Advanced Real Estate Investment Calculator
Cash Buyer
Mortgage Buyer
Property Details
Upfront Costs
Calculated automatically
580.00 AED (Fixed)
Calculated automatically
4,200.00 AED (Fixed)
Calculated automatically
Calculated automatically
Investment Performance Summary
Price per Square Foot
-
Annual Service Charges
-
Annual Rental Return
-
5-Year Gross Rental Income (~5% Annual Increase)
-
5-Year Value Appreciation (~20% Average Annual Increase Citywide)
-
Average Annual Return
-
Purchase Cost Details
| Expense Type | Cost (AED) |
|---|
5-Year Forecast
| Year | Market Value | Gross Rental Income | Service Charges | Net Profit After Expenses |
|---|
Property Details
Mortgage Details
Upfront Costs
Calculated automatically
Calculated automatically
580.00 AED (Fixed)
Calculated automatically
4,200.00 AED (Fixed)
Calculated automatically
Calculated automatically
3,150.00 AED (Fixed)
Calculated automatically
Calculated automatically
Calculated automatically
Investment Performance Summary
Price/SQFT
-
Total Service Charge/Year
-
Yearly Rental ROI
-
Total 5-Years Rental Income (~5% Annual Increase)
-
5-Years Appreciation (~20% Average Annual Increase Citywide)
-
Annual ROI
-
Detailed Upfront Costs Breakdown
| Cost Item | Amount (AED) |
|---|
Loan Repayment Analysis
Mortgage Amount
-
Monthly Mortgage Payment
-
Total Interest (Over Loan Term)
-
Total Mortgage Payments
-
5-Year Projections
| Year | Property Value | Rental Income | Service Charge | Mortgage Payments | Net Income |
|---|