1
Bedrooms
2
Bathrooms
736.03 sqft
Area
Apartment
Property Type
No Info
Furnishing
Abu Dhabi
Location
ADMIN FEEZ FREE FREEHOLD
Minimum down payment for this scenario is 20%.
Maximum age at loan maturity: 65 years (salaried) / 70 years (self-employed).
Estimated Monthly EMI
This calculator provides an estimate only. Actual payments may vary based on your credit profile, bank terms, and applicable fees.
Additional costs include:
Consult a licensed mortgage broker for accurate figures.
| Year | Principal Paid | Interest Paid | Balance |
|---|---|---|---|
| 1 | AED 22,726 | AED 31,935 | AED 697,274 |
| 2 | AED 23,770 | AED 30,891 | AED 673,504 |
| 3 | AED 24,862 | AED 29,799 | AED 648,643 |
| 4 | AED 26,004 | AED 28,657 | AED 622,639 |
| 5 | AED 27,199 | AED 27,462 | AED 595,440 |
| 6 | AED 28,448 | AED 26,213 | AED 566,992 |
| 7 | AED 29,755 | AED 24,906 | AED 537,237 |
| 8 | AED 31,122 | AED 23,539 | AED 506,115 |
| 9 | AED 32,552 | AED 22,109 | AED 473,563 |
| 10 | AED 34,047 | AED 20,614 | AED 439,516 |
| 11 | AED 35,611 | AED 19,050 | AED 403,905 |
| 12 | AED 37,247 | AED 17,414 | AED 366,658 |
| 13 | AED 38,958 | AED 15,703 | AED 327,699 |
| 14 | AED 40,748 | AED 13,913 | AED 286,951 |
| 15 | AED 42,620 | AED 12,041 | AED 244,331 |
| 16 | AED 44,578 | AED 10,083 | AED 199,753 |
| 17 | AED 46,626 | AED 8,035 | AED 153,128 |
| 18 | AED 48,768 | AED 5,893 | AED 104,360 |
| 19 | AED 51,008 | AED 3,653 | AED 53,352 |
| 20 | AED 53,352 | AED 1,309 | AED 0 |
