Tools · Mortgage · Altamimi ROI Model

Dubai Mortgage  Calculator

Full amortisation schedule, overpayment savings, and refinancing break-even — all in one place.

Altamimi ROI Model · Verdict

Monthly payment is the least important number here: Total interest over the full term is what matters. On AED 1.5M at 4.5% over 25 years, you repay AED 2.47M total — AED 970K goes to interest. The amortisation schedule shows exactly when the tide turns.

Good for

  • · Understanding total borrowing cost
  • · Modelling overpayment savings
  • · Refinancing break-even analysis

Not for

  • · Deciding whether to buy — use the ROI Calculator
  • · Cash purchase ROI analysis

Loan Details

Down payment is typically 20% for expats, 15% for UAE nationals.

Down PaymentAED 400,000
%
Loan AmountAED 1,600,000
⚠️

+ AED 125,000 in fees (not financed)

Mandatory costs — estimated

DLD (4%)

AED 80,000

Agent (2%)

AED 40,000

Admin

AED 5,000

True cash neededAED 525,000

This is the minimum cash required to buy this property in Dubai.

Min. monthly income (CB rule)AED 18,000
See full investment breakdown →
Optional

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

Get a Free Mortgage Quote →

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.

Free comparisonADCB · Mashreq · HSBC · DIB + morePre-approval in 48h
Get Mortgage Quotes

No obligation · Free service

Amortisation Schedule

Click any year to expand monthly breakdown

25-year schedule

YearPaymentPrincipalInterestBalanceP / I Split
Year 1AED 107KAED 35KAED 71KAED 1.56M
33% P67% I
Year 5AED 107KAED 42KAED 64KAED 1.41M
40% P60% I
Year 10AED 107KAED 53KAED 54KAED 1.16M
50% P50% I
Year 15AED 107KAED 66KAED 40KAED 858K
62% P38% I
Year 20AED 107KAED 83KAED 24KAED 477K
78% P22% I
Year 25AED 107KAED 104KAED 3KAED 0
98% P2% I

FAQ

Mortgage Calculator — Common Questions

Everything you need to know about Dubai mortgage terms, overpayments, and refinancing.

WhatsApp