Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > The Villa > Hacienda

4-Bedroom Cordoba Style Villa| Ready to Move-in

[LN002647]

AED290,000/ Month

For Rent

Ready

6,749 ft²

Overview

Experience luxury living in this stunning 4-bedroom villa nestled in the heart of The Centro Community, The Villa. This beautifully designed home offers an exceptional blend of modern amenities and classic elegance, making it the perfect choice for families seeking a serene and sophisticated lifestyle. Key Features: Spacious Living Areas: The villa boasts expansive living and dining areas, perfect for entertaining guests or enjoying quality family time. Modern Kitchen: A fully equipped kitchen with high-end appliances, ample storage, and a stylish finish to inspire your culinary adventures. Luxurious Bedrooms: Four generously sized bedrooms, each with built-in wardrobes and large windows that flood the rooms with natural light. En-suite Bathrooms: Each bedroom features an en-suite bathroom, designed with contemporary fixtures and fittings for a touch of luxury. Private Garden: A beautifully landscaped garden, ideal for outdoor activities, relaxation, and al fresco dining. Community Amenities: Enjoy access to top-notch amenities including parks, playgrounds, a swimming pool, and a fitness center, all within the community. Prime Location: The Centro Community offers easy access to major highways, shopping centers, schools, and healthcare facilities, ensuring convenience and connectivity. This villa is a perfect blend of comfort, style, and functionality, providing an idyllic setting for a luxurious family life. Don’t miss the opportunity to make this exquisite property your new home.

Property Details

Property ID
LN002647
Property Type
Villa
Property Status
For Rent
Year Built
2010

More Info

This Listing has been verified by Dubai Land Department

Listing No: 6526431800

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	599	145,000	344	144,744
2	599	144,744	343	144,488
3	599	144,488	343	144,232
4	599	144,232	342	143,975
5	599	143,975	341	143,717
6	599	143,717	341	143,459
7	599	143,459	340	143,200
8	599	143,200	340	142,940
9	599	142,940	339	142,680
10	599	142,680	338	142,419
11	599	142,419	338	142,158
12	599	142,158	337	141,896

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	599	141,896	337	141,633
2	599	141,633	336	141,370
3	599	141,370	335	141,106
4	599	141,106	335	140,841
5	599	140,841	334	140,576
6	599	140,576	333	140,310
7	599	140,310	333	140,044
8	599	140,044	332	139,777
9	599	139,777	331	139,509
10	599	139,509	331	139,241
11	599	139,241	330	138,972
12	599	138,972	330	138,702

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	599	138,702	329	138,432
2	599	138,432	328	138,161
3	599	138,161	328	137,890
4	599	137,890	327	137,618
5	599	137,618	326	137,345
6	599	137,345	326	137,071
7	599	137,071	325	136,797
8	599	136,797	324	136,522
9	599	136,522	324	136,247
10	599	136,247	323	135,971
11	599	135,971	322	135,694
12	599	135,694	322	135,417

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	599	135,417	321	135,139
2	599	135,139	320	134,860
3	599	134,860	320	134,581
4	599	134,581	319	134,301
5	599	134,301	318	134,020
6	599	134,020	318	133,739
7	599	133,739	317	133,457
8	599	133,457	316	133,174
9	599	133,174	316	132,891
10	599	132,891	315	132,607
11	599	132,607	314	132,322
12	599	132,322	314	132,036

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	599	132,036	313	131,750
2	599	131,750	312	131,464
3	599	131,464	312	131,176
4	599	131,176	311	130,888
5	599	130,888	310	130,599
6	599	130,599	310	130,310
7	599	130,310	309	130,020
8	599	130,020	308	129,729
9	599	129,729	308	129,437
10	599	129,437	307	129,145
11	599	129,145	306	128,852
12	599	128,852	306	128,558

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	599	128,558	305	128,264
2	599	128,264	304	127,969
3	599	127,969	303	127,673
4	599	127,673	303	127,377
5	599	127,377	302	127,080
6	599	127,080	301	126,782
7	599	126,782	301	126,483
8	599	126,483	300	126,184
9	599	126,184	299	125,884
10	599	125,884	298	125,583
11	599	125,583	298	125,282
12	599	125,282	297	124,980

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	599	124,980	296	124,677
2	599	124,677	296	124,374
3	599	124,374	295	124,069
4	599	124,069	294	123,764
5	599	123,764	293	123,459
6	599	123,459	293	123,152
7	599	123,152	292	122,845
8	599	122,845	291	122,537
9	599	122,537	291	122,228
10	599	122,228	290	121,919
11	599	121,919	289	121,609
12	599	121,609	288	121,298

