Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > Downtown Dubai > Burj Khalifa Area > Burj Khalifa

Spacious | Fountain View | Vacant

[Spacious | High floor Fountain View | Vacant]

AED450,000/ Month

For Rent

Ready

2,058 ft²

Overview

Sherwoods International Properties is pleased to offer you this spacious 2 bedroom + maids Apartment for rent in Downtown, Burj Khalifa, Dubai. Property Features: * Vacant * Chiller: Empower * 24/7 security * Full Dubai Mall Fountain View * Gymnasium * Swimming pool Building Amenities: - Internal access to Dubai Mall Sky Lounge located on the 123rd Floor (exclusive to residents) 24hr Concierge Service Two tennis courts, plus basketball court available on Saturdays Fully equipped gym plus two swimming pools Business Centre located on the 43rd Floor Meeting Rooms located on the 43rd & 76th Floors 24hr Grocery Store located on the Ground Floor 15% discount for Residents at six Armani Hotel restaurants Housekeeping, Laundry and Carwash Services available. The living spaces offer close and direct access to Fashion Avenue, Dubai Mall and Burj Khalifa, and many such famous spots. Dive into the world of inspired architecture and artistic designs, influential art and stylish interior. The most famous community in the world is known for its world class development and luxurious spaces, curated brands and multinational corporations.

Property Details

Property ID
Spacious | High floor Fountain View | Vacant
Property Type
Apartment
Property Status
For Rent
Year Built
2010

More Info

This Listing has been verified by Dubai Land Department

Listing No: 7121535900

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	930	225,000	534	224,603
2	930	224,603	533	224,206
3	930	224,206	532	223,808
4	930	223,808	531	223,409
5	930	223,409	530	223,009
6	930	223,009	529	222,609
7	930	222,609	528	222,207
8	930	222,207	527	221,804
9	930	221,804	526	221,400
10	930	221,400	525	220,996
11	930	220,996	524	220,590
12	930	220,590	523	220,183

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	930	220,183	522	219,776
2	930	219,776	521	219,367
3	930	219,367	520	218,958
4	930	218,958	520	218,547
5	930	218,547	519	218,136
6	930	218,136	518	217,723
7	930	217,723	517	217,310
8	930	217,310	516	216,896
9	930	216,896	515	216,480
10	930	216,480	514	216,064
11	930	216,064	513	215,647
12	930	215,647	512	215,228

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	930	215,228	511	214,809
2	930	214,809	510	214,388
3	930	214,388	509	213,967
4	930	213,967	508	213,545
5	930	213,545	507	213,121
6	930	213,121	506	212,697
7	930	212,697	505	212,272
8	930	212,272	504	211,845
9	930	211,845	503	211,418
10	930	211,418	502	210,990
11	930	210,990	501	210,560
12	930	210,560	500	210,130

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	930	210,130	499	209,698
2	930	209,698	498	209,266
3	930	209,266	497	208,832
4	930	208,832	495	208,398
5	930	208,398	494	207,962
6	930	207,962	493	207,526
7	930	207,526	492	207,088
8	930	207,088	491	206,649
9	930	206,649	490	206,210
10	930	206,210	489	205,769
11	930	205,769	488	205,327
12	930	205,327	487	204,884

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	930	204,884	486	204,440
2	930	204,440	485	203,996
3	930	203,996	484	203,549
4	930	203,549	483	203,102
5	930	203,102	482	202,654
6	930	202,654	481	202,205
7	930	202,205	480	201,755
8	930	201,755	479	201,303
9	930	201,303	478	200,851
10	930	200,851	477	200,398
11	930	200,398	475	199,943
12	930	199,943	474	199,487

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	930	199,487	473	199,031
2	930	199,031	472	198,573
3	930	198,573	471	198,114
4	930	198,114	470	197,654
5	930	197,654	469	197,193
6	930	197,193	468	196,731
7	930	196,731	467	196,267
8	930	196,267	466	195,803
9	930	195,803	465	195,338
10	930	195,338	463	194,871
11	930	194,871	462	194,403
12	930	194,403	461	193,935

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	930	193,935	460	193,465
2	930	193,465	459	192,994
3	930	192,994	458	192,522
4	930	192,522	457	192,048
5	930	192,048	456	191,574
6	930	191,574	454	191,098
7	930	191,098	453	190,622
8	930	190,622	452	190,144
9	930	190,144	451	189,665
10	930	189,665	450	189,185
11	930	189,185	449	188,704
12	930	188,704	448	188,221

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	930	188,221	447	187,738
2	930	187,738	445	187,253
3	930	187,253	444	186,768
4	930	186,768	443	186,281
5	930	186,281	442	185,793
6	930	185,793	441	185,303
7	930	185,303	440	184,813
8	930	184,813	438	184,321
9	930	184,321	437	183,829
10	930	183,829	436	183,335
11	930	183,335	435	182,840
12	930	182,840	434	182,343

