Skip to content
REIN Investment

REIN Investment · Brabus Island

حاسبة التمويل العقاري

كم يمكنك الاقتراض، وكم القسط الشهري، وكم تحتاج نقدًا في اليوم الأول — للمقيمين وغير المقيمين.

تُضبط تلقائيًا على الحد الأدنى؛ ارفعها إذا أردت اقتراض مبلغ أقل.

الحد الأقصى للاقتراض

AED 1,839,502

سقف نسبة التمويل هو المقيّد: تُقرض البنوك بحد أقصى 50% من السعر وفق سقف off-plan-during-construction. دخلك يسمح بأكثر.

الدفعة الأولى المطلوبة

AED 1,839,502

القسط الشهري

AED 9,965

الإجمالي المدفوع خلال 25 سنة

AED 2,989,585

منها فوائد AED 1,150,083

إجمالي النقد المطلوب مقدمًا

AED 2,088,606AED 2,091,606

  • الدفعة الأولىAED 1,839,502
  • رسوم نقل الملكية (4% + رسوم إدارية)AED 147,740
  • تسجيل الرهن (0.25% + رسوم إدارية)AED 4,889
  • رسوم ترتيب البنكAED 18,395
  • رسوم التقييمAED 2,500AED 3,500
  • رسوم مكتب الأمينAED 2,000AED 4,000
  • عمولة الوساطة (2%)AED 73,580

يضاف تأمين الحياة والعقار، تقديريًا AED 9,198 سنويًا — يختلف حسب البنك.

واقع الشراء قيد الإنشاء: مرحلتان

أثناء البناء — دفعات المطوّر من مالك الخاص

  • On booking · 10%AED 367,900
  • During construction · 47%AED 1,729,132
  • Upon Handover · 43%AED 1,581,972

عند التسليم — يبدأ التمويل البنكي

تموّل البنوك حتى 50% عند التسليم لحالتك؛ دفعات المطوّر قبل التسليم من مالك الخاص.

عند تقييم 95% ينخفض القرض إلى AED 1,747,527 — وتحتاج AED 91,975 نقدًا إضافيًا عند التسليم.

