Total Value
Total Invested
Total Gain/Loss
Portfolio ROI
Annual Income
460,000
38,333/mo
Net Yield
3.3%
NOI: 432,200
Monthly Cashflow
+27,517
After all expenses
Equity
12,170,000
Mortgage: 980,000
Properties5
Properties5
Ownership Status
Freehold
10,950,000
4 properties (83%)
Mortgaged
2,200,000
1 property (17%)
Property Status
C-224
Free
Unit 4502
Mortgaged
Unit 2304
Free
Unit 1805
Free
Unit 1506
Free
Portfolio Breakdown
By Status
Freehold4x83%
Mortgaged1x17%
By Type
Apartment4x58%
Villa1x42%
By Area
Nad Al Shiba First1x42%
Marsa Dubai2x25%
Business Bay1x17%
Palm Jumeirah1x17%
C-224
Off-Plan
Free
Villa
Nad Al Sheba Gardens Phase 7 · Nad Al Shiba First
Payment & Construction
0.9%
1,930,400(40%)
of 4,826,000Market Value
5,500,000
Gain / Loss
+0
ROI on Cash
+111.2%
Next: Installment 4482,600 15 April 2026
Schedule
Balance B/F35%
18 December 20251,689,100
Paid
Installment 410%
15 April 2026482,600
Partial
Installment 510%
15 September 2026482,600
Upcoming
Installment 610%
15 February 2027482,600
Upcoming
Installment 710%
15 July 2027482,600
Upcoming
Installment 85%
15 November 2027241,300
Upcoming
On Handover (100% Construction)20%
15 August 2028965,200
Upcoming
Project
DeveloperNAS ESTATES L.L.C
Completion15 August 2028
TypeVilla
Resale
Purchase5,500,000
Cash In2,604,400
Paper Gain+2,895,600
Loading market data...
Portfolio Breakdown
By Status
Freehold4x83%
Mortgaged1x17%
By Type
Apartment4x58%
Villa1x42%
By Area
Nad Al Shiba First1x42%
Marsa Dubai2x25%
Business Bay1x17%
Palm Jumeirah1x17%
Ownership Status
Freehold
10,950,000
4 properties (83%)
Mortgaged
2,200,000
1 property (17%)
Property Status
C-224
Free
Unit 4502
Mortgaged
Unit 2304
Free
Unit 1805
Free
Unit 1506
Free