PARK 2 - PP - post
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-11-02 | Downpayment | 20.0 | 207,953 AED |
| 2026-02-02 | Until Handover | 10.0 | 103,977 AED |
| 2026-08-02 | Until Handover | 10.0 | 103,977 AED |
| 2027-02-02 | Until Handover | 10.0 | 103,977 AED |
| 2027-06-30 | At Handover | 10.0 | 103,977 AED |
| 2027-08-02 | Until Handover | 10.0 | 103,977 AED |
| 2027-08-30 | Post Handover Payment | 5.0 | 51,988 AED |
| 2027-11-30 | Post Handover Payment | 5.0 | 51,988 AED |
| 2028-03-01 | Post Handover Payment | 5.0 | 51,988 AED |
| 2028-05-30 | Post Handover Payment | 5.0 | 51,988 AED |
| 2028-08-30 | Post Handover Payment | 5.0 | 51,988 AED |
| 2028-11-30 | Post Handover Payment | 5.0 | 51,988 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 207,953 AED |
| 2026 | 207,953 AED |
| 2027 | 415,907 AED |
| 2028 | 207,953 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.094.492 AED | 0 AED | 207.953 AED |
| 2025-12 | 1.101.533 AED | 0 AED | 207.953 AED |
| 2026-01 | 1.108.621 AED | 0 AED | 207.953 AED |
| 2026-02 | 1.115.754 AED | 0 AED | 311.930 AED |
| 2026-03 | 1.122.932 AED | 0 AED | 311.930 AED |
| 2026-04 | 1.130.157 AED | 0 AED | 311.930 AED |
| 2026-05 | 1.137.429 AED | 0 AED | 311.930 AED |
| 2026-06 | 1.144.747 AED | 0 AED | 311.930 AED |
| 2026-07 | 1.152.113 AED | 0 AED | 311.930 AED |
| 2026-08 | 1.159.525 AED | 0 AED | 415.906 AED |
| 2026-09 | 1.166.986 AED | 0 AED | 415.906 AED |
| 2026-10 | 1.174.494 AED | 0 AED | 415.906 AED |
| 2026-11 | 1.182.051 AED | 0 AED | 415.906 AED |
| 2026-12 | 1.189.656 AED | 0 AED | 415.906 AED |
| 2027-01 | 1.197.311 AED | 0 AED | 415.906 AED |
| 2027-02 | 1.205.014 AED | 0 AED | 519.883 AED |
| 2027-03 | 1.212.767 AED | 0 AED | 519.883 AED |
| 2027-04 | 1.220.570 AED | 0 AED | 519.883 AED |
| 2027-05 | 1.228.423 AED | 0 AED | 519.883 AED |
| 2027-06 | 1.236.327 AED | 0 AED | 623.860 AED |
| 2027-07 | 1.244.282 AED | 6.132 AED | 623.860 AED |
| 2027-08 | 1.252.287 AED | 6.132 AED | 779.825 AED |
| 2027-09 | 1.260.345 AED | 6.132 AED | 779.825 AED |
| 2027-10 | 1.268.454 AED | 6.132 AED | 779.825 AED |
| 2027-11 | 1.276.615 AED | 6.132 AED | 831.813 AED |
| 2027-12 | 1.284.829 AED | 6.132 AED | 831.813 AED |
| 2028-01 | 1.293.095 AED | 6.338 AED | 831.813 AED |
| 2028-02 | 1.301.415 AED | 6.356 AED | 831.813 AED |
| 2028-03 | 1.309.789 AED | 6.373 AED | 883.802 AED |
| 2028-04 | 1.318.216 AED | 6.391 AED | 883.802 AED |
| 2028-05 | 1.326.697 AED | 6.408 AED | 935.790 AED |
| 2028-06 | 1.335.233 AED | 6.426 AED | 935.790 AED |
| 2028-07 | 1.343.824 AED | 6.444 AED | 935.790 AED |
| 2028-08 | 1.352.470 AED | 6.461 AED | 987.779 AED |
| 2028-09 | 1.361.172 AED | 6.479 AED | 987.779 AED |
| 2028-10 | 1.369.930 AED | 6.497 AED | 987.779 AED |
| 2028-11 | 1.378.744 AED | 6.515 AED | 1.039.767 AED |
| 2028-12 | 1.387.615 AED | 6.533 AED | 1.039.767 AED |
| 2029-01 | 1.396.543 AED | 6.551 AED | 1.039.767 AED |
| 2029-02 | 1.405.528 AED | 6.569 AED | 1.039.767 AED |
| 2029-03 | 1.414.572 AED | 6.587 AED | 1.039.767 AED |
| 2029-04 | 1.423.673 AED | 6.605 AED | 1.039.767 AED |
| 2029-05 | 1.432.833 AED | 6.623 AED | 1.039.767 AED |
