Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > Jumeirah > Jumeirah 2 > Jumeirah 2 Villas

Corner Independent Villa-Large closed kitchen | Private Pool-

[LN002557]

AED550,000/ Month

For Rent

Ready

5,165 ft²

Overview

Sherwoods International Properties is pleased to offer this amazing 5 bedrooms independent villa in Jumeirah 2. The villa sits close to the beach. It features: *5 bedrooms *Large living room and dinning area *Large closed kitchen *Spacious bedrooms with build in wardrobes *Private swimming pool *Private garden *Easy access and exit to major roads *Shopping centers and groceries *Covered parking for 2 cars Payment terms: *AED 550,000 Per year *5% Security deposit *5% Agency fees

Property Details

Property ID
LN002557
Property Type
Villa
Property Status
For Rent
Year Built
0

More Info

This Listing has been verified by Dubai Land Department

Listing No: 0761192023

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	1,137	275,000	653	274,515
2	1,137	274,515	651	274,030
3	1,137	274,030	650	273,544
4	1,137	273,544	649	273,056
5	1,137	273,056	648	272,567
6	1,137	272,567	647	272,077
7	1,137	272,077	646	271,586
8	1,137	271,586	645	271,094
9	1,137	271,094	643	270,600
10	1,137	270,600	642	270,106
11	1,137	270,106	641	269,610
12	1,137	269,610	640	269,113

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	1,137	269,113	639	268,615
2	1,137	268,615	637	268,116
3	1,137	268,116	636	267,615
4	1,137	267,615	635	267,113
5	1,137	267,113	634	266,611
6	1,137	266,611	633	266,106
7	1,137	266,106	632	265,601
8	1,137	265,601	630	265,095
9	1,137	265,095	629	264,587
10	1,137	264,587	628	264,078
11	1,137	264,078	627	263,568
12	1,137	263,568	625	263,057

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	1,137	263,057	624	262,544
2	1,137	262,544	623	262,030
3	1,137	262,030	622	261,516
4	1,137	261,516	621	260,999
5	1,137	260,999	619	260,482
6	1,137	260,482	618	259,963
7	1,137	259,963	617	259,443
8	1,137	259,443	616	258,922
9	1,137	258,922	614	258,400
10	1,137	258,400	613	257,876
11	1,137	257,876	612	257,352
12	1,137	257,352	611	256,826

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	1,137	256,826	609	256,298
2	1,137	256,298	608	255,770
3	1,137	255,770	607	255,240
4	1,137	255,240	606	254,709
5	1,137	254,709	604	254,176
6	1,137	254,176	603	253,643
7	1,137	253,643	602	253,108
8	1,137	253,108	601	252,572
9	1,137	252,572	599	252,034
10	1,137	252,034	598	251,496
11	1,137	251,496	597	250,956
12	1,137	250,956	596	250,414

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	1,137	250,414	594	249,872
2	1,137	249,872	593	249,328
3	1,137	249,328	592	248,783
4	1,137	248,783	590	248,236
5	1,137	248,236	589	247,689
6	1,137	247,689	588	247,140
7	1,137	247,140	586	246,589
8	1,137	246,589	585	246,038
9	1,137	246,038	584	245,485
10	1,137	245,485	583	244,931
11	1,137	244,931	581	244,375
12	1,137	244,375	580	243,818

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	1,137	243,818	579	243,260
2	1,137	243,260	577	242,700
3	1,137	242,700	576	242,139
4	1,137	242,139	575	241,577
5	1,137	241,577	573	241,014
6	1,137	241,014	572	240,449
7	1,137	240,449	571	239,883
8	1,137	239,883	569	239,315
9	1,137	239,315	568	238,746
10	1,137	238,746	567	238,176
11	1,137	238,176	565	237,604
12	1,137	237,604	564	237,031