جدول السداد
الشهرالرصيد الافتتاحيالفائدةأصل القرضالرصيد الختامي
11,839,5026,5153,4501,836,052
21,836,0526,5033,4631,832,589
31,832,5896,4903,4751,829,114
41,829,1146,4783,4871,825,627
51,825,6276,4663,5001,822,127
61,822,1276,4533,5121,818,616
71,818,6166,4413,5241,815,091
81,815,0916,4283,5371,811,554
91,811,5546,4163,5491,808,005
101,808,0056,4033,5621,804,443
111,804,4436,3913,5751,800,869
121,800,8696,3783,5871,797,281
131,797,2816,3653,6001,793,681
141,793,6816,3533,6131,790,069
151,790,0696,3403,6251,786,443
161,786,4436,3273,6381,782,805
171,782,8056,3143,6511,779,154
181,779,1546,3013,6641,775,490
191,775,4906,2883,6771,771,813
201,771,8136,2753,6901,768,122
211,768,1226,2623,7031,764,419
221,764,4196,2493,7161,760,703
231,760,7036,2363,7291,756,974
241,756,9746,2233,7431,753,231
251,753,2316,2093,7561,749,475
261,749,4756,1963,7691,745,706
271,745,7066,1833,7831,741,923
281,741,9236,1693,7961,738,127
291,738,1276,1563,8091,734,318
301,734,3186,1423,8231,730,495
311,730,4956,1293,8361,726,658
321,726,6586,1153,8501,722,808
331,722,8086,1023,8641,718,945
341,718,9456,0883,8771,715,067
351,715,0676,0743,8911,711,176
361,711,1766,0603,9051,707,271
371,707,2716,0473,9191,703,353
381,703,3536,0333,9331,699,420
391,699,4206,0193,9471,695,474
401,695,4746,0053,9601,691,513
411,691,5135,9913,9751,687,539
421,687,5395,9773,9891,683,550
431,683,5505,9634,0031,679,547
441,679,5475,9484,0171,675,530
451,675,5305,9344,0311,671,499
461,671,4995,9204,0451,667,454
471,667,4545,9064,0601,663,394
481,663,3945,8914,0741,659,320
491,659,3205,8774,0891,655,232
501,655,2325,8624,1031,651,129
511,651,1295,8484,1181,647,011
521,647,0115,8334,1321,642,879
531,642,8795,8194,1471,638,732
541,638,7325,8044,1611,634,571
551,634,5715,7894,1761,630,395
561,630,3955,7744,1911,626,204
571,626,2045,7594,2061,621,998
581,621,9985,7454,2211,617,777
591,617,7775,7304,2361,613,541
601,613,5415,7154,2511,609,291
611,609,2915,7004,2661,605,025
621,605,0255,6844,2811,600,744
631,600,7445,6694,2961,596,448
641,596,4485,6544,3111,592,137
651,592,1375,6394,3261,587,811
661,587,8115,6234,3421,583,469
671,583,4695,6084,3571,579,112
681,579,1125,5934,3731,574,739
691,574,7395,5774,3881,570,351
701,570,3515,5624,4041,565,947
711,565,9475,5464,4191,561,528
721,561,5285,5304,4351,557,093
731,557,0935,5154,4511,552,643
741,552,6435,4994,4661,548,176
751,548,1765,4834,4821,543,694
761,543,6945,4674,4981,539,196
771,539,1965,4514,5141,534,682
781,534,6825,4354,5301,530,152
791,530,1525,4194,5461,525,606
801,525,6065,4034,5621,521,044
811,521,0445,3874,5781,516,466
821,516,4665,3714,5941,511,871
831,511,8715,3554,6111,507,261
841,507,2615,3384,6271,502,634
851,502,6345,3224,6431,497,990
861,497,9905,3054,6601,493,330
871,493,3305,2894,6761,488,654
881,488,6545,2724,6931,483,961
891,483,9615,2564,7101,479,251
901,479,2515,2394,7261,474,525
911,474,5255,2224,7431,469,782
921,469,7825,2054,7601,465,022
931,465,0225,1894,7771,460,246
941,460,2465,1724,7941,455,452
951,455,4525,1554,8111,450,641
961,450,6415,1384,8281,445,814
971,445,8145,1214,8451,440,969
981,440,9695,1034,8621,436,107
991,436,1075,0864,8791,431,228
1001,431,2285,0694,8961,426,332
1011,426,3325,0524,9141,421,418
1021,421,4185,0344,9311,416,487
1031,416,4875,0174,9491,411,539
1041,411,5394,9994,9661,406,572
1051,406,5724,9824,9841,401,589
1061,401,5894,9645,0011,396,587
1071,396,5874,9465,0191,391,568
1081,391,5684,9285,0371,386,532
1091,386,5324,9115,0551,381,477
1101,381,4774,8935,0731,376,404
1111,376,4044,8755,0911,371,314
1121,371,3144,8575,1091,366,205
1131,366,2054,8395,1271,361,079
1141,361,0794,8205,1451,355,934
1151,355,9344,8025,1631,350,771
1161,350,7714,7845,1811,345,590
1171,345,5904,7665,2001,340,390
1181,340,3904,7475,2181,335,172
1191,335,1724,7295,2371,329,935
1201,329,9354,7105,2551,324,680
1211,324,6804,6925,2741,319,406
1221,319,4064,6735,2921,314,114
1231,314,1144,6545,3111,308,803
1241,308,8034,6355,3301,303,473
1251,303,4734,6165,3491,298,124
1261,298,1244,5985,3681,292,756
1271,292,7564,5795,3871,287,370
1281,287,3704,5595,4061,281,964
1291,281,9644,5405,4251,276,539
1301,276,5394,5215,4441,271,095
1311,271,0954,5025,4631,265,631
1321,265,6314,4825,4831,260,148
1331,260,1484,4635,5021,254,646
1341,254,6464,4445,5221,249,124
1351,249,1244,4245,5411,243,583
1361,243,5834,4045,5611,238,022
1371,238,0224,3855,5811,232,441
1381,232,4414,3655,6001,226,841
1391,226,8414,3455,6201,221,221
1401,221,2214,3255,6401,215,581
1411,215,5814,3055,6601,209,921
1421,209,9214,2855,6801,204,240
1431,204,2404,2655,7001,198,540
1441,198,5404,2455,7201,192,820
1451,192,8204,2255,7411,187,079
1461,187,0794,2045,7611,181,318
1471,181,3184,1845,7811,175,537
