Overview

Property Details

Features

Mortgage Calculator

UAE > Dubai > Palm Jumeirah > Shoreline Apartments > Al Das

Bright, Spacious | Chiller Free | Private Beach

[LN002899]

AED220,000/ Month

For Rent

Ready

1,616 ft²

Overview

Sherwoods International Properties is proud to present this amazing 2 bedroom + maid's, Type D apartment, in Al Das, building 10, Palm Jumeirah. Property features: Fully equipped kitchen Large balcony with lovely sea view Beach Clubhouse Included in rental Swimming pool, gym Private beach access Close to shops, restaurants Nakheel Mall AlItihad park Easy access on and off the Palm Generic images Al Das is a 10 storey mid-rise residential building & is a part of the Shoreline Apartments complex. It features a selection of 1, 2 & 3 bedroom apartments as well as 4 bedroom luxury penthouses. The Palm Jumeirah is one of the most ambitious real estate developments on earth, named as the 8th wonder of the world. A true resort-style development, it is described as not just a place to be, but rather a luxury experience. Living on this world famous archipelago is iconic Dubai luxury. Palm Jumeirah is a manmade residential island community built in the shape of a palm tree; its fronds cater to exclusive villas with private beaches, while its trunk houses apartment towers, low-rise buildings and hotel apartments generally attracting families to the villas.

Property Details

Property ID
LN002899
Property Type
Apartment
Property Status
For Rent
Year Built
0

Facts and Features

Cycling tracks

Fitness Center

Recreational Facilities

Shops

Shopping mall

Children's play area

Clubhouse

Bus services

On mid floor

Part furnished

Pets allowed

24 hours Maintenance

Beach Access

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	454	110,000	261	109,806
2	454	109,806	260	109,612
3	454	109,612	260	109,417
4	454	109,417	259	109,222
5	454	109,222	259	109,027
6	454	109,027	258	108,831
7	454	108,831	258	108,634
8	454	108,634	258	108,437
9	454	108,437	257	108,240
10	454	108,240	257	108,042
11	454	108,042	256	107,844
12	454	107,844	256	107,645

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	454	107,645	255	107,446
2	454	107,446	255	107,246
3	454	107,246	254	107,046
4	454	107,046	254	106,845
5	454	106,845	253	106,644
6	454	106,644	253	106,442
7	454	106,442	252	106,240
8	454	106,240	252	106,038
9	454	106,038	251	105,835
10	454	105,835	251	105,631
11	454	105,631	250	105,427
12	454	105,427	250	105,222

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	454	105,222	249	105,017
2	454	105,017	249	104,812
3	454	104,812	248	104,606
4	454	104,606	248	104,399
5	454	104,399	247	104,192
6	454	104,192	247	103,985
7	454	103,985	246	103,777
8	454	103,777	246	103,569
9	454	103,569	245	103,360
10	454	103,360	245	103,150
11	454	103,150	244	102,940
12	454	102,940	244	102,730

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	454	102,730	243	102,519
2	454	102,519	243	102,308
3	454	102,308	242	102,096
4	454	102,096	242	101,883
5	454	101,883	241	101,670
6	454	101,670	241	101,457
7	454	101,457	240	101,243
8	454	101,243	240	101,028
9	454	101,028	239	100,813
10	454	100,813	239	100,598
11	454	100,598	238	100,382
12	454	100,382	238	100,165

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	454	100,165	237	99,948
2	454	99,948	237	99,731
3	454	99,731	236	99,513
4	454	99,513	236	99,294
5	454	99,294	235	99,075
6	454	99,075	235	98,856
7	454	98,856	234	98,635
8	454	98,635	234	98,415
9	454	98,415	233	98,194
10	454	98,194	233	97,972
11	454	97,972	232	97,750
12	454	97,750	232	97,527

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	454	97,527	231	97,304
2	454	97,304	231	97,080
3	454	97,080	230	96,855
4	454	96,855	230	96,631
5	454	96,631	229	96,405
6	454	96,405	228	96,179
7	454	96,179	228	95,953
8	454	95,953	227	95,726
9	454	95,726	227	95,498
10	454	95,498	226	95,270
11	454	95,270	226	95,041
12	454	95,041	225	94,812

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	454	94,812	225	94,582
2	454	94,582	224	94,352
3	454	94,352	224	94,121
4	454	94,121	223	93,890
5	454	93,890	222	93,658
6	454	93,658	222	93,426
7	454	93,426	221	93,193
8	454	93,193	221	92,959
9	454	92,959	220	92,725
10	454	92,725	220	92,490
11	454	92,490	219	92,255
12	454	92,255	219	92,019

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	454	92,019	218	91,783
2	454	91,783	217	91,546
3	454	91,546	217	91,308
4	454	91,308	216	91,070
5	454	91,070	216	90,832
6	454	90,832	215	90,592
7	454	90,592	215	90,353
8	454	90,353	214	90,112
9	454	90,112	214	89,872
10	454	89,872	213	89,630
11	454	89,630	212	89,388
12	454	89,388	212	89,145