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	1,137	237,031	562	236,457
2	1,137	236,457	561	235,881
3	1,137	235,881	560	235,304
4	1,137	235,304	558	234,726
5	1,137	234,726	557	234,146
6	1,137	234,146	556	233,565
7	1,137	233,565	554	232,982
8	1,137	232,982	553	232,398
9	1,137	232,398	551	231,813
10	1,137	231,813	550	231,226
11	1,137	231,226	549	230,638
12	1,137	230,638	547	230,049

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	1,137	230,049	546	229,458
2	1,137	229,458	544	228,865
3	1,137	228,865	543	228,272
4	1,137	228,272	542	227,676
5	1,137	227,676	540	227,080
6	1,137	227,080	539	226,482
7	1,137	226,482	537	225,883
8	1,137	225,883	536	225,282
9	1,137	225,282	535	224,680
10	1,137	224,680	533	224,076
11	1,137	224,076	532	223,471
12	1,137	223,471	530	222,864

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	1,137	222,864	529	222,256
2	1,137	222,256	527	221,647
3	1,137	221,647	526	221,036
4	1,137	221,036	524	220,424
5	1,137	220,424	523	219,810
6	1,137	219,810	522	219,195
7	1,137	219,195	520	218,578
8	1,137	218,578	519	217,960
9	1,137	217,960	517	217,340
10	1,137	217,340	516	216,719
11	1,137	216,719	514	216,096
12	1,137	216,096	513	215,472

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	1,137	215,472	511	214,847
2	1,137	214,847	510	214,220
3	1,137	214,220	508	213,591
4	1,137	213,591	507	212,961
5	1,137	212,961	505	212,330
6	1,137	212,330	504	211,697
7	1,137	211,697	502	211,062
8	1,137	211,062	501	210,426
9	1,137	210,426	499	209,789
10	1,137	209,789	498	209,150
11	1,137	209,150	496	208,509
12	1,137	208,509	495	207,867

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	1,137	207,867	493	207,224
2	1,137	207,224	492	206,578
3	1,137	206,578	490	205,932
4	1,137	205,932	489	205,284
5	1,137	205,284	487	204,634
6	1,137	204,634	486	203,983
7	1,137	203,983	484	203,330
8	1,137	203,330	482	202,675
9	1,137	202,675	481	202,019
10	1,137	202,019	479	201,362
11	1,137	201,362	478	200,703
12	1,137	200,703	476	200,042

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	1,137	200,042	475	199,380
2	1,137	199,380	473	198,716
3	1,137	198,716	471	198,051
4	1,137	198,051	470	197,384
5	1,137	197,384	468	196,716
6	1,137	196,716	467	196,046
7	1,137	196,046	465	195,374
8	1,137	195,374	464	194,701
9	1,137	194,701	462	194,026
10	1,137	194,026	460	193,349
11	1,137	193,349	459	192,671
12	1,137	192,671	457	191,991

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	1,137	191,991	455	191,310
2	1,137	191,310	454	190,627
3	1,137	190,627	452	189,943
4	1,137	189,943	451	189,257
5	1,137	189,257	449	188,569
6	1,137	188,569	447	187,879
7	1,137	187,879	446	187,188
8	1,137	187,188	444	186,496
9	1,137	186,496	442	185,801
10	1,137	185,801	441	185,105
11	1,137	185,105	439	184,408
12	1,137	184,408	437	183,708

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	1,137	183,708	436	183,007
2	1,137	183,007	434	182,305
3	1,137	182,305	432	181,600
4	1,137	181,600	431	180,894
5	1,137	180,894	429	180,187
6	1,137	180,187	427	179,477
7	1,137	179,477	426	178,766
8	1,137	178,766	424	178,054
9	1,137	178,054	422	177,339
10	1,137	177,339	421	176,623
11	1,137	176,623	419	175,905
12	1,137	175,905	417	175,186