1481,175,5374,1635,8021,169,735
1491,169,7354,1435,8221,163,912
1501,163,9124,1225,8431,158,069
1511,158,0694,1015,8641,152,205
1521,152,2054,0815,8851,146,321
1531,146,3214,0605,9051,140,415
1541,140,4154,0395,9261,134,489
1551,134,4894,0185,9471,128,542
1561,128,5423,9975,9681,122,573
1571,122,5733,9765,9901,116,584
1581,116,5843,9556,0111,110,573
1591,110,5733,9336,0321,104,541
1601,104,5413,9126,0531,098,488
1611,098,4883,8906,0751,092,413
1621,092,4133,8696,0961,086,317
1631,086,3173,8476,1181,080,199
1641,080,1993,8266,1401,074,059
1651,074,0593,8046,1611,067,898
1661,067,8983,7826,1831,061,715
1671,061,7153,7606,2051,055,510
1681,055,5103,7386,2271,049,283
1691,049,2833,7166,2491,043,034
1701,043,0343,6946,2711,036,762
1711,036,7623,6726,2931,030,469
1721,030,4693,6506,3161,024,153
1731,024,1533,6276,3381,017,815
1741,017,8153,6056,3611,011,455
1751,011,4553,5826,3831,005,072
1761,005,0723,5606,406998,666
177998,6663,5376,428992,238
178992,2383,5146,451985,786
179985,7863,4916,474979,312
180979,3123,4686,497972,816
181972,8163,4456,520966,296
182966,2963,4226,543959,753
183959,7533,3996,566953,187
184953,1873,3766,589946,597
185946,5973,3536,613939,984
186939,9843,3296,636933,348
187933,3483,3066,660926,689
188926,6893,2826,683920,005
189920,0053,2586,707913,298
190913,2983,2356,731906,568
191906,5683,2116,755899,813
192899,8133,1876,778893,035
193893,0353,1636,802886,232
194886,2323,1396,827879,406
195879,4063,1156,851872,555
196872,5553,0906,875865,680
197865,6803,0666,899858,781
198858,7813,0426,924851,857
199851,8573,0176,948844,909
200844,9092,9926,973837,936
201837,9362,9686,998830,938
202830,9382,9437,022823,916
203823,9162,9187,047816,869
204816,8692,8937,072809,796
205809,7962,8687,097802,699
206802,6992,8437,122795,577
207795,5772,8187,148788,429
208788,4292,7927,173781,256
209781,2562,7677,198774,058
210774,0582,7417,224766,834
211766,8342,7167,249759,585
212759,5852,6907,275752,309
213752,3092,6647,301745,009
214745,0092,6397,327737,682
215737,6822,6137,353730,329
216730,3292,5877,379722,951
217722,9512,5607,405715,546
218715,5462,5347,431708,115
219708,1152,5087,457700,657
220700,6572,4817,484693,173
221693,1732,4557,510685,663
222685,6632,4287,537678,126
223678,1262,4027,564670,563
224670,5632,3757,590662,972
225662,9722,3487,617655,355
226655,3552,3217,644647,711
227647,7112,2947,671640,040
228640,0402,2677,698632,341
229632,3412,2407,726624,615
230624,6152,2127,753616,862
231616,8622,1857,781609,082
232609,0822,1577,808601,274
233601,2742,1307,836593,438
234593,4382,1027,864585,574
235585,5742,0747,891577,683
236577,6832,0467,919569,764
237569,7642,0187,947561,816
238561,8161,9907,976553,841
239553,8411,9628,004545,837
240545,8371,9338,032537,805
241537,8051,9058,061529,744
242529,7441,8768,089521,655
243521,6551,8488,118513,537
244513,5371,8198,147505,391
245505,3911,7908,175497,215
246497,2151,7618,204489,011
247489,0111,7328,233480,778
248480,7781,7038,263472,515
249472,5151,6738,292464,223
250464,2231,6448,321455,902
251455,9021,6158,351447,552
252447,5521,5858,380439,171
253439,1711,5558,410430,762
254430,7621,5268,440422,322
255422,3221,4968,470413,852
256413,8521,4668,500405,353
257405,3531,4368,530396,823
258396,8231,4058,560388,263
259388,2631,3758,590379,673
260379,6731,3458,621371,052
261371,0521,3148,651362,401
262362,4011,2848,682353,720
263353,7201,2538,713345,007
264345,0071,2228,743336,264
265336,2641,1918,774327,489
266327,4891,1608,805318,684
267318,6841,1298,837309,847
268309,8471,0978,868300,979
269300,9791,0668,899292,080
270292,0801,0348,931283,149
271283,1491,0038,962274,187
272274,1879718,994265,193
273265,1939399,026256,166
274256,1669079,058247,108
275247,1088759,090238,018
276238,0188439,122228,896
277228,8968119,155219,741
278219,7417789,187210,554
279210,5547469,220201,335
280201,3357139,252192,083
281192,0836809,285182,798
282182,7986479,318173,480
283173,4806149,351164,129
284164,1295819,384154,745
285154,7455489,417145,328
286145,3285159,451135,877
287135,8774819,484126,393
288126,3934489,518116,875
289116,8754149,551107,324
290107,3243809,58597,739
29197,7393469,61988,120
29288,1203129,65378,467
29378,4672789,68768,779
29468,7792449,72259,057
29559,0572099,75649,301
29649,3011759,79139,511
29739,5111409,82529,685
29829,6851059,86019,825
29919,825709,8959,930
3009,930359,9300

أرسلوا لي هذا الملخص بالبريد


أرقام استرشادية فقط — ليست عرض تمويل. تختلف معايير البنوك وأسعارها والموافقة غير مضمونة. تعمل REIN Investment بصفة وسيط وليست جهة إقراض. قد يُسترد عقارك إذا لم تواظب على السداد.

السقوف والرسوم سارية من 2026-07-01. CBUAE lending caps as commonly applied by UAE banks; DLD fee schedule. Unverified seed values — confirm before launch.