Overview

Property Details

Features

Additional Info

Mortgage Calculator

UAE > Dubai > Mohammed Bin Rashid City > District One > Residences 15

Pool View I Ready To Move In | Community Living

[LN000823]

AED120,000/ Month

For Rent

Off-plan

608 ft²

Overview

Sherwoods property is proud to present this stunning One bedroom apartment for rent. Located in Mohammed Bin Rashid Al Maktoum City. This waterfront residence has spectacular views of the Crystal Lagoon and acres of lush greenery. Designed to the highest standards, each detail is guaranteed to exceed all your expectations. Key features: Spacious 1 double bedroom Stunning views Ensuite bathroom Large open plane living room Fully integrated kitchen 2 Bathrooms Balcony Outdoor gymnasium Jogging Park Bicycle track Parks Pharmacy Supermarkets 14km of pristine white sand beachfront 7km-long Crystal Lagoon Living at Mohammed Bin Rashid Al Maktoum City – District One places you at the epicenter of this vibrant city, with its phenomenal array of experiences literally at your feet. From the iconic Downtown district to the celebrated Meydan Grandstand and Racecourse, Jumeirah Beach and more. For more information, please contact using the details provided.

Property Details

Property ID
LN000823
Property Type
Apartment
Property Status
For Rent
Year Built
2023

Facts and Features

Cycling tracks

Fitness Center

Mosque

Public park

Restaurants

Bank/ATM Facility

Bus services

Built in wardrobes

On low floor

Pets allowed

Private swimming pool

24 hours Maintenance

More Info

This Listing has been verified by Dubai Land Department

Listing No: 71281681696

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	248	60,000	142	59,894
2	248	59,894	142	59,788
3	248	59,788	141	59,682
4	248	59,682	141	59,575
5	248	59,575	141	59,469
6	248	59,469	141	59,362
7	248	59,362	140	59,255
8	248	59,255	140	59,147
9	248	59,147	140	59,040
10	248	59,040	140	58,932
11	248	58,932	139	58,824
12	248	58,824	139	58,715

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	248	58,715	139	58,607
2	248	58,607	139	58,498
3	248	58,498	138	58,388
4	248	58,388	138	58,279
5	248	58,279	138	58,169
6	248	58,169	138	58,059
7	248	58,059	137	57,949
8	248	57,949	137	57,838
9	248	57,838	137	57,728
10	248	57,728	137	57,617
11	248	57,617	136	57,505
12	248	57,505	136	57,394

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	248	57,394	136	57,282
2	248	57,282	136	57,170
3	248	57,170	135	57,058
4	248	57,058	135	56,945
5	248	56,945	135	56,832
6	248	56,832	134	56,719
7	248	56,719	134	56,605
8	248	56,605	134	56,492
9	248	56,492	134	56,378
10	248	56,378	133	56,264
11	248	56,264	133	56,149
12	248	56,149	133	56,034

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	248	56,034	133	55,919
2	248	55,919	132	55,804
3	248	55,804	132	55,688
4	248	55,688	132	55,572
5	248	55,572	131	55,456
6	248	55,456	131	55,340
7	248	55,340	131	55,223
8	248	55,223	131	55,106
9	248	55,106	130	54,989
10	248	54,989	130	54,871
11	248	54,871	130	54,754
12	248	54,754	130	54,635

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	248	54,635	129	54,517
2	248	54,517	129	54,398
3	248	54,398	129	54,279
4	248	54,279	128	54,160
5	248	54,160	128	54,041
6	248	54,041	128	53,921
7	248	53,921	128	53,801
8	248	53,801	127	53,681
9	248	53,681	127	53,560
10	248	53,560	127	53,439
11	248	53,439	126	53,318
12	248	53,318	126	53,196

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	248	53,196	126	53,074
2	248	53,074	126	52,952
3	248	52,952	125	52,830
4	248	52,830	125	52,707
5	248	52,707	125	52,584
6	248	52,584	124	52,461
7	248	52,461	124	52,338
8	248	52,338	124	52,214
9	248	52,214	124	52,090
10	248	52,090	123	51,965
11	248	51,965	123	51,841
12	248	51,841	123	51,716

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	248	51,716	122	51,590
2	248	51,590	122	51,465
3	248	51,465	122	51,339
4	248	51,339	121	51,213
5	248	51,213	121	51,086
6	248	51,086	121	50,959
7	248	50,959	121	50,832
8	248	50,832	120	50,705
9	248	50,705	120	50,577
10	248	50,577	120	50,449
11	248	50,449	119	50,321
12	248	50,321	119	50,192

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	248	50,192	119	50,063
2	248	50,063	118	49,934
3	248	49,934	118	49,804
4	248	49,804	118	49,674
5	248	49,674	117	49,544
6	248	49,544	117	49,414
7	248	49,414	117	49,283
8	248	49,283	117	49,152
9	248	49,152	116	49,021
10	248	49,021	116	48,889
11	248	48,889	116	48,757
12	248	48,757	115	48,625

