Dubai Sports City: 5-Year Cost of Ownership
Complete cost breakdown for a typical 2-bedroom apartment with 80% LTV mortgage at 4.5% fixed rate.
Community Overview
Avg Price/Sqft
AED 2900
Market rate
Service Charge
AED 8
Per sqft annually
DEWA (Water + Elec.)
AED 290
Monthly average
Cooling (if applicable)
AED 220
Monthly average
Sports-themed community with unique amenities. Growing value with academy investments. Niche market appeal.
5-Year Cost Breakdown (2BR Apartment, 1,500 sqft)
Property Purchase PriceAED 4,350,000
Down Payment (20%)AED 870,000
Loan Amount (80% LTV)AED 3,480,000
DLD Fees (~4%)AED 174,000
5-Year Mortgage PaymentsAED 1,320,972
Service Charges (5 years)AED 60,000
DEWA + Cooling (5 years)AED 30,600
Insurance (5 years)AED 17,000
TOTAL 5-YEAR COSTAED 2,581,322
Includes down payment, DLD, mortgage interest, service charges, utilities and insurance
Annual Cost Breakdown
| Cost Category | Monthly | Annual | % of Total |
|---|---|---|---|
| Mortgage Payment | AED 22,016 | AED 264,194 | 51.2% |
| Service Charges | AED 1,000 | AED 12,000 | 2.3% |
| DEWA + Cooling | AED 510 | AED 6,120 | 1.2% |
| Insurance | AED 283 | AED 3,400 | 0.7% |
| Monthly Total (excluding one-time costs) | AED 23,810 | ||
Want a Custom Cost Analysis?
Our team can model custom scenarios with different LTV, rate and property size assumptions to match your exact needs.