Purchase Details
10%100% (cash)
Set to 0% for cash purchase
Transaction Costs
Standard: 4% of purchase price
Rental Income & Costs
Gross Yield
Net Yield
Cash-on-Cash ROI
Purchase Cost Breakdown
Property Price
Down Payment (%)
Loan Amount
DLD Registration (%)
Agent / Admin Fees
Total Upfront Cost
Annual Income Breakdown
Gross Rental Income
Vacancy Loss (%)
Service Charge
Annual Mortgage Payments
Net Annual Cashflow
Monthly Cashflow
-Year Investment Projection
Cumulative Net Rental Income
Projected Exit Value
Capital Gain
Total Return on Equity
Estimates only. Actual returns depend on market conditions, occupancy, financing terms, and regulatory changes. This calculator does not account for tax (UAE has no income tax or CGT for individuals), maintenance capex, or selling costs. Consult a qualified advisor before making investment decisions.