Mortgage, net yield, rent-vs-buy, Golden Visa eligibility. Pure maths — no logins, no funnels, no hidden data.

80% of slots kept in baseline schedule, 20% test slots try a measurable hypothesis.
Real returns from Dubai Land Department deals: rent, payback, 5-year outlook.
What changed QoQ & YoY: prices, deals, yields and the most active buildings — from the Dubai Land Department registry.
Live listings vs Dubai Land Department deals: price vs market, yield and an honest verdict with a score.
Answers built from official DLD/RERA norms with the governing law cited. Only norms in force are quoted; not legal advice.
1,900+ off-plan projects: emirate → developer → district → project → PDF. First brochure free. Brochure figures are the developer's, not our analytics.
40+ currencies at official Central Bank of Russia rates. Reference only, not an offer — verify the bank rate for transactions.
Annuity · Dubai rate 3.99–5.5% (2026)
Example scenario — replace with your own values. Not a current market benchmark.
Annuity formula. Excludes life insurance (~0.5% of loan), appraisal (AED 2,500–3,500) and DLD fees — see yield calculator.
Gross vs Net · service charge included
Example scenario — replace with your own values. Not a current market benchmark.
Net yield includes 4% DLD fee, trustee AED 4,000, registration AED 2,000, vacancy and 3% for management/minor repairs. Excludes major capex every 7–10 years.
5-year horizon · price growth included
Example scenario — replace with your own values. Not a current market benchmark.
Buying is better by AED 885,831 over 10 yrs · break-even from year 2.
Includes: 4% DLD, trustee + registration AED 6,000, 1.2%/yr maintenance, 3%/yr rent indexation (RERA cap), 2% on sale. No income or property tax in UAE.
The market figure is hidden until fresh DLD data is verified.
Пример расчёта: замените цену и оплаченную сумму своими. Визовые пороги ниже — policy-константы, проверяйте условия у GDRFA перед подачей.
Eligible for Golden Visa: Yes — ready property ≥ AED 2M.
Source: GDRFA Dubai + ICP UAE. Visa covers spouse, children under 25, parents, domestic staff. Estimate only — final decision by GDRFA.
Methodology is open. If a formula raises doubts — ask ECOSYSTEM on Telegram.
Standard annuity: M = P × [r(1+r)^n] / [(1+r)^n − 1], where P is the loan amount, r is the monthly rate (annual ÷ 12), n is the number of payments.
The market figure is hidden until fresh DLD data is verified.
This is the RERA Rental Index 2024–2026 cap for zones with 5–10% growth — the owner cannot raise rent beyond this.
Conservative long-term scenario — 4–6%/year. For off-plan in premier zones consider 8–12%/year to handover.
2000000 AED
In the UAE there is no personal income tax, no property tax, no capital gains tax. VAT 5% applies to commercial property, not residential.
No. These are tools for preliminary assessment. ECOSYSTEM (RERA Licensed) provides individual calculations for your case — free consultation via Telegram.
ECOSYSTEM (RERA Licensed) will prepare an individual financial plan: mortgage for your residency, actual area yield, tax model for your jurisdiction.