Your figures
Minimum for this profile: 20% (AED 166,810).
Example value: enter the rate offered by your lender.
25 years maximum (CBUAE).
Monthly payment
AED 3,522
- Capital: AED 667,240 (63.15%)
- Interest: AED 389,342
Dubai Land Department fees
- Registration 4%AED 33,362
- Mortgage reg. 0.25%AED 1,668
- Trustee + VATAED 4,200
- Title deed, smart feesAED 270
Indicative simulation, not a loan offer, an approval or financial advice. Limits shown are the regulatory maximums; each lender applies its own credit policy. Interest rates are the ones you enter. Market figures are medians of Dubai Land Department registered data and describe the past, not future prices or returns.
Want these numbers checked for your own case?
A free pre-assessment by a RERA-licensed Dubai brokerage: budget, financing and projects that fit.
Mortgage on typical Warsan First Development homes
Each row starts from the median price registered with the DLD for that unit type in Warsan First Development, with the minimum down payment for an expatriate buying a first home and an example rate of 4% over 25 years. Replace the rate with your lender's in the calculator above.
| Unit | Median price (DLD) | Minimum down payment | Loan | Monthly payment* | Income at 50% DBR** |
|---|---|---|---|---|---|
| Studio | AED 523,700 | AED 104,740 (20%) | AED 418,960 | AED 2,211 | AED 4,423 |
| 1-bed apartment | AED 834,050 | AED 166,810 (20%) | AED 667,240 | AED 3,522 | AED 7,044 |
| 2-bed apartment | AED 1,309,198 | AED 261,840 (20%) | AED 1,047,358 | AED 5,528 | AED 11,057 |
* Example at 4% over 25 years, not a market rate. ** Gross monthly income at which this instalment alone reaches the 50% debt burden ratio set by the Central Bank; lenders also stress-test the rate (2 to 4 points higher) and count your other debts.
Cash needed to buy a 1-bed apartment in Warsan First Development
At the median price of AED 834,050, an expatriate first-time buyer financing 80% needs the down payment plus the Dubai Land Department fees on the day of transfer:
| Item | Amount |
|---|---|
| Down payment (20%) | AED 166,810 |
| DLD registration fee, buyer share (2%) | AED 16,681 |
| DLD registration fee, seller share (2%, often paid by the buyer by agreement) | AED 16,681 |
| Mortgage registration (0.25% of the loan) | AED 1,668 |
| Registration trustee fee incl. VAT | AED 4,200 |
| Title deed and smart fees | AED 270 |
| Total before agent commission and bank fees | AED 206,310 |
Fees from the Dubai Land Department fee schedules (see sources). Valuation and arrangement fees depend on your lender.
Buying off plan in Warsan First Development
83.9% of the 361 sales registered in Warsan First Development over the last 12 months were off-plan purchases. For a property bought off plan, the Central Bank caps the mortgage at 50% of the value, whatever the buyer, and the lender must use your own equity first before releasing loan money to the developer.
Developer payment plans spread the price over the construction period; a balance due at handover can be financed as a completed home, under the ready-property limits and your lender’s policy. Use the payment plan calculators below to map each instalment.
How the calculator works
The monthly payment of a repayment mortgage is P × r ÷ (1 − (1 + r)^−n), where P is the loan, r the monthly rate (annual rate ÷ 12) and n the number of months. The calculator then checks the result against the Central Bank of the UAE limits.
- Loan-to-value: up to 80% for an expatriate’s first home under AED 5 million (70% above), 60% for a second or investment property; 85% / 75% / 65% for UAE nationals; 50% off plan.
- Debt burden ratio: all monthly debt repayments within 50% of gross salary and regular income.
- Maximum financing: 7 years of annual income for expatriates, 8 for UAE nationals. Maximum term: 25 years.
Frequently asked questions
How much do I need to buy a 1-bed apartment in Warsan First Development?
At the DLD median price of AED 834,050, an expatriate first-time buyer puts down at least AED 166,810 (20%), plus around AED 39,500 of Dubai Land Department fees if the buyer pays the full 4% registration fee.
What salary do I need for a mortgage in Warsan First Development?
With the example rate of 4% over 25 years, the monthly payment on that home is about AED 3,522. It stays within the 50% debt burden ratio from a gross monthly income of about AED 7,044, before other debts and the lender's stress test. Enter your own rate and income in the affordability calculator for your figure.
Can I get a mortgage on an off-plan property in Warsan First Development?
Yes, within the Central Bank limit of 50% of the value for any property bought off plan. Your own payments are used first, and the lender releases its share against construction milestones confirmed by an independent party.
What is the price per square metre in Warsan First Development?
The median registered price was AED 14,526 per m² over the 12 months to 16 October 2026, against AED 12,445 over the previous 12 months. The Dubai-wide median was AED 18,545 per m² over the same period.
Where do these figures come from?
Prices: medians of the sales registered with the Dubai Land Department between 16 October 2025 and 16 October 2026 (off-plan and ready). Rents: medians of the residential Ejari contracts starting between 20 October 2025 and 20 October 2026. Medians are only shown for unit types with at least 10 records.
Go further
See every registered sale, price by building and project in Warsan First Development on our partner brokerage Cevitas, and explore the projects currently sold off plan.