UAE Mortgage Payment Calculator

CBUAE-verifiedUpdated 3 June 2026Reviewed by a UAE-qualified accountant

Enter your loan amount, interest rate and term, and this calculator shows your monthly mortgage payment, the total interest you'll pay over the life of the loan, the total amount repaid, and a year-by-year amortisation schedule splitting each year into interest, principal and the falling balance. It's for estimation only — not financial advice.

Loan details

AED
%

Your all-in rate (EIBOR + margin for a variable loan).

25 yr

The Central Bank caps UAE mortgage terms at 25 years. This shows the repayment at the rate you enter — for what a bank will actually approve (after the stress test and DBR), use the eligibility calculator.

Monthly repayment
AED 8,126
over 25 years (300 payments)
Loan amount (principal)AED 1,500,000
Total interest paidAED 937,821
Total paid over the termAED 2,437,821
Year-by-year breakdown
YearInterestPrincipalBalance
1AED 63,085AED 34,428AED 1,465,572
2AED 61,592AED 35,920AED 1,429,651
3AED 60,036AED 37,477AED 1,392,174
4AED 58,412AED 39,101AED 1,353,073
5AED 56,717AED 40,796AED 1,312,277
6AED 54,949AED 42,564AED 1,269,713
7AED 53,104AED 44,408AED 1,225,305
8AED 51,180AED 46,333AED 1,178,972
9AED 49,172AED 48,341AED 1,130,631
10AED 47,077AED 50,436AED 1,080,195
11AED 44,891AED 52,622AED 1,027,573
12AED 42,611AED 54,902AED 972,671
13AED 40,231AED 57,282AED 915,389
14AED 37,749AED 59,764AED 855,625
15AED 35,159AED 62,354AED 793,271
16AED 32,456AED 65,056AED 728,215
17AED 29,637AED 67,876AED 660,339
18AED 26,696AED 70,817AED 589,521
19AED 23,626AED 73,886AED 515,635
20AED 20,424AED 77,088AED 438,546
21AED 17,084AED 80,429AED 358,117
22AED 13,598AED 83,915AED 274,202
23AED 9,961AED 87,552AED 186,651
24AED 6,167AED 91,346AED 95,305
25AED 2,208AED 95,305AED 0

Estimate only — not a loan offer. The exact figure is AED 8,126.07/month. Rates and fees vary by bank; for what you can actually borrow, run the eligibility calculator.

What this calculator works out

Give it three numbers — the loan amount, the annual interest rate and the term in years — and it returns the figure that actually matters to your monthly budget: the repayment. Alongside it you get the total interest over the life of the loan, the total paid (loan plus interest), and a full amortisation schedule showing, year by year, how much of your payments goes to interest, how much chips away at the principal, and what balance remains.

The UAE's Central Bank caps residential mortgage terms at 25 years, so that is the maximum term you can enter. Everything here is an estimate to help you plan — not a quote, and not financial advice.

The maths behind your payment

This is a standard amortising (annuity) loan: you pay the same amount every month, and the split between interest and principal shifts over time. The monthly payment M is:

M = P · r · (1 + r)n / ((1 + r)n − 1)

  • P is the loan amount (the principal).
  • r is the monthly interest rate — the annual rate divided by 12. A 4.5% annual rate is 0.045 ÷ 12 = 0.00375 a month.
  • n is the total number of monthly payments — the term in years times 12. A 25-year loan is 300 payments.

Getting r and n onto a monthly footing is the part people most often get wrong. Plug the annual rate or the number of years straight into the formula and the answer is meaningless.

Why interest and principal change over the term

Your monthly payment stays flat, but its make-up does not. Interest each month is charged on the outstanding balance, so at the start — when you still owe almost the whole loan — most of the payment is interest and only a little reduces the balance. As the balance falls, the interest portion shrinks and more of each payment goes to principal. By the final years, the bulk of every payment is repaying the loan itself.