| 2029-06 | 1.442.052 AED | 6.641 AED | 1.039.767 AED |
| 2029-07 | 1.451.330 AED | 6.660 AED | 1.039.767 AED |
| 2029-08 | 1.460.668 AED | 6.678 AED | 1.039.767 AED |
| 2029-09 | 1.470.066 AED | 6.696 AED | 1.039.767 AED |
| 2029-10 | 1.479.524 AED | 6.715 AED | 1.039.767 AED |
| 2029-11 | 1.489.044 AED | 6.733 AED | 1.039.767 AED |
| 2029-12 | 1.498.624 AED | 6.751 AED | 1.039.767 AED |
| 2030-01 | 1.508.267 AED | 6.770 AED | 1.039.767 AED |
| 2030-02 | 1.517.971 AED | 6.788 AED | 1.039.767 AED |
| 2030-03 | 1.527.737 AED | 6.807 AED | 1.039.767 AED |
| 2030-04 | 1.537.567 AED | 6.826 AED | 1.039.767 AED |
| 2030-05 | 1.547.460 AED | 6.844 AED | 1.039.767 AED |
| 2030-06 | 1.557.416 AED | 6.863 AED | 1.039.767 AED |
| 2030-07 | 1.567.437 AED | 6.882 AED | 1.039.767 AED |
| 2030-08 | 1.577.522 AED | 6.901 AED | 1.039.767 AED |
| 2030-09 | 1.587.671 AED | 6.920 AED | 1.039.767 AED |
| 2030-10 | 1.597.886 AED | 6.939 AED | 1.039.767 AED |
| 2030-11 | 1.608.167 AED | 6.958 AED | 1.039.767 AED |
| 2030-12 | 1.618.514 AED | 6.977 AED | 1.039.767 AED |
| 2031-01 | 1.628.928 AED | 6.996 AED | 1.039.767 AED |
| 2031-02 | 1.639.408 AED | 7.015 AED | 1.039.767 AED |
| 2031-03 | 1.649.956 AED | 7.034 AED | 1.039.767 AED |
| 2031-04 | 1.660.572 AED | 7.053 AED | 1.039.767 AED |
| 2031-05 | 1.671.257 AED | 7.072 AED | 1.039.767 AED |
| 2031-06 | 1.682.009 AED | 7.092 AED | 1.039.767 AED |
| 2031-07 | 1.692.832 AED | 7.111 AED | 1.039.767 AED |
| 2031-08 | 1.703.723 AED | 7.130 AED | 1.039.767 AED |
| 2031-09 | 1.714.685 AED | 7.150 AED | 1.039.767 AED |
| 2031-10 | 1.725.717 AED | 7.169 AED | 1.039.767 AED |
| 2031-11 | 1.736.821 AED | 7.189 AED | 1.039.767 AED |
| 2031-12 | 1.747.996 AED | 7.208 AED | 1.039.767 AED |
| 2032-01 | 1.759.242 AED | 7.228 AED | 1.039.767 AED |
| 2032-02 | 1.770.561 AED | 7.248 AED | 1.039.767 AED |
| 2032-03 | 1.781.953 AED | 7.267 AED | 1.039.767 AED |
| 2032-04 | 1.793.418 AED | 7.287 AED | 1.039.767 AED |
| 2032-05 | 1.804.957 AED | 7.307 AED | 1.039.767 AED |
| 2032-06 | 1.816.570 AED | 7.327 AED | 1.039.767 AED |
| 2032-07 | 1.828.258 AED | 7.347 AED | 1.039.767 AED |
| 2032-08 | 1.840.021 AED | 7.367 AED | 1.039.767 AED |
| 2032-09 | 1.851.860 AED | 7.387 AED | 1.039.767 AED |
| 2032-10 | 1.863.775 AED | 7.407 AED | 1.039.767 AED |
| 2032-11 | 1.875.766 AED | 7.427 AED | 1.039.767 AED |
| 2032-12 | 1.887.835 AED | 7.447 AED | 1.039.767 AED |
| 2033-01 | 1.899.982 AED | 7.467 AED | 1.039.767 AED |
| 2033-02 | 1.912.206 AED | 7.488 AED | 1.039.767 AED |
| 2033-03 | 1.924.509 AED | 7.508 AED | 1.039.767 AED |
| 2033-04 | 1.936.892 AED | 7.528 AED | 1.039.767 AED |
| 2033-05 | 1.949.354 AED | 7.549 AED | 1.039.767 AED |
| 2033-06 | 1.961.896 AED | 7.569 AED | 1.039.767 AED |
| 2033-07 | 1.974.519 AED | 7.590 AED | 1.039.767 AED |
| 2033-08 | 1.987.223 AED | 7.610 AED | 1.039.767 AED |
| 2033-09 | 2.000.009 AED | 7.631 AED | 1.039.767 AED |
| 2033-10 | 2.012.877 AED | 7.652 AED | 1.039.767 AED |
| 2033-11 | 2.025.828 AED | 7.672 AED | 1.039.767 AED |
| 2033-12 | 2.038.862 AED | 7.693 AED | 1.039.767 AED |