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	454	89,145	211	88,902
2	454	88,902	211	88,658
3	454	88,658	210	88,414
4	454	88,414	209	88,169
5	454	88,169	209	87,924
6	454	87,924	208	87,678
7	454	87,678	208	87,431
8	454	87,431	207	87,184
9	454	87,184	207	86,936
10	454	86,936	206	86,687
11	454	86,687	205	86,438
12	454	86,438	205	86,189

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	454	86,189	204	85,938
2	454	85,938	204	85,688
3	454	85,688	203	85,436
4	454	85,436	202	85,184
5	454	85,184	202	84,932
6	454	84,932	201	84,678
7	454	84,678	201	84,425
8	454	84,425	200	84,170
9	454	84,170	199	83,915
10	454	83,915	199	83,660
11	454	83,660	198	83,403
12	454	83,403	198	83,147

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	454	83,147	197	82,889
2	454	82,889	196	82,631
3	454	82,631	196	82,372
4	454	82,372	195	82,113
5	454	82,113	195	81,853
6	454	81,853	194	81,593
7	454	81,593	193	81,332
8	454	81,332	193	81,070
9	454	81,070	192	80,807
10	454	80,807	191	80,544
11	454	80,544	191	80,281
12	454	80,281	190	80,017

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	454	80,017	190	79,752
2	454	79,752	189	79,486
3	454	79,486	188	79,220
4	454	79,220	188	78,953
5	454	78,953	187	78,686
6	454	78,686	186	78,418
7	454	78,418	186	78,149
8	454	78,149	185	77,880
9	454	77,880	184	77,610
10	454	77,610	184	77,339
11	454	77,339	183	77,068
12	454	77,068	183	76,796

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	454	76,796	182	76,524
2	454	76,524	181	76,251
3	454	76,251	181	75,977
4	454	75,977	180	75,702
5	454	75,702	179	75,427
6	454	75,427	179	75,151
7	454	75,151	178	74,875
8	454	74,875	177	74,598
9	454	74,598	177	74,320
10	454	74,320	176	74,042
11	454	74,042	175	73,763
12	454	73,763	175	73,483

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	454	73,483	174	73,203
2	454	73,203	173	72,922
3	454	72,922	173	72,640
4	454	72,640	172	72,357
5	454	72,357	171	72,074
6	454	72,074	171	71,791
7	454	71,791	170	71,506
8	454	71,506	169	71,221
9	454	71,221	169	70,935
10	454	70,935	168	70,649
11	454	70,649	167	70,362
12	454	70,362	167	70,074

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	454	70,074	166	69,786
2	454	69,786	165	69,496
3	454	69,496	165	69,206
4	454	69,206	164	68,916
5	454	68,916	163	68,625
6	454	68,625	162	68,333
7	454	68,333	162	68,040
8	454	68,040	161	67,747
9	454	67,747	160	67,453
10	454	67,453	160	67,158
11	454	67,158	159	66,863
12	454	66,863	158	66,567

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	454	66,567	158	66,270
2	454	66,270	157	65,972
3	454	65,972	156	65,674
4	454	65,674	155	65,375
5	454	65,375	155	65,075
6	454	65,075	154	64,775
7	454	64,775	153	64,474
8	454	64,474	153	64,172
9	454	64,172	152	63,870
10	454	63,870	151	63,567
11	454	63,567	150	63,263
12	454	63,263	150	62,958

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	454	62,958	149	62,653
2	454	62,653	148	62,346
3	454	62,346	148	62,040
4	454	62,040	147	61,732
5	454	61,732	146	61,424
6	454	61,424	145	61,115
7	454	61,115	145	60,805
8	454	60,805	144	60,494
9	454	60,494	143	60,183
10	454	60,183	142	59,871
11	454	59,871	142	59,558
12	454	59,558	141	59,245

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	454	59,245	140	58,931
2	454	58,931	139	58,616
3	454	58,616	139	58,300
4	454	58,300	138	57,984
5	454	57,984	137	57,667
6	454	57,667	136	57,349
7	454	57,349	136	57,030
8	454	57,030	135	56,710
9	454	56,710	134	56,390
10	454	56,390	133	56,069
11	454	56,069	133	55,747
12	454	55,747	132	55,425

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	454	55,425	131	55,102
2	454	55,102	130	54,778
3	454	54,778	130	54,453
4	454	54,453	129	54,127
5	454	54,127	128	53,801
6	454	53,801	127	53,474
7	454	53,474	127	53,146
8	454	53,146	126	52,817
9	454	52,817	125	52,488
10	454	52,488	124	52,157
11	454	52,157	123	51,826
12	454	51,826	123	51,494