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	930	182,343	433	181,846
2	930	181,846	431	181,347
3	930	181,347	430	180,847
4	930	180,847	429	180,346
5	930	180,346	428	179,844
6	930	179,844	427	179,341
7	930	179,341	425	178,836
8	930	178,836	424	178,331
9	930	178,331	423	177,824
10	930	177,824	422	177,315
11	930	177,315	421	176,806
12	930	176,806	419	176,296

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	930	176,296	418	175,784
2	930	175,784	417	175,271
3	930	175,271	416	174,756
4	930	174,756	415	174,241
5	930	174,241	413	173,724
6	930	173,724	412	173,206
7	930	173,206	411	172,687
8	930	172,687	410	172,167
9	930	172,167	408	171,645
10	930	171,645	407	171,122
11	930	171,122	406	170,598
12	930	170,598	405	170,073

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	930	170,073	403	169,546
2	930	169,546	402	169,019
3	930	169,019	401	168,490
4	930	168,490	400	167,959
5	930	167,959	398	167,428
6	930	167,428	397	166,895
7	930	166,895	396	166,361
8	930	166,361	395	165,825
9	930	165,825	393	165,289
10	930	165,289	392	164,751
11	930	164,751	391	164,211
12	930	164,211	390	163,671

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	930	163,671	388	163,129
2	930	163,129	387	162,586
3	930	162,586	386	162,042
4	930	162,042	384	161,496
5	930	161,496	383	160,949
6	930	160,949	382	160,401
7	930	160,401	380	159,851
8	930	159,851	379	159,300
9	930	159,300	378	158,748
10	930	158,748	377	158,195
11	930	158,195	375	157,640
12	930	157,640	374	157,084

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	930	157,084	373	156,526
2	930	156,526	371	155,968
3	930	155,968	370	155,408
4	930	155,408	369	154,846
5	930	154,846	367	154,283
6	930	154,283	366	153,719
7	930	153,719	365	153,154
8	930	153,154	363	152,587
9	930	152,587	362	152,019
10	930	152,019	361	151,450
11	930	151,450	359	150,879
12	930	150,879	358	150,307

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	930	150,307	356	149,733
2	930	149,733	355	149,158
3	930	149,158	354	148,582
4	930	148,582	352	148,004
5	930	148,004	351	147,425
6	930	147,425	350	146,845
7	930	146,845	348	146,263
8	930	146,263	347	145,680
9	930	145,680	345	145,096
10	930	145,096	344	144,510
11	930	144,510	343	143,922
12	930	143,922	341	143,334

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	930	143,334	340	142,744
2	930	142,744	339	142,152
3	930	142,152	337	141,559
4	930	141,559	336	140,965
5	930	140,965	334	140,369
6	930	140,369	333	139,772
7	930	139,772	331	139,174
8	930	139,174	330	138,574
9	930	138,574	329	137,972
10	930	137,972	327	137,369
11	930	137,369	326	136,765
12	930	136,765	324	136,159

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	930	136,159	323	135,552
2	930	135,552	321	134,944
3	930	134,944	320	134,334
4	930	134,334	319	133,722
5	930	133,722	317	133,109
6	930	133,109	316	132,495
7	930	132,495	314	131,879
8	930	131,879	313	131,262
9	930	131,262	311	130,643
10	930	130,643	310	130,023
11	930	130,023	308	129,401
12	930	129,401	307	128,778

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	930	128,778	305	128,153
2	930	128,153	304	127,527
3	930	127,527	302	126,900
4	930	126,900	301	126,271
5	930	126,271	299	125,640
6	930	125,640	298	125,008
7	930	125,008	296	124,374
8	930	124,374	295	123,739
9	930	123,739	293	123,102
10	930	123,102	292	122,464
11	930	122,464	290	121,825
12	930	121,825	289	121,184

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	930	121,184	287	120,541
2	930	120,541	286	119,897
3	930	119,897	284	119,251
4	930	119,251	283	118,604
5	930	118,604	281	117,955
6	930	117,955	280	117,304
7	930	117,304	278	116,652
8	930	116,652	277	115,999
9	930	115,999	275	115,344
10	930	115,344	273	114,687
11	930	114,687	272	114,029
12	930	114,029	270	113,370

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	930	113,370	269	112,708
2	930	112,708	267	112,046
3	930	112,046	266	111,381
4	930	111,381	264	110,715
5	930	110,715	262	110,048
6	930	110,048	261	109,379
7	930	109,379	259	108,708
8	930	108,708	258	108,035
9	930	108,035	256	107,362
10	930	107,362	254	106,686
11	930	106,686	253	106,009
12	930	106,009	251	105,330

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	930	105,330	250	104,650
2	930	104,650	248	103,968
3	930	103,968	246	103,284
4	930	103,284	245	102,599
5	930	102,599	243	101,912
6	930	101,912	242	101,224
7	930	101,224	240	100,534
8	930	100,534	238	99,842
9	930	99,842	237	99,149
10	930	99,149	235	98,454
11	930	98,454	233	97,757
12	930	97,757	232	97,059