| 2034-01 | 2.051.980 AED | 7.714 AED | 1.039.767 AED |
| 2034-02 | 2.065.183 AED | 7.735 AED | 1.039.767 AED |
| 2034-03 | 2.078.470 AED | 7.756 AED | 1.039.767 AED |
| 2034-04 | 2.091.843 AED | 7.777 AED | 1.039.767 AED |
| 2034-05 | 2.105.302 AED | 7.798 AED | 1.039.767 AED |
| 2034-06 | 2.118.848 AED | 7.819 AED | 1.039.767 AED |
| 2034-07 | 2.132.480 AED | 7.840 AED | 1.039.767 AED |
| 2034-08 | 2.146.201 AED | 7.861 AED | 1.039.767 AED |
| 2034-09 | 2.160.010 AED | 7.882 AED | 1.039.767 AED |
| 2034-10 | 2.173.907 AED | 7.904 AED | 1.039.767 AED |
| 2034-11 | 2.187.894 AED | 7.925 AED | 1.039.767 AED |
| 2034-12 | 2.201.971 AED | 7.947 AED | 1.039.767 AED |
| 2035-01 | 2.216.139 AED | 7.968 AED | 1.039.767 AED |
| 2035-02 | 2.230.397 AED | 7.989 AED | 1.039.767 AED |
| 2035-03 | 2.244.748 AED | 8.011 AED | 1.039.767 AED |
| 2035-04 | 2.259.191 AED | 8.033 AED | 1.039.767 AED |
| 2035-05 | 2.273.726 AED | 8.054 AED | 1.039.767 AED |
| 2035-06 | 2.288.355 AED | 8.076 AED | 1.039.767 AED |
| 2035-07 | 2.303.079 AED | 8.098 AED | 1.039.767 AED |
| 2035-08 | 2.317.897 AED | 8.120 AED | 1.039.767 AED |
| 2035-09 | 2.332.810 AED | 8.141 AED | 1.039.767 AED |
| 2035-10 | 2.347.820 AED | 8.163 AED | 1.039.767 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.101.533 AED | 0 AED | 207.953 AED |
| 2026 | 1.189.656 AED | 0 AED | 415.906 AED |
| 2027 | 1.284.829 AED | 36.792 AED | 831.813 AED |
| 2028 | 1.387.615 AED | 77.221 AED | 1.039.767 AED |
| 2029 | 1.498.624 AED | 79.809 AED | 1.039.767 AED |
| 2030 | 1.618.514 AED | 82.475 AED | 1.039.767 AED |
| 2031 | 1.747.996 AED | 85.219 AED | 1.039.767 AED |
| 2032 | 1.887.835 AED | 88.046 AED | 1.039.767 AED |
| 2033 | 2.038.862 AED | 90.957 AED | 1.039.767 AED |
| 2034 | 2.201.971 AED | 93.958 AED | 1.039.767 AED |
Additional Acquisition Costs
| DLD fee (4%) | 41,591 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 45,791 AED |
Price Range:
From price: 1,348,230 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 (
1,348,230 1,280,819 AED)
Payment Plan: Object 1 - IR1DIAN PARK 2 - PP - post
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-11-02 | Downpayment | 20.0 | 256,164 AED |
| 2026-02-02 | Until Handover | 10.0 | 128,082 AED |
| 2026-08-02 | Until Handover | 10.0 | 128,082 AED |
| 2027-02-02 | Until Handover | 10.0 | 128,082 AED |
| 2027-06-30 | At Handover | 10.0 | 128,082 AED |
| 2027-08-02 | Until Handover | 10.0 | 128,082 AED |
| 2027-08-30 | Post Handover Payment | 5.0 | 64,041 AED |
| 2027-11-30 | Post Handover Payment | 5.0 | 64,041 AED |
| 2028-03-01 | Post Handover Payment | 5.0 | 64,041 AED |
| 2028-05-30 | Post Handover Payment | 5.0 | 64,041 AED |
| 2028-08-30 | Post Handover Payment | 5.0 | 64,041 AED |
| 2028-11-30 | Post Handover Payment | 5.0 | 64,041 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 256,164 AED |
| 2026 | 256,164 AED |
| 2027 | 512,327 AED |
| 2028 | 256,164 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.348.230 AED | 0 AED | 256.163 AED |
| 2025-12 | 1.356.904 AED | 0 AED | 256.163 AED |
| 2026-01 | 1.365.634 AED | 0 AED | 256.163 AED |
| 2026-02 | 1.374.421 AED | 0 AED | 384.245 AED |