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	1,137	175,186	416	174,465
2	1,137	174,465	414	173,742
3	1,137	173,742	412	173,017
4	1,137	173,017	410	172,291
5	1,137	172,291	409	171,563
6	1,137	171,563	407	170,833
7	1,137	170,833	405	170,101
8	1,137	170,101	403	169,368
9	1,137	169,368	402	168,633
10	1,137	168,633	400	167,896
11	1,137	167,896	398	167,158
12	1,137	167,158	397	166,417

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	1,137	166,417	395	165,675
2	1,137	165,675	393	164,931
3	1,137	164,931	391	164,186
4	1,137	164,186	389	163,438
5	1,137	163,438	388	162,689
6	1,137	162,689	386	161,938
7	1,137	161,938	384	161,186
8	1,137	161,186	382	160,431
9	1,137	160,431	381	159,675
10	1,137	159,675	379	158,917
11	1,137	158,917	377	158,157
12	1,137	158,157	375	157,396

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	1,137	157,396	373	156,632
2	1,137	156,632	372	155,867
3	1,137	155,867	370	155,100
4	1,137	155,100	368	154,331
5	1,137	154,331	366	153,560
6	1,137	153,560	364	152,787
7	1,137	152,787	362	152,013
8	1,137	152,013	361	151,237
9	1,137	151,237	359	150,459
10	1,137	150,459	357	149,679
11	1,137	149,679	355	148,897
12	1,137	148,897	353	148,113

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	1,137	148,113	351	147,328
2	1,137	147,328	349	146,540
3	1,137	146,540	348	145,751
4	1,137	145,751	346	144,960
5	1,137	144,960	344	144,167
6	1,137	144,167	342	143,372
7	1,137	143,372	340	142,575
8	1,137	142,575	338	141,777
9	1,137	141,777	336	140,976
10	1,137	140,976	334	140,174
11	1,137	140,174	332	139,369
12	1,137	139,369	331	138,563

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	1,137	138,563	329	137,755
2	1,137	137,755	327	136,945
3	1,137	136,945	325	136,133
4	1,137	136,133	323	135,319
5	1,137	135,319	321	134,503
6	1,137	134,503	319	133,685
7	1,137	133,685	317	132,865
8	1,137	132,865	315	132,043
9	1,137	132,043	313	131,220
10	1,137	131,220	311	130,394
11	1,137	130,394	309	129,567
12	1,137	129,567	307	128,737

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	1,137	128,737	305	127,905
2	1,137	127,905	303	127,072
3	1,137	127,072	301	126,236
4	1,137	126,236	299	125,399
5	1,137	125,399	297	124,560
6	1,137	124,560	295	123,718
7	1,137	123,718	293	122,875
8	1,137	122,875	291	122,029
9	1,137	122,029	289	121,182
10	1,137	121,182	287	120,332
11	1,137	120,332	285	119,481
12	1,137	119,481	283	118,627

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	1,137	118,627	281	117,772
2	1,137	117,772	279	116,914
3	1,137	116,914	277	116,055
4	1,137	116,055	275	115,193
5	1,137	115,193	273	114,329
6	1,137	114,329	271	113,463
7	1,137	113,463	269	112,596
8	1,137	112,596	267	111,726
9	1,137	111,726	265	110,854
10	1,137	110,854	263	109,980
11	1,137	109,980	261	109,104
12	1,137	109,104	259	108,226

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	1,137	108,226	257	107,345
2	1,137	107,345	254	106,463
3	1,137	106,463	252	105,579
4	1,137	105,579	250	104,692
5	1,137	104,692	248	103,803
6	1,137	103,803	246	102,913
7	1,137	102,913	244	102,020
8	1,137	102,020	242	101,125
9	1,137	101,125	240	100,228
10	1,137	100,228	238	99,328
11	1,137	99,328	235	98,427
12	1,137	98,427	233	97,524