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	599	121,298	288	120,987
2	599	120,987	287	120,674
3	599	120,674	286	120,361
4	599	120,361	285	120,047
5	599	120,047	285	119,733
6	599	119,733	284	119,418
7	599	119,418	283	119,101
8	599	119,101	282	118,785
9	599	118,785	282	118,467
10	599	118,467	281	118,149
11	599	118,149	280	117,830
12	599	117,830	279	117,510

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	599	117,510	279	117,189
2	599	117,189	278	116,868
3	599	116,868	277	116,546
4	599	116,546	276	116,223
5	599	116,223	276	115,899
6	599	115,899	275	115,575
7	599	115,575	274	115,250
8	599	115,250	273	114,924
9	599	114,924	272	114,597
10	599	114,597	272	114,270
11	599	114,270	271	113,942
12	599	113,942	270	113,612

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	599	113,612	269	113,283
2	599	113,283	269	112,952
3	599	112,952	268	112,621
4	599	112,621	267	112,288
5	599	112,288	266	111,955
6	599	111,955	265	111,622
7	599	111,622	265	111,287
8	599	111,287	264	110,952
9	599	110,952	263	110,616
10	599	110,616	262	110,279
11	599	110,279	261	109,941
12	599	109,941	261	109,602

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	599	109,602	260	109,263
2	599	109,263	259	108,923
3	599	108,923	258	108,582
4	599	108,582	257	108,240
5	599	108,240	257	107,898
6	599	107,898	256	107,554
7	599	107,554	255	107,210
8	599	107,210	254	106,865
9	599	106,865	253	106,519
10	599	106,519	252	106,172
11	599	106,172	252	105,825
12	599	105,825	251	105,477

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	599	105,477	250	105,127
2	599	105,127	249	104,777
3	599	104,777	248	104,427
4	599	104,427	248	104,075
5	599	104,075	247	103,723
6	599	103,723	246	103,369
7	599	103,369	245	103,015
8	599	103,015	244	102,660
9	599	102,660	243	102,304
10	599	102,304	242	101,948
11	599	101,948	242	101,590
12	599	101,590	241	101,232

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	599	101,232	240	100,872
2	599	100,872	239	100,512
3	599	100,512	238	100,151
4	599	100,151	237	99,790
5	599	99,790	237	99,427
6	599	99,427	236	99,063
7	599	99,063	235	98,699
8	599	98,699	234	98,334
9	599	98,334	233	97,968
10	599	97,968	232	97,601
11	599	97,601	231	97,233
12	599	97,233	230	96,864

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	599	96,864	230	96,494
2	599	96,494	229	96,124
3	599	96,124	228	95,753
4	599	95,753	227	95,380
5	599	95,380	226	95,007
6	599	95,007	225	94,633
7	599	94,633	224	94,258
8	599	94,258	223	93,883
9	599	93,883	222	93,506
10	599	93,506	222	93,128
11	599	93,128	221	92,750
12	599	92,750	220	92,370

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	599	92,370	219	91,990
2	599	91,990	218	91,609
3	599	91,609	217	91,227
4	599	91,227	216	90,844
5	599	90,844	215	90,460
6	599	90,460	214	90,075
7	599	90,075	213	89,689
8	599	89,689	213	89,303
9	599	89,303	212	88,915
10	599	88,915	211	88,527
11	599	88,527	210	88,137
12	599	88,137	209	87,747

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	599	87,747	208	87,356
2	599	87,356	207	86,964
3	599	86,964	206	86,570
4	599	86,570	205	86,176
5	599	86,176	204	85,781
6	599	85,781	203	85,386
7	599	85,386	202	84,989
8	599	84,989	201	84,591
9	599	84,591	200	84,192
10	599	84,192	199	83,792
11	599	83,792	199	83,392
12	599	83,392	198	82,990

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	599	82,990	197	82,588
2	599	82,588	196	82,184
3	599	82,184	195	81,780
4	599	81,780	194	81,374
5	599	81,374	193	80,968
6	599	80,968	192	80,560
7	599	80,560	191	80,152
8	599	80,152	190	79,743
9	599	79,743	189	79,333
10	599	79,333	188	78,921
11	599	78,921	187	78,509
12	599	78,509	186	78,096

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	599	78,096	185	77,682
2	599	77,682	184	77,267
3	599	77,267	183	76,850
4	599	76,850	182	76,433
5	599	76,433	181	76,015
6	599	76,015	180	75,596
7	599	75,596	179	75,176
8	599	75,176	178	74,755
9	599	74,755	177	74,333
10	599	74,333	176	73,910
11	599	73,910	175	73,485
12	599	73,485	174	73,060

