Purchase Price:
Government Fee:
Realtor Fees:
NOC Developer Fees:
Transfer Fees:
Renovation Costs:
Other Costs:
Total Investment:
Own Equity:
Resulting Requirement:
Mortgage Payments:
Total Monthly Revenue:
Total Expenses:
Monthly Cash Flow:
Cash on Cash Return:
Yearly Rental Income:
Rental Yield:
Monthly Interest Payment:
Monthly Principal Payment:
ROI:
Capital Appreciation After 5 Years:
Capital Appreciation Percentage:

Monthly Cash Flow

Cash on Cash Return

Rental Yield

PREV

Total Investment

AED
NEXT
The figures and projections provided in this ROI sheet are for illustrative purposes only and should not be considered as guarantees of future performance. The calculations are based on data provided by you and results may vary depending on market conditions and other variables. No rights can be derived from the information presented here. We recommend consulting with a financial advisor for a thorough analysis before making any investment decisions.