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	1,137	97,524	231	96,618
2	1,137	96,618	229	95,710
3	1,137	95,710	227	94,800
4	1,137	94,800	225	93,888
5	1,137	93,888	222	92,974
6	1,137	92,974	220	92,057
7	1,137	92,057	218	91,139
8	1,137	91,139	216	90,218
9	1,137	90,218	214	89,295
10	1,137	89,295	212	88,369
11	1,137	88,369	209	87,442
12	1,137	87,442	207	86,512

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	1,137	86,512	205	85,581
2	1,137	85,581	203	84,647
3	1,137	84,647	201	83,710
4	1,137	83,710	198	82,772
5	1,137	82,772	196	81,831
6	1,137	81,831	194	80,888
7	1,137	80,888	192	79,943
8	1,137	79,943	189	78,996
9	1,137	78,996	187	78,046
10	1,137	78,046	185	77,094
11	1,137	77,094	183	76,140
12	1,137	76,140	180	75,183

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	1,137	75,183	178	74,225
2	1,137	74,225	176	73,264
3	1,137	73,264	174	72,300
4	1,137	72,300	171	71,335
5	1,137	71,335	169	70,367
6	1,137	70,367	167	69,397
7	1,137	69,397	164	68,424
8	1,137	68,424	162	67,450
9	1,137	67,450	160	66,473
10	1,137	66,473	157	65,493
11	1,137	65,493	155	64,511
12	1,137	64,511	153	63,527

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	1,137	63,527	150	62,541
2	1,137	62,541	148	61,552
3	1,137	61,552	146	60,561
4	1,137	60,561	143	59,568
5	1,137	59,568	141	58,572
6	1,137	58,572	139	57,574
7	1,137	57,574	136	56,573
8	1,137	56,573	134	55,570
9	1,137	55,570	131	54,565
10	1,137	54,565	129	53,557
11	1,137	53,557	127	52,547
12	1,137	52,547	124	51,535

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	1,137	51,535	122	50,520
2	1,137	50,520	119	49,502
3	1,137	49,502	117	48,483
4	1,137	48,483	115	47,461
5	1,137	47,461	112	46,436
6	1,137	46,436	110	45,409
7	1,137	45,409	107	44,380
8	1,137	44,380	105	43,348
9	1,137	43,348	102	42,313
10	1,137	42,313	100	41,277
11	1,137	41,277	98	40,237
12	1,137	40,237	95	39,196

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	1,137	39,196	93	38,151
2	1,137	38,151	90	37,105
3	1,137	37,105	88	36,056
4	1,137	36,056	85	35,004
5	1,137	35,004	83	33,950
6	1,137	33,950	80	32,893
7	1,137	32,893	78	31,834
8	1,137	31,834	75	30,772
9	1,137	30,772	73	29,708
10	1,137	29,708	70	28,641
11	1,137	28,641	68	27,572
12	1,137	27,572	65	26,500

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	1,137	26,500	62	25,426
2	1,137	25,426	60	24,349
3	1,137	24,349	57	23,270
4	1,137	23,270	55	22,188
5	1,137	22,188	52	21,103
6	1,137	21,103	50	20,016
7	1,137	20,016	47	18,926
8	1,137	18,926	44	17,834
9	1,137	17,834	42	16,739
10	1,137	16,739	39	15,641
11	1,137	15,641	37	14,541
12	1,137	14,541	34	13,439

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	1,137	13,439	31	12,333
2	1,137	12,333	29	11,225
3	1,137	11,225	26	10,115
4	1,137	10,115	24	9,001
5	1,137	9,001	21	7,885
6	1,137	7,885	18	6,767
7	1,137	6,767	16	5,646
8	1,137	5,646	13	4,522
9	1,137	4,522	10	3,395
10	1,137	3,395	8	2,266
11	1,137	2,266	5	1,134
12	1,137	1,134	2	4

Bridget Kambari

Branch Manager

UAE > Dubai > Jumeirah > Jumeirah 2 > Jumeirah 2 Villas

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

Corner Independent Villa-Large closed kitchen | Private Pool-

Preferences

Quick Menu

Contact Us

RERA No. 1238