| 2026-03 | 1.383.264 AED | 0 AED | 384.245 AED |
| 2026-04 | 1.392.164 AED | 0 AED | 384.245 AED |
| 2026-05 | 1.401.121 AED | 0 AED | 384.245 AED |
| 2026-06 | 1.410.136 AED | 0 AED | 384.245 AED |
| 2026-07 | 1.419.209 AED | 0 AED | 384.245 AED |
| 2026-08 | 1.428.340 AED | 0 AED | 512.327 AED |
| 2026-09 | 1.437.530 AED | 0 AED | 512.327 AED |
| 2026-10 | 1.446.779 AED | 0 AED | 512.327 AED |
| 2026-11 | 1.456.088 AED | 0 AED | 512.327 AED |
| 2026-12 | 1.465.456 AED | 0 AED | 512.327 AED |
| 2027-01 | 1.474.885 AED | 0 AED | 512.327 AED |
| 2027-02 | 1.484.375 AED | 0 AED | 640.409 AED |
| 2027-03 | 1.493.925 AED | 0 AED | 640.409 AED |
| 2027-04 | 1.503.537 AED | 0 AED | 640.409 AED |
| 2027-05 | 1.513.211 AED | 0 AED | 640.409 AED |
| 2027-06 | 1.522.947 AED | 0 AED | 768.491 AED |
| 2027-07 | 1.532.746 AED | 7.331 AED | 768.491 AED |
| 2027-08 | 1.542.607 AED | 7.331 AED | 960.613 AED |
| 2027-09 | 1.552.533 AED | 7.331 AED | 960.613 AED |
| 2027-10 | 1.562.522 AED | 7.331 AED | 960.613 AED |
| 2027-11 | 1.572.575 AED | 7.331 AED | 1.024.654 AED |
| 2027-12 | 1.582.693 AED | 7.331 AED | 1.024.654 AED |
| 2028-01 | 1.592.876 AED | 7.579 AED | 1.024.654 AED |
| 2028-02 | 1.603.125 AED | 7.600 AED | 1.024.654 AED |
| 2028-03 | 1.613.439 AED | 7.621 AED | 1.088.695 AED |
| 2028-04 | 1.623.820 AED | 7.642 AED | 1.088.695 AED |
| 2028-05 | 1.634.268 AED | 7.663 AED | 1.152.736 AED |
| 2028-06 | 1.644.783 AED | 7.684 AED | 1.152.736 AED |
| 2028-07 | 1.655.365 AED | 7.706 AED | 1.152.736 AED |
| 2028-08 | 1.666.016 AED | 7.727 AED | 1.216.777 AED |
| 2028-09 | 1.676.735 AED | 7.748 AED | 1.216.777 AED |
| 2028-10 | 1.687.523 AED | 7.770 AED | 1.216.777 AED |
| 2028-11 | 1.698.381 AED | 7.791 AED | 1.280.818 AED |
| 2028-12 | 1.709.308 AED | 7.813 AED | 1.280.818 AED |
| 2029-01 | 1.720.306 AED | 7.834 AED | 1.280.818 AED |
| 2029-02 | 1.731.375 AED | 7.856 AED | 1.280.818 AED |
| 2029-03 | 1.742.514 AED | 7.877 AED | 1.280.818 AED |
| 2029-04 | 1.753.726 AED | 7.899 AED | 1.280.818 AED |
| 2029-05 | 1.765.009 AED | 7.921 AED | 1.280.818 AED |
| 2029-06 | 1.776.365 AED | 7.943 AED | 1.280.818 AED |
| 2029-07 | 1.787.795 AED | 7.965 AED | 1.280.818 AED |
| 2029-08 | 1.799.297 AED | 7.986 AED | 1.280.818 AED |
| 2029-09 | 1.810.874 AED | 8.008 AED | 1.280.818 AED |
| 2029-10 | 1.822.525 AED | 8.030 AED | 1.280.818 AED |
| 2029-11 | 1.834.252 AED | 8.053 AED | 1.280.818 AED |
| 2029-12 | 1.846.053 AED | 8.075 AED | 1.280.818 AED |
| 2030-01 | 1.857.931 AED | 8.097 AED | 1.280.818 AED |
| 2030-02 | 1.869.885 AED | 8.119 AED | 1.280.818 AED |
| 2030-03 | 1.881.916 AED | 8.141 AED | 1.280.818 AED |
| 2030-04 | 1.894.024 AED | 8.164 AED | 1.280.818 AED |
| 2030-05 | 1.906.210 AED | 8.186 AED | 1.280.818 AED |
| 2030-06 | 1.918.475 AED | 8.209 AED | 1.280.818 AED |
| 2030-07 | 1.930.818 AED | 8.231 AED | 1.280.818 AED |
| 2030-08 | 1.943.241 AED | 8.254 AED | 1.280.818 AED |
| 2030-09 | 1.955.744 AED | 8.276 AED | 1.280.818 AED |
| 2030-10 | 1.968.327 AED | 8.299 AED | 1.280.818 AED |
| 2030-11 | 1.980.992 AED | 8.322 AED | 1.280.818 AED |
| 2030-12 | 1.993.737 AED | 8.345 AED | 1.280.818 AED |