That is why the amortisation schedule is worth reading, not just the headline number. It shows how slowly the balance moves in the early years — and why overpaying early, if your bank allows it, saves disproportionately more interest than overpaying late.

How rate and term move the payment

  • A higher rate raises both the monthly payment and the total interest — and the effect compounds over a long term, so even a fraction of a percentage point is significant on a 25-year loan.
  • A longer term lowers the monthly payment but increases the total interest, because you are borrowing the money for longer. A shorter term does the reverse: a higher monthly payment, but markedly less interest overall.

Try a few combinations to see the trade-off for yourself. The total-paid figure is the honest measure of what the loan costs you, not the monthly payment alone.

The payment you can afford vs the payment a bank will approve

This is the distinction that trips up most first-time buyers, so it's worth being clear. This calculator shows the repayment at a rate you type in. That is not the same as the loan a bank will actually approve.

Banks don't assess you on today's rate. Under CBUAE rules they apply a stress test, checking that you could still afford the payment if rates rose — lenders typically add around 2 to 4 percentage points to the rate when running that test, though the exact buffer varies by bank, so confirm the current figure with your lender. They also apply the Debt Burden Ratio (DBR): your total monthly debt repayments, mortgage included, generally cannot exceed 50% of your monthly income. Whichever limit bites first sets the loan you qualify for.

So use this page to understand what a given loan costs month to month. To find out how large a loan you'd be approved for, run the numbers through the eligibility calculator, which applies the stress test and the 50% DBR. For the mechanics behind all of this, read how mortgage repayments work.

Fixed, variable and the rate you enter

The rate you type here can be a fixed rate or a variable one — the payment maths is identical; only the certainty differs. In the UAE a variable rate is EIBOR plus a fixed bank margin: the Emirates Interbank Offered Rate moves with the market, while the margin your bank adds stays constant for the life of the loan. When EIBOR rises or falls, your variable rate — and your payment — moves with it.

If you're weighing a fixed introductory period against going variable, see fixed vs variable, and to understand the benchmark itself read EIBOR explained. Because a variable rate can change, treat any variable-rate result here as today's snapshot, not a fixed monthly commitment.

Next steps

Already refinancing rather than buying? Compare your current loan with a new one using the refinance calculator. To see how this fits with the eligibility, cost and other tools, browse all calculators. As always, the figures here are estimates to guide your planning — confirm rates, fees and approval with your bank before you commit.

Frequently asked questions

How is my monthly mortgage payment calculated in the UAE?
It uses the standard amortising annuity formula: M = P · r · (1 + r)^n / ((1 + r)^n − 1). P is the loan amount, r is the monthly rate (the annual rate divided by 12), and n is the number of monthly payments (the term in years × 12). Your payment stays the same each month, while the split between interest and principal shifts over time. It's an estimate to help you plan — not financial advice.
What is the maximum mortgage term in the UAE?
The Central Bank of the UAE caps residential mortgage terms at 25 years, which is the longest term you can enter here. A longer term lowers your monthly payment but increases the total interest you pay, because you're borrowing the money for longer.
Does this calculator tell me how much I can borrow?
No — this tool shows what a loan costs each month at a rate you choose. How much a bank will actually approve is governed by the CBUAE stress test (lenders typically add about 2–4 percentage points to the rate, though this varies by bank) and the 50% Debt Burden Ratio. To estimate your approved loan size, use the eligibility calculator instead.
Why does so much of my early payment go to interest?
Interest is charged on the outstanding balance. Early on you still owe almost the whole loan, so most of each payment is interest and only a little reduces the principal. As the balance falls, the interest portion shrinks and more of every payment repays the loan — which is why overpaying early, if your bank allows it, saves the most interest.
Can I use this for a variable-rate mortgage?
Yes. The payment maths is the same for fixed and variable rates. In the UAE a variable rate is EIBOR plus a fixed bank margin, so when EIBOR moves your rate and payment move with it. Treat a variable-rate result as today's snapshot rather than a fixed commitment, and confirm the current rate with your bank.

More free UAE property tools

Popular guides