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	930	97,059	230	96,359
2	930	96,359	228	95,657
3	930	95,657	227	94,954
4	930	94,954	225	94,249
5	930	94,249	223	93,542
6	930	93,542	222	92,834
7	930	92,834	220	92,124
8	930	92,124	218	91,412
9	930	91,412	217	90,698
10	930	90,698	215	89,983
11	930	89,983	213	89,267
12	930	89,267	212	88,548

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	930	88,548	210	87,828
2	930	87,828	208	87,106
3	930	87,106	206	86,382
4	930	86,382	205	85,657
5	930	85,657	203	84,930
6	930	84,930	201	84,201
7	930	84,201	199	83,471
8	930	83,471	198	82,738
9	930	82,738	196	82,004
10	930	82,004	194	81,269
11	930	81,269	193	80,531
12	930	80,531	191	79,792

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	930	79,792	189	79,051
2	930	79,051	187	78,308
3	930	78,308	185	77,564
4	930	77,564	184	76,817
5	930	76,817	182	76,069
6	930	76,069	180	75,319
7	930	75,319	178	74,568
8	930	74,568	177	73,814
9	930	73,814	175	73,059
10	930	73,059	173	72,302
11	930	72,302	171	71,543
12	930	71,543	169	70,783

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	930	70,783	168	70,020
2	930	70,020	166	69,256
3	930	69,256	164	68,490
4	930	68,490	162	67,722
5	930	67,722	160	66,953
6	930	66,953	159	66,181
7	930	66,181	157	65,408
8	930	65,408	155	64,633
9	930	64,633	153	63,856
10	930	63,856	151	63,077
11	930	63,077	149	62,296
12	930	62,296	147	61,514

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	930	61,514	146	60,729
2	930	60,729	144	59,943
3	930	59,943	142	59,155
4	930	59,155	140	58,365
5	930	58,365	138	57,573
6	930	57,573	136	56,779
7	930	56,779	134	55,984
8	930	55,984	132	55,186
9	930	55,186	131	54,387
10	930	54,387	129	53,585
11	930	53,585	127	52,782
12	930	52,782	125	51,977

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	930	51,977	123	51,170
2	930	51,170	121	50,361
3	930	50,361	119	49,550
4	930	49,550	117	48,737
5	930	48,737	115	47,922
6	930	47,922	113	47,106
7	930	47,106	111	46,287
8	930	46,287	109	45,466
9	930	45,466	107	44,644
10	930	44,644	106	43,819
11	930	43,819	104	42,993
12	930	42,993	102	42,165

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	930	42,165	100	41,334
2	930	41,334	98	40,502
3	930	40,502	96	39,668
4	930	39,668	94	38,831
5	930	38,831	92	37,993
6	930	37,993	90	37,153
7	930	37,153	88	36,311
8	930	36,311	86	35,466
9	930	35,466	84	34,620
10	930	34,620	82	33,772
11	930	33,772	80	32,921
12	930	32,921	78	32,069

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	930	32,069	76	31,215
2	930	31,215	74	30,358
3	930	30,358	72	29,500
4	930	29,500	70	28,640
5	930	28,640	68	27,777
6	930	27,777	65	26,913
7	930	26,913	63	26,046
8	930	26,046	61	25,177
9	930	25,177	59	24,307
10	930	24,307	57	23,434
11	930	23,434	55	22,559
12	930	22,559	53	21,682

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	930	21,682	51	20,803
2	930	20,803	49	19,922
3	930	19,922	47	19,039
4	930	19,039	45	18,153
5	930	18,153	43	17,266
6	930	17,266	41	16,377
7	930	16,377	38	15,485
8	930	15,485	36	14,591
9	930	14,591	34	13,695
10	930	13,695	32	12,797
11	930	12,797	30	11,897
12	930	11,897	28	10,995

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	930	10,995	26	10,091
2	930	10,091	23	9,184
3	930	9,184	21	8,275
4	930	8,275	19	7,365
5	930	7,365	17	6,452
6	930	6,452	15	5,536
7	930	5,536	13	4,619
8	930	4,619	10	3,700
9	930	3,700	8	2,778
10	930	2,778	6	1,854
11	930	1,854	4	928
12	930	928	2	3

Bridget Kambari

Branch Manager

UAE > Dubai > Downtown Dubai > Burj Khalifa Area > Burj Khalifa Zone 4

View in Google Maps

We use cookies on our website to give you the most relevant experience by remembering your preferences and repeat visits. By clicking “Accept”, you consent to the use of ALL the cookies.

cookies settings

Connect Your Listing with the Right Buyers

Considering selling your property? Contact us for a free consultation. Our expert team is ready to assist you in navigating the market and finding the ideal buyer.

Send an enquiry

Stay Informed on Market Developments

With over 35 years of experience, Sherwoods has been a leader in the real estate industry, offering a full spectrum of services from residential and commercial sales to property management.

Quick Menu

Contact Us

SIP Properties Brokers LLC RERA No. 1238, Office- Unit 124 First floor, Al Joud Center, Sheikh Zayed Road
+971 04 355 0094
info@sherwoodsproperty.com

Spacious | Fountain View | Vacant

Preferences

Quick Menu

Contact Us

RERA No. 1238