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	248	48,625	115	48,492
2	248	48,492	115	48,359
3	248	48,359	114	48,226
4	248	48,226	114	48,092
5	248	48,092	114	47,958
6	248	47,958	113	47,824
7	248	47,824	113	47,689
8	248	47,689	113	47,554
9	248	47,554	112	47,419
10	248	47,419	112	47,284
11	248	47,284	112	47,148
12	248	47,148	111	47,012

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	248	47,012	111	46,875
2	248	46,875	111	46,738
3	248	46,738	111	46,601
4	248	46,601	110	46,464
5	248	46,464	110	46,326
6	248	46,326	110	46,188
7	248	46,188	109	46,050
8	248	46,050	109	45,911
9	248	45,911	109	45,772
10	248	45,772	108	45,632
11	248	45,632	108	45,493
12	248	45,493	108	45,352

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	248	45,352	107	45,212
2	248	45,212	107	45,071
3	248	45,071	107	44,930
4	248	44,930	106	44,789
5	248	44,789	106	44,647
6	248	44,647	106	44,505
7	248	44,505	105	44,362
8	248	44,362	105	44,220
9	248	44,220	105	44,077
10	248	44,077	104	43,933
11	248	43,933	104	43,789
12	248	43,789	104	43,645

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	248	43,645	103	43,501
2	248	43,501	103	43,356
3	248	43,356	102	43,211
4	248	43,211	102	43,065
5	248	43,065	102	42,919
6	248	42,919	101	42,773
7	248	42,773	101	42,627
8	248	42,627	101	42,480
9	248	42,480	100	42,332
10	248	42,332	100	42,185
11	248	42,185	100	42,037
12	248	42,037	99	41,889

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	248	41,889	99	41,740
2	248	41,740	99	41,591
3	248	41,591	98	41,442
4	248	41,442	98	41,292
5	248	41,292	98	41,142
6	248	41,142	97	40,991
7	248	40,991	97	40,841
8	248	40,841	96	40,690
9	248	40,690	96	40,538
10	248	40,538	96	40,386
11	248	40,386	95	40,234
12	248	40,234	95	40,081

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	248	40,081	95	39,928
2	248	39,928	94	39,775
3	248	39,775	94	39,621
4	248	39,621	94	39,467
5	248	39,467	93	39,313
6	248	39,313	93	39,158
7	248	39,158	93	39,003
8	248	39,003	92	38,848
9	248	38,848	92	38,692
10	248	38,692	91	38,536
11	248	38,536	91	38,379
12	248	38,379	91	38,222

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	248	38,222	90	38,065
2	248	38,065	90	37,907
3	248	37,907	90	37,749
4	248	37,749	89	37,590
5	248	37,590	89	37,431
6	248	37,431	88	37,272
7	248	37,272	88	37,113
8	248	37,113	88	36,953
9	248	36,953	87	36,792
10	248	36,792	87	36,631
11	248	36,631	87	36,470
12	248	36,470	86	36,309

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	248	36,309	86	36,147
2	248	36,147	85	35,985
3	248	35,985	85	35,822
4	248	35,822	85	35,659
5	248	35,659	84	35,495
6	248	35,495	84	35,332
7	248	35,332	83	35,167
8	248	35,167	83	35,003
9	248	35,003	83	34,838
10	248	34,838	82	34,672
11	248	34,672	82	34,507
12	248	34,507	81	34,340

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	248	34,340	81	34,174
2	248	34,174	81	34,007
3	248	34,007	80	33,840
4	248	33,840	80	33,672
5	248	33,672	79	33,504
6	248	33,504	79	33,335
7	248	33,335	79	33,166
8	248	33,166	78	32,997
9	248	32,997	78	32,827
10	248	32,827	77	32,657
11	248	32,657	77	32,486
12	248	32,486	77	32,315

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	248	32,315	76	32,144
2	248	32,144	76	31,972
3	248	31,972	75	31,800
4	248	31,800	75	31,627
5	248	31,627	75	31,454
6	248	31,454	74	31,281
7	248	31,281	74	31,107
8	248	31,107	73	30,933
9	248	30,933	73	30,758
10	248	30,758	73	30,583
11	248	30,583	72	30,407
12	248	30,407	72	30,232

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	248	30,232	71	30,055
2	248	30,055	71	29,878
3	248	29,878	70	29,701
4	248	29,701	70	29,524
5	248	29,524	70	29,346
6	248	29,346	69	29,167
7	248	29,167	69	28,988
8	248	28,988	68	28,809
9	248	28,809	68	28,629
10	248	28,629	67	28,449
11	248	28,449	67	28,269
12	248	28,269	67	28,088

