◈
Ready property model
Estimate acquisition costs and rental performance for a completed property.
The property
Purchase costs & financing
Developer payment plan
The remaining percentage is shown as a handover balance. This is a simplified model; developer schedules and registration fees must be verified against the actual offer.
Rental economics & value assumptions
Estimated cash to complete purchaseAED 0Deposit + estimated buyer costs
Estimated total acquisition costAED 0
Gross rental yield0.00%
Net rental yield on total acquisition cost0.00%
Annual net operating incomeAED 0
Estimated monthly mortgage paymentAED 0
Year-one cash flow after mortgage paymentsAED 0
Year-one cash-on-cash return0.00%
Illustrative property value at exitAED 0
Estimated loan balance at exitAED 0
Estimated equity at exit before selling costsAED 0
Booking / initial paymentAED 0
Estimated monthly construction instalmentAED 0
Balance due at handoverAED 0
Reality checkStress-test the rental income
See how the estimated net yield changes if annual rent is 10% lower or higher than your assumption.
−10% rent0.00%
Your rent estimate0.00%
+10% rent0.00%
Planning model, not a quote or guaranteed return. Dubai Land Department's published sale-registration page lists a 2% seller fee and 2% buyer fee; this calculator's buyer-paid DLD allowance is editable and defaults to 4% as a conservative budgeting scenario where the buyer bears the full transfer charge. Confirm allocation and current fees with the trustee, developer or licensed adviser. Mortgage registration is listed by DLD at 0.25% of mortgage value; additional fees may apply. FX display rates are approximate, not live exchange rates. Rental yield excludes personal tax and any cost not entered.
Discuss This Scenario ↗