| 2031-01 | 2.006.565 AED | 8.368 AED | 1.280.818 AED |
| 2031-02 | 2.019.476 AED | 8.390 AED | 1.280.818 AED |
| 2031-03 | 2.032.469 AED | 8.413 AED | 1.280.818 AED |
| 2031-04 | 2.045.546 AED | 8.436 AED | 1.280.818 AED |
| 2031-05 | 2.058.707 AED | 8.460 AED | 1.280.818 AED |
| 2031-06 | 2.071.953 AED | 8.483 AED | 1.280.818 AED |
| 2031-07 | 2.085.284 AED | 8.506 AED | 1.280.818 AED |
| 2031-08 | 2.098.701 AED | 8.529 AED | 1.280.818 AED |
| 2031-09 | 2.112.204 AED | 8.552 AED | 1.280.818 AED |
| 2031-10 | 2.125.794 AED | 8.576 AED | 1.280.818 AED |
| 2031-11 | 2.139.471 AED | 8.599 AED | 1.280.818 AED |
| 2031-12 | 2.153.236 AED | 8.623 AED | 1.280.818 AED |
| 2032-01 | 2.167.090 AED | 8.646 AED | 1.280.818 AED |
| 2032-02 | 2.181.034 AED | 8.670 AED | 1.280.818 AED |
| 2032-03 | 2.195.066 AED | 8.694 AED | 1.280.818 AED |
| 2032-04 | 2.209.190 AED | 8.717 AED | 1.280.818 AED |
| 2032-05 | 2.223.404 AED | 8.741 AED | 1.280.818 AED |
| 2032-06 | 2.237.709 AED | 8.765 AED | 1.280.818 AED |
| 2032-07 | 2.252.107 AED | 8.789 AED | 1.280.818 AED |
| 2032-08 | 2.266.597 AED | 8.813 AED | 1.280.818 AED |
| 2032-09 | 2.281.180 AED | 8.837 AED | 1.280.818 AED |
| 2032-10 | 2.295.857 AED | 8.861 AED | 1.280.818 AED |
| 2032-11 | 2.310.629 AED | 8.885 AED | 1.280.818 AED |
| 2032-12 | 2.325.495 AED | 8.909 AED | 1.280.818 AED |
| 2033-01 | 2.340.458 AED | 8.933 AED | 1.280.818 AED |
| 2033-02 | 2.355.516 AED | 8.958 AED | 1.280.818 AED |
| 2033-03 | 2.370.672 AED | 8.982 AED | 1.280.818 AED |
| 2033-04 | 2.385.925 AED | 9.007 AED | 1.280.818 AED |
| 2033-05 | 2.401.276 AED | 9.031 AED | 1.280.818 AED |
| 2033-06 | 2.416.726 AED | 9.056 AED | 1.280.818 AED |
| 2033-07 | 2.432.275 AED | 9.080 AED | 1.280.818 AED |
| 2033-08 | 2.447.924 AED | 9.105 AED | 1.280.818 AED |
| 2033-09 | 2.463.674 AED | 9.130 AED | 1.280.818 AED |
| 2033-10 | 2.479.526 AED | 9.154 AED | 1.280.818 AED |
| 2033-11 | 2.495.479 AED | 9.179 AED | 1.280.818 AED |
| 2033-12 | 2.511.535 AED | 9.204 AED | 1.280.818 AED |
| 2034-01 | 2.527.694 AED | 9.229 AED | 1.280.818 AED |
| 2034-02 | 2.543.958 AED | 9.254 AED | 1.280.818 AED |
| 2034-03 | 2.560.326 AED | 9.279 AED | 1.280.818 AED |
| 2034-04 | 2.576.799 AED | 9.305 AED | 1.280.818 AED |
| 2034-05 | 2.593.378 AED | 9.330 AED | 1.280.818 AED |
| 2034-06 | 2.610.064 AED | 9.355 AED | 1.280.818 AED |
| 2034-07 | 2.626.857 AED | 9.380 AED | 1.280.818 AED |
| 2034-08 | 2.643.758 AED | 9.406 AED | 1.280.818 AED |
| 2034-09 | 2.660.768 AED | 9.431 AED | 1.280.818 AED |
| 2034-10 | 2.677.888 AED | 9.457 AED | 1.280.818 AED |
| 2034-11 | 2.695.118 AED | 9.483 AED | 1.280.818 AED |
| 2034-12 | 2.712.458 AED | 9.508 AED | 1.280.818 AED |
| 2035-01 | 2.729.910 AED | 9.534 AED | 1.280.818 AED |
| 2035-02 | 2.747.474 AED | 9.560 AED | 1.280.818 AED |
| 2035-03 | 2.765.152 AED | 9.586 AED | 1.280.818 AED |
| 2035-04 | 2.782.943 AED | 9.611 AED | 1.280.818 AED |
| 2035-05 | 2.800.848 AED | 9.637 AED | 1.280.818 AED |
| 2035-06 | 2.818.869 AED | 9.664 AED | 1.280.818 AED |
| 2035-07 | 2.837.006 AED | 9.690 AED | 1.280.818 AED |
| 2035-08 | 2.855.259 AED | 9.716 AED | 1.280.818 AED |