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	454	51,494	122	51,162
2	454	51,162	121	50,828
3	454	50,828	120	50,494
4	454	50,494	119	50,159
5	454	50,159	119	49,824
6	454	49,824	118	49,487
7	454	49,487	117	49,150
8	454	49,150	116	48,811
9	454	48,811	115	48,472
10	454	48,472	115	48,133
11	454	48,133	114	47,792
12	454	47,792	113	47,451

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	454	47,451	112	47,108
2	454	47,108	111	46,765
3	454	46,765	111	46,422
4	454	46,422	110	46,077
5	454	46,077	109	45,731
6	454	45,731	108	45,385
7	454	45,385	107	45,038
8	454	45,038	106	44,690
9	454	44,690	106	44,341
10	454	44,341	105	43,992
11	454	43,992	104	43,641
12	454	43,641	103	43,290

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	454	43,290	102	42,938
2	454	42,938	101	42,585
3	454	42,585	101	42,231
4	454	42,231	100	41,877
5	454	41,877	99	41,521
6	454	41,521	98	41,165
7	454	41,165	97	40,808
8	454	40,808	96	40,450
9	454	40,450	96	40,091
10	454	40,091	95	39,731
11	454	39,731	94	39,371
12	454	39,371	93	39,009

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	454	39,009	92	38,647
2	454	38,647	91	38,284
3	454	38,284	90	37,920
4	454	37,920	90	37,555
5	454	37,555	89	37,189
6	454	37,189	88	36,823
7	454	36,823	87	36,455
8	454	36,455	86	36,087
9	454	36,087	85	35,718
10	454	35,718	84	35,347
11	454	35,347	83	34,977
12	454	34,977	83	34,605

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	454	34,605	82	34,232
2	454	34,232	81	33,858
3	454	33,858	80	33,484
4	454	33,484	79	33,108
5	454	33,108	78	32,732
6	454	32,732	77	32,355
7	454	32,355	76	31,977
8	454	31,977	75	31,598
9	454	31,598	75	31,218
10	454	31,218	74	30,837
11	454	30,837	73	30,456
12	454	30,456	72	30,073

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	454	30,073	71	29,690
2	454	29,690	70	29,305
3	454	29,305	69	28,920
4	454	28,920	68	28,534
5	454	28,534	67	28,147
6	454	28,147	66	27,758
7	454	27,758	65	27,369
8	454	27,369	65	26,980
9	454	26,980	64	26,589
10	454	26,589	63	26,197
11	454	26,197	62	25,804
12	454	25,804	61	25,411

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	454	25,411	60	25,016
2	454	25,016	59	24,621
3	454	24,621	58	24,224
4	454	24,224	57	23,827
5	454	23,827	56	23,428
6	454	23,428	55	23,029
7	454	23,029	54	22,629
8	454	22,629	53	22,228
9	454	22,228	52	21,826
10	454	21,826	51	21,423
11	454	21,423	50	21,019
12	454	21,019	49	20,614

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	454	20,614	48	20,208
2	454	20,208	47	19,801
3	454	19,801	47	19,393
4	454	19,393	46	18,984
5	454	18,984	45	18,574
6	454	18,574	44	18,163
7	454	18,163	43	17,752
8	454	17,752	42	17,339
9	454	17,339	41	16,925
10	454	16,925	40	16,510
11	454	16,510	39	16,095
12	454	16,095	38	15,678

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	454	15,678	37	15,260
2	454	15,260	36	14,842
3	454	14,842	35	14,422
4	454	14,422	34	14,001
5	454	14,001	33	13,580
6	454	13,580	32	13,157
7	454	13,157	31	12,733
8	454	12,733	30	12,309
9	454	12,309	29	11,883
10	454	11,883	28	11,456
11	454	11,456	27	11,029
12	454	11,029	26	10,600

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	454	10,600	25	10,170
2	454	10,170	24	9,739
3	454	9,739	23	9,308
4	454	9,308	22	8,875
5	454	8,875	21	8,441
6	454	8,441	20	8,006
7	454	8,006	19	7,570
8	454	7,570	17	7,133
9	454	7,133	16	6,695
10	454	6,695	15	6,256
11	454	6,256	14	5,816
12	454	5,816	13	5,375

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	454	5,375	12	4,933
2	454	4,933	11	4,490
3	454	4,490	10	4,046
4	454	4,046	9	3,600
5	454	3,600	8	3,154
6	454	3,154	7	2,706
7	454	2,706	6	2,258
8	454	2,258	5	1,808
9	454	1,808	4	1,358
10	454	1,358	3	906
11	454	906	2	453
12	454	453	1	1

Bridget Kambari

Branch Manager

UAE > Dubai > Palm Jumeirah > Shoreline Apartments > Al Das

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

Bright, Spacious | Chiller Free | Private Beach

Preferences

Quick Menu

Contact Us

RERA No. 1238