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	248	28,088	66	27,906
2	248	27,906	66	27,724
3	248	27,724	65	27,542
4	248	27,542	65	27,359
5	248	27,359	64	27,176
6	248	27,176	64	26,993
7	248	26,993	64	26,809
8	248	26,809	63	26,624
9	248	26,624	63	26,439
10	248	26,439	62	26,254
11	248	26,254	62	26,068
12	248	26,068	61	25,882

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	248	25,882	61	25,695
2	248	25,695	61	25,508
3	248	25,508	60	25,321
4	248	25,321	60	25,133
5	248	25,133	59	24,944
6	248	24,944	59	24,755
7	248	24,755	58	24,566
8	248	24,566	58	24,376
9	248	24,376	57	24,186
10	248	24,186	57	23,995
11	248	23,995	56	23,804
12	248	23,804	56	23,612

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	248	23,612	56	23,420
2	248	23,420	55	23,228
3	248	23,228	55	23,035
4	248	23,035	54	22,842
5	248	22,842	54	22,648
6	248	22,648	53	22,453
7	248	22,453	53	22,258
8	248	22,258	52	22,063
9	248	22,063	52	21,867
10	248	21,867	51	21,671
11	248	21,671	51	21,475
12	248	21,475	51	21,277

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	248	21,277	50	21,080
2	248	21,080	50	20,882
3	248	20,882	49	20,683
4	248	20,683	49	20,484
5	248	20,484	48	20,285
6	248	20,285	48	20,085
7	248	20,085	47	19,884
8	248	19,884	47	19,683
9	248	19,683	46	19,482
10	248	19,482	46	19,280
11	248	19,280	45	19,078
12	248	19,078	45	18,875

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	248	18,875	44	18,672
2	248	18,672	44	18,468
3	248	18,468	43	18,264
4	248	18,264	43	18,059
5	248	18,059	42	17,854
6	248	17,854	42	17,648
7	248	17,648	41	17,442
8	248	17,442	41	17,235
9	248	17,235	40	17,028
10	248	17,028	40	16,820
11	248	16,820	39	16,612
12	248	16,612	39	16,403

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	248	16,403	38	16,194
2	248	16,194	38	15,984
3	248	15,984	37	15,774
4	248	15,774	37	15,564
5	248	15,564	36	15,352
6	248	15,352	36	15,141
7	248	15,141	35	14,929
8	248	14,929	35	14,716
9	248	14,716	34	14,503
10	248	14,503	34	14,289
11	248	14,289	33	14,075
12	248	14,075	33	13,860

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	248	13,860	32	13,645
2	248	13,645	32	13,429
3	248	13,429	31	13,213
4	248	13,213	31	12,996
5	248	12,996	30	12,779
6	248	12,779	30	12,561
7	248	12,561	29	12,343
8	248	12,343	29	12,124
9	248	12,124	28	11,905
10	248	11,905	28	11,685
11	248	11,685	27	11,464
12	248	11,464	27	11,244

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	248	11,244	26	11,022
2	248	11,022	26	10,800
3	248	10,800	25	10,578
4	248	10,578	25	10,355
5	248	10,355	24	10,131
6	248	10,131	24	9,907
7	248	9,907	23	9,682
8	248	9,682	22	9,457
9	248	9,457	22	9,232
10	248	9,232	21	9,005
11	248	9,005	21	8,779
12	248	8,779	20	8,551

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	248	8,551	20	8,324
2	248	8,324	19	8,095
3	248	8,095	19	7,866
4	248	7,866	18	7,637
5	248	7,637	18	7,407
6	248	7,407	17	7,176
7	248	7,176	17	6,945
8	248	6,945	16	6,714
9	248	6,714	15	6,481
10	248	6,481	15	6,249
11	248	6,249	14	6,015
12	248	6,015	14	5,782

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	248	5,782	13	5,547
2	248	5,547	13	5,312
3	248	5,312	12	5,077
4	248	5,077	12	4,841
5	248	4,841	11	4,604
6	248	4,604	10	4,367
7	248	4,367	10	4,129
8	248	4,129	9	3,891
9	248	3,891	9	3,652
10	248	3,652	8	3,412
11	248	3,412	8	3,172
12	248	3,172	7	2,932

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	248	2,932	6	2,690
2	248	2,690	6	2,449
3	248	2,449	5	2,206
4	248	2,206	5	1,964
5	248	1,964	4	1,720
6	248	1,720	4	1,476
7	248	1,476	3	1,231
8	248	1,231	2	986
9	248	986	2	740
10	248	740	1	494
11	248	494	1	247
12	248	247	0	9

Alexander Green

Commercial Specialist

district one Residence 6

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

Pool View I Ready To Move In | Community Living

Preferences

Quick Menu

Contact Us

RERA No. 1238