| 2035-09 | 2.873.630 AED | 9.742 AED | 1.280.818 AED |
| 2035-10 | 2.892.119 AED | 9.768 AED | 1.280.818 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.356.904 AED | 0 AED | 256.163 AED |
| 2026 | 1.465.456 AED | 0 AED | 512.327 AED |
| 2027 | 1.582.693 AED | 43.986 AED | 1.024.654 AED |
| 2028 | 1.709.308 AED | 92.344 AED | 1.280.818 AED |
| 2029 | 1.846.053 AED | 95.447 AED | 1.280.818 AED |
| 2030 | 1.993.737 AED | 98.643 AED | 1.280.818 AED |
| 2031 | 2.153.236 AED | 101.935 AED | 1.280.818 AED |
| 2032 | 2.325.495 AED | 105.327 AED | 1.280.818 AED |
| 2033 | 2.511.535 AED | 108.819 AED | 1.280.818 AED |
| 2034 | 2.712.458 AED | 112.417 AED | 1.280.818 AED |
Additional Acquisition Costs
| DLD fee (4%) | 51,233 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 55,433 AED |
Price Range:
From price: 1,569,086 AED
Sizes:
From sqft: 1,035 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 (
1,569,086 1,490,632 AED)
Payment Plan: Object 1 - IR1DIAN PARK 2 - PP - post
Installment Schedule
| Due Date | Phase | Percent (%) | Amount |
|---|---|---|---|
| 2025-11-02 | Downpayment | 20.0 | 298,126 AED |
| 2026-02-02 | Until Handover | 10.0 | 149,063 AED |
| 2026-08-02 | Until Handover | 10.0 | 149,063 AED |
| 2027-02-02 | Until Handover | 10.0 | 149,063 AED |
| 2027-06-30 | At Handover | 10.0 | 149,063 AED |
| 2027-08-02 | Until Handover | 10.0 | 149,063 AED |
| 2027-08-30 | Post Handover Payment | 5.0 | 74,532 AED |
| 2027-11-30 | Post Handover Payment | 5.0 | 74,532 AED |
| 2028-03-01 | Post Handover Payment | 5.0 | 74,532 AED |
| 2028-05-30 | Post Handover Payment | 5.0 | 74,532 AED |
| 2028-08-30 | Post Handover Payment | 5.0 | 74,532 AED |
| 2028-11-30 | Post Handover Payment | 5.0 | 74,532 AED |
Yearly Payment Summary
| Year | Total Payment Amount |
|---|---|
| 2025 | 298,126 AED |
| 2026 | 298,126 AED |
| 2027 | 596,253 AED |
| 2028 | 298,126 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.569.086 AED | 0 AED | 298.126 AED |
| 2025-12 | 1.579.181 AED | 0 AED | 298.126 AED |
| 2026-01 | 1.589.342 AED | 0 AED | 298.126 AED |
| 2026-02 | 1.599.567 AED | 0 AED | 447.189 AED |
| 2026-03 | 1.609.859 AED | 0 AED | 447.189 AED |
| 2026-04 | 1.620.217 AED | 0 AED | 447.189 AED |
| 2026-05 | 1.630.642 AED | 0 AED | 447.189 AED |
| 2026-06 | 1.641.133 AED | 0 AED | 447.189 AED |
| 2026-07 | 1.651.692 AED | 0 AED | 447.189 AED |
| 2026-08 | 1.662.319 AED | 0 AED | 596.252 AED |
| 2026-09 | 1.673.015 AED | 0 AED | 596.252 AED |
| 2026-10 | 1.683.779 AED | 0 AED | 596.252 AED |
| 2026-11 | 1.694.612 AED | 0 AED | 596.252 AED |
| 2026-12 | 1.705.516 AED | 0 AED | 596.252 AED |
| 2027-01 | 1.716.489 AED | 0 AED | 596.252 AED |
| 2027-02 | 1.727.533 AED | 0 AED | 745.315 AED |
| 2027-03 | 1.738.648 AED | 0 AED | 745.315 AED |
| 2027-04 | 1.749.834 AED | 0 AED | 745.315 AED |
| 2027-05 | 1.761.093 AED | 0 AED | 745.315 AED |
| 2027-06 | 1.772.424 AED | 0 AED | 894.379 AED |
| 2027-07 | 1.783.828 AED | 8.573 AED | 894.379 AED |
| 2027-08 | 1.795.305 AED | 8.573 AED | 1.117.973 AED |
| 2027-09 | 1.806.856 AED | 8.573 AED | 1.117.973 AED |
