Investment calculators
Mortgage, payment-plan cash flow and ROI scenarios. Outputs are estimates, not lender decisions or guaranteed returns.
Mortgage scenario
Monthly paymentAED 8,869
Total interestAED 1.18M
LTV80.0%
Affordabilitycomfortable
Lending eligibility is never guaranteed. Assumptions are configurable and illustrative.
Payment plan cash flow
- BookingTodayAED 92,500
- Down paymentWithin 30 daysAED 277,500
- During constructionConstruction milestonesAED 740,000
- On handoverHandoverAED 740,000
ROI / return model
Gross yield6.1%
Net / cash-on-cash25.9%
Projected exitAED 2.55M
Total ROI344.8%
Optimistic projections are not facts. Source: demo seed · 6-year hold.