Financial Intelligence Engine
Investment & Yield Calculator
Accurate UAE property modeling: calculate net rental yields, mortgage debt service coverage, DLD registration expenses, and projected 10-year total ROI.
Property Purchase Price
AED 2,500,000
Expected Annual Rent
AED 185,000 / yr
Service Charges & Mgt
12%
Annual Appreciation
6%
Down Payment Ratio
20% (AED 500,000)
Interest Rate
4.5%
Loan Tenure
25 Years
Projected Investment Horizon
5 Years
Net Rental Yield
6.51%
Gross Yield: 7.40%
Net Annual Cashflow
AED 162,800
AED 13,566 / month
5-Yr Total ROI
54.2%
Cap Gain + Cumulative Cash
DLD Registration Fee (4%) + Admin
AED 104,000
Agency Advisory Fee (2%)
AED 50,000
Trustee & Registration Conveyancing
AED 4,200
Total Upfront Capital Required
AED 2,658,200
| Timeline | Estimated Valuation | Cumulative Net Rent | Total Wealth Created |
|---|
Looking to model an off-plan property or high-yield unit? Book custom portfolio advisory.
Contact OneLiv