| 2027-10 | 1.818.481 AED | 8.573 AED | 1.117.973 AED |
| 2027-11 | 1.830.181 AED | 8.573 AED | 1.192.505 AED |
| 2027-12 | 1.841.957 AED | 8.573 AED | 1.192.505 AED |
| 2028-01 | 1.853.808 AED | 8.869 AED | 1.192.505 AED |
| 2028-02 | 1.865.736 AED | 8.894 AED | 1.192.505 AED |
| 2028-03 | 1.877.740 AED | 8.919 AED | 1.267.036 AED |
| 2028-04 | 1.889.821 AED | 8.944 AED | 1.267.036 AED |
| 2028-05 | 1.901.980 AED | 8.969 AED | 1.341.568 AED |
| 2028-06 | 1.914.218 AED | 8.994 AED | 1.341.568 AED |
| 2028-07 | 1.926.534 AED | 9.020 AED | 1.341.568 AED |
| 2028-08 | 1.938.929 AED | 9.045 AED | 1.416.100 AED |
| 2028-09 | 1.951.404 AED | 9.071 AED | 1.416.100 AED |
| 2028-10 | 1.963.960 AED | 9.096 AED | 1.416.100 AED |
| 2028-11 | 1.976.596 AED | 9.122 AED | 1.490.631 AED |
| 2028-12 | 1.989.313 AED | 9.148 AED | 1.490.631 AED |
| 2029-01 | 2.002.113 AED | 9.173 AED | 1.490.631 AED |
| 2029-02 | 2.014.994 AED | 9.199 AED | 1.490.631 AED |
| 2029-03 | 2.027.959 AED | 9.225 AED | 1.490.631 AED |
| 2029-04 | 2.041.007 AED | 9.251 AED | 1.490.631 AED |
| 2029-05 | 2.054.139 AED | 9.277 AED | 1.490.631 AED |
| 2029-06 | 2.067.355 AED | 9.303 AED | 1.490.631 AED |
| 2029-07 | 2.080.657 AED | 9.329 AED | 1.490.631 AED |
| 2029-08 | 2.094.044 AED | 9.355 AED | 1.490.631 AED |
| 2029-09 | 2.107.517 AED | 9.382 AED | 1.490.631 AED |
| 2029-10 | 2.121.077 AED | 9.408 AED | 1.490.631 AED |
| 2029-11 | 2.134.724 AED | 9.434 AED | 1.490.631 AED |
| 2029-12 | 2.148.459 AED | 9.461 AED | 1.490.631 AED |
| 2030-01 | 2.162.282 AED | 9.487 AED | 1.490.631 AED |
| 2030-02 | 2.176.194 AED | 9.514 AED | 1.490.631 AED |
| 2030-03 | 2.190.196 AED | 9.541 AED | 1.490.631 AED |
| 2030-04 | 2.204.287 AED | 9.567 AED | 1.490.631 AED |
| 2030-05 | 2.218.470 AED | 9.594 AED | 1.490.631 AED |
| 2030-06 | 2.232.744 AED | 9.621 AED | 1.490.631 AED |
| 2030-07 | 2.247.109 AED | 9.648 AED | 1.490.631 AED |
| 2030-08 | 2.261.567 AED | 9.675 AED | 1.490.631 AED |
| 2030-09 | 2.276.118 AED | 9.702 AED | 1.490.631 AED |
| 2030-10 | 2.290.763 AED | 9.729 AED | 1.490.631 AED |
| 2030-11 | 2.305.502 AED | 9.756 AED | 1.490.631 AED |
| 2030-12 | 2.320.335 AED | 9.784 AED | 1.490.631 AED |
| 2031-01 | 2.335.264 AED | 9.811 AED | 1.490.631 AED |
| 2031-02 | 2.350.290 AED | 9.838 AED | 1.490.631 AED |
| 2031-03 | 2.365.411 AED | 9.866 AED | 1.490.631 AED |
| 2031-04 | 2.380.631 AED | 9.893 AED | 1.490.631 AED |
| 2031-05 | 2.395.948 AED | 9.921 AED | 1.490.631 AED |
| 2031-06 | 2.411.363 AED | 9.948 AED | 1.490.631 AED |
| 2031-07 | 2.426.878 AED | 9.976 AED | 1.490.631 AED |
| 2031-08 | 2.442.493 AED | 10.004 AED | 1.490.631 AED |
| 2031-09 | 2.458.208 AED | 10.032 AED | 1.490.631 AED |
| 2031-10 | 2.474.024 AED | 10.060 AED | 1.490.631 AED |
| 2031-11 | 2.489.942 AED | 10.088 AED | 1.490.631 AED |
| 2031-12 | 2.505.962 AED | 10.116 AED | 1.490.631 AED |
| 2032-01 | 2.522.086 AED | 10.144 AED | 1.490.631 AED |
| 2032-02 | 2.538.313 AED | 10.172 AED | 1.490.631 AED |
| 2032-03 | 2.554.644 AED | 10.201 AED | 1.490.631 AED |
| 2032-04 | 2.571.081 AED | 10.229 AED | 1.490.631 AED |
| 2032-05 | 2.587.623 AED | 10.257 AED | 1.490.631 AED |
