Loan Details
Down payment is typically 20% for expats, 15% for UAE nationals.
+ AED 125,000 in fees (not financed)
Mandatory costs — estimated
DLD (4%)
AED 80,000
Agent (2%)
AED 40,000
Admin
AED 5,000
This is the minimum cash required to buy this property in Dubai.
Monthly Payment
8,893 AED
300 payments · Paid off May 2051
Total Interest
AED 1.07M
67% of loan
Total Repaid
AED 2.67M
Loan + interest
Loan Amount
AED 1.60M
Effective Rate
4.50%
Annual (p.a.)
ROI Calculator
Calculate return on this property
AED 2,000,000 · 20% down · 4.5% rate
Figures are illustrative. Actual rates depend on credit profile, bank policies, and property type.
Premium Mortgage Service
Get the best rate for your mortgage
Our mortgage advisors compare 15+ UAE banks to find you the lowest rate and fastest pre-approval — free of charge.
No obligation · Free service
Amortisation Schedule
Click any year to expand monthly breakdown
25-year schedule
| Year | Payment | Principal | Interest | Balance | P / I Split | |
|---|---|---|---|---|---|---|
| Year 1 | AED 107K | AED 35K | AED 71K | AED 1.56M | 33% P67% I | |
| Year 5 | AED 107K | AED 42K | AED 64K | AED 1.41M | 40% P60% I | |
| Year 10 | AED 107K | AED 53K | AED 54K | AED 1.16M | 50% P50% I | |
| Year 15 | AED 107K | AED 66K | AED 40K | AED 858K | 62% P38% I | |
| Year 20 | AED 107K | AED 83K | AED 24K | AED 477K | 78% P22% I | |
| Year 25 | AED 107K | AED 104K | AED 3K | AED 0 | 98% P2% I |