I Ran the Numbers · Episode 2
How much cash do you actually need to buy an AED 900,000 apartment in Dubai?
Last updated June 2026 · Worked example, not a recommendation
Short answer
On a AED 900,000 purchase with a 20% mortgage, you need AED 246,000 in total day-one cash — AED 180,000 as a down payment, plus AED 66,000 in fees covering the DLD transfer fee, agency commission, mortgage registration, bank arrangement, and valuation. Your monthly mortgage payment over 25 years at 4.5% is roughly AED 4,002. Over the full term, the bank collects AED 480,598 in interest — more than half the original purchase price.
The scenario
Property price
AED 900,000
Down payment
20% — AED 180,000
Interest rate
4.5% per annum
Purchase type
Mortgage (expat)
Day-one cash required
The down payment is only part of what you need on day one. Here are all the costs due before you collect the keys.
Down payment20% of purchase price
AED 180,000
DLD Transfer FeeDubai Land Department — 4%
AED 36,000
Agency feeBuyer's agent commission — 2%
AED 18,000
Mortgage registrationDubai Land Department — 0.25% of loan
AED 1,800
Bank arrangement feeLoan processing — 1% of loan
AED 7,200
Valuation feeBank-required property appraisal
AED 3,000
Fees above down payment
AED 66,000
Total day-one cash required
AED 246,000
The mortgage over 25 years
Monthly payment
AED 4,002
every month for 25 yrs
Loan amount
AED 720,000
financed by bank
Total interest paid
AED 480,598
over full 25-year term
YieldOS read
By the end of the term, you will have repaid AED 1,200,598 on a AED 720,000 loan. The bank collects AED 480,598 — 40% of every dirham you pay goes to interest, not equity. That is the real cost of buying in Dubai with a mortgage. Now you know.
Assumptions & sources
Verified — property price, DLD rate
Indicative — agency fee, bank fees
Illustrative — interest rate, term, mortgage outputs
- Property price AED 900,000: same listing used in Episode 1 (The East Crest by Meteora, JVC, as listed on Property Finder, June 2026).
- DLD Transfer Fee 4%: Dubai Land Department standard rate for residential property.
- Down payment 20%: minimum for expat buyers in Dubai per UAE Central Bank mortgage regulations.
- Agency fee 2%, mortgage registration 0.25%, bank arrangement 1%, valuation AED 3,000: indicative market-standard rates, subject to variation by lender and agent.
- Interest rate 4.5%, 25-year term: illustrative assumptions used in the YieldOS Mortgage Calculator. Actual rates vary by bank, profile, and market conditions.
- Monthly payment AED 4,002 and total interest AED 480,598: derived from the inputs above; re-running the same figures reproduces these results.
Knowledge is the only edge that never expires.
All YieldOS content is for educational purposes only and does not constitute financial, investment, tax, or legal advice. Figures are a worked example based on the assumptions stated above. Mortgage rates, fees, and regulatory requirements change over time — verify all figures independently and consult a licensed mortgage advisor before making decisions.