| 2032-06 | 2.604.272 AED | 10.286 AED | 1.490.631 AED |
| 2032-07 | 2.621.028 AED | 10.314 AED | 1.490.631 AED |
| 2032-08 | 2.637.892 AED | 10.343 AED | 1.490.631 AED |
| 2032-09 | 2.654.864 AED | 10.372 AED | 1.490.631 AED |
| 2032-10 | 2.671.946 AED | 10.400 AED | 1.490.631 AED |
| 2032-11 | 2.689.137 AED | 10.429 AED | 1.490.631 AED |
| 2032-12 | 2.706.439 AED | 10.458 AED | 1.490.631 AED |
| 2033-01 | 2.723.852 AED | 10.487 AED | 1.490.631 AED |
| 2033-02 | 2.741.378 AED | 10.516 AED | 1.490.631 AED |
| 2033-03 | 2.759.016 AED | 10.545 AED | 1.490.631 AED |
| 2033-04 | 2.776.768 AED | 10.575 AED | 1.490.631 AED |
| 2033-05 | 2.794.633 AED | 10.604 AED | 1.490.631 AED |
| 2033-06 | 2.812.614 AED | 10.633 AED | 1.490.631 AED |
| 2033-07 | 2.830.711 AED | 10.663 AED | 1.490.631 AED |
| 2033-08 | 2.848.923 AED | 10.692 AED | 1.490.631 AED |
| 2033-09 | 2.867.253 AED | 10.722 AED | 1.490.631 AED |
| 2033-10 | 2.885.701 AED | 10.751 AED | 1.490.631 AED |
| 2033-11 | 2.904.268 AED | 10.781 AED | 1.490.631 AED |
| 2033-12 | 2.922.954 AED | 10.811 AED | 1.490.631 AED |
| 2034-01 | 2.941.761 AED | 10.841 AED | 1.490.631 AED |
| 2034-02 | 2.960.688 AED | 10.871 AED | 1.490.631 AED |
| 2034-03 | 2.979.737 AED | 10.901 AED | 1.490.631 AED |
| 2034-04 | 2.998.909 AED | 10.931 AED | 1.490.631 AED |
| 2034-05 | 3.018.204 AED | 10.961 AED | 1.490.631 AED |
| 2034-06 | 3.037.623 AED | 10.991 AED | 1.490.631 AED |
| 2034-07 | 3.057.167 AED | 11.021 AED | 1.490.631 AED |
| 2034-08 | 3.076.837 AED | 11.052 AED | 1.490.631 AED |
| 2034-09 | 3.096.634 AED | 11.082 AED | 1.490.631 AED |
| 2034-10 | 3.116.558 AED | 11.113 AED | 1.490.631 AED |
| 2034-11 | 3.136.610 AED | 11.143 AED | 1.490.631 AED |
| 2034-12 | 3.156.791 AED | 11.174 AED | 1.490.631 AED |
| 2035-01 | 3.177.102 AED | 11.205 AED | 1.490.631 AED |
| 2035-02 | 3.197.543 AED | 11.235 AED | 1.490.631 AED |
| 2035-03 | 3.218.116 AED | 11.266 AED | 1.490.631 AED |
| 2035-04 | 3.238.822 AED | 11.297 AED | 1.490.631 AED |
| 2035-05 | 3.259.660 AED | 11.328 AED | 1.490.631 AED |
| 2035-06 | 3.280.633 AED | 11.360 AED | 1.490.631 AED |
| 2035-07 | 3.301.741 AED | 11.391 AED | 1.490.631 AED |
| 2035-08 | 3.322.984 AED | 11.422 AED | 1.490.631 AED |
| 2035-09 | 3.344.365 AED | 11.453 AED | 1.490.631 AED |
| 2035-10 | 3.365.882 AED | 11.485 AED | 1.490.631 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.579.181 AED | 0 AED | 298.126 AED |
| 2026 | 1.705.516 AED | 0 AED | 596.252 AED |
| 2027 | 1.841.957 AED | 51.438 AED | 1.192.505 AED |
| 2028 | 1.989.313 AED | 108.091 AED | 1.490.631 AED |
| 2029 | 2.148.459 AED | 111.797 AED | 1.490.631 AED |
| 2030 | 2.320.335 AED | 115.618 AED | 1.490.631 AED |
| 2031 | 2.505.962 AED | 119.553 AED | 1.490.631 AED |
| 2032 | 2.706.439 AED | 123.605 AED | 1.490.631 AED |
| 2033 | 2.922.954 AED | 127.780 AED | 1.490.631 AED |
| 2034 | 3.156.791 AED | 132.081 AED | 1.490.631 AED |
Additional Acquisition Costs
| DLD fee (4%) | 59,625 AED |
|---|---|
| Registration trustee fee ℹ️ | 4,200 AED |
| Total Additional Cost | 63,825 AED |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.