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	599	73,060	173	72,634
2	599	72,634	172	72,207
3	599	72,207	171	71,779
4	599	71,779	170	71,350
5	599	71,350	169	70,919
6	599	70,919	168	70,488
7	599	70,488	167	70,056
8	599	70,056	166	69,623
9	599	69,623	165	69,188
10	599	69,188	164	68,753
11	599	68,753	163	68,317
12	599	68,317	162	67,879

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	599	67,879	161	67,441
2	599	67,441	160	67,001
3	599	67,001	159	66,561
4	599	66,561	158	66,119
5	599	66,119	157	65,677
6	599	65,677	155	65,233
7	599	65,233	154	64,788
8	599	64,788	153	64,342
9	599	64,342	152	63,896
10	599	63,896	151	63,448
11	599	63,448	150	62,999
12	599	62,999	149	62,549

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	599	62,549	148	62,098
2	599	62,098	147	61,645
3	599	61,645	146	61,192
4	599	61,192	145	60,738
5	599	60,738	144	60,282
6	599	60,282	143	59,826
7	599	59,826	142	59,368
8	599	59,368	141	58,910
9	599	58,910	139	58,450
10	599	58,450	138	57,989
11	599	57,989	137	57,527
12	599	57,527	136	57,064

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	599	57,064	135	56,600
2	599	56,600	134	56,135
3	599	56,135	133	55,668
4	599	55,668	132	55,201
5	599	55,201	131	54,732
6	599	54,732	129	54,263
7	599	54,263	128	53,792
8	599	53,792	127	53,320
9	599	53,320	126	52,847
10	599	52,847	125	52,373
11	599	52,373	124	51,898
12	599	51,898	123	51,421

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	599	51,421	122	50,944
2	599	50,944	120	50,465
3	599	50,465	119	49,985
4	599	49,985	118	49,504
5	599	49,504	117	49,022
6	599	49,022	116	48,539
7	599	48,539	115	48,055
8	599	48,055	114	47,569
9	599	47,569	112	47,082
10	599	47,082	111	46,595
11	599	46,595	110	46,106
12	599	46,106	109	45,615

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	599	45,615	108	45,124
2	599	45,124	107	44,632
3	599	44,632	106	44,138
4	599	44,138	104	43,643
5	599	43,643	103	43,147
6	599	43,147	102	42,650
7	599	42,650	101	42,152
8	599	42,152	100	41,652
9	599	41,652	98	41,151
10	599	41,151	97	40,649
11	599	40,649	96	40,146
12	599	40,146	95	39,642

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	599	39,642	94	39,136
2	599	39,136	92	38,630
3	599	38,630	91	38,122
4	599	38,122	90	37,613
5	599	37,613	89	37,102
6	599	37,102	88	36,591
7	599	36,591	86	36,078
8	599	36,078	85	35,564
9	599	35,564	84	35,049
10	599	35,049	83	34,533
11	599	34,533	82	34,015
12	599	34,015	80	33,496

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	599	33,496	79	32,976
2	599	32,976	78	32,455
3	599	32,455	77	31,932
4	599	31,932	75	31,408
5	599	31,408	74	30,883
6	599	30,883	73	30,357
7	599	30,357	72	29,829
8	599	29,829	70	29,300
9	599	29,300	69	28,770
10	599	28,770	68	28,239
11	599	28,239	67	27,706
12	599	27,706	65	27,173

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	599	27,173	64	26,637
2	599	26,637	63	26,101
3	599	26,101	61	25,563
4	599	25,563	60	25,024
5	599	25,024	59	24,484
6	599	24,484	58	23,943
7	599	23,943	56	23,400
8	599	23,400	55	22,856
9	599	22,856	54	22,310
10	599	22,310	52	21,764
11	599	21,764	51	21,216
12	599	21,216	50	20,667

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	599	20,667	49	20,116
2	599	20,116	47	19,564
3	599	19,564	46	19,011
4	599	19,011	45	18,456
5	599	18,456	43	17,901
6	599	17,901	42	17,343
7	599	17,343	41	16,785
8	599	16,785	39	16,225
9	599	16,225	38	15,664
10	599	15,664	37	15,102
11	599	15,102	35	14,538
12	599	14,538	34	13,973

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	599	13,973	33	13,406
2	599	13,406	31	12,838
3	599	12,838	30	12,269
4	599	12,269	29	11,699
5	599	11,699	27	11,127
6	599	11,127	26	10,554
7	599	10,554	25	9,979
8	599	9,979	23	9,403
9	599	9,403	22	8,826
10	599	8,826	20	8,247
11	599	8,247	19	7,667
12	599	7,667	18	7,086

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	599	7,086	16	6,503
2	599	6,503	15	5,918
3	599	5,918	14	5,333
4	599	5,333	12	4,746
5	599	4,746	11	4,158
6	599	4,158	9	3,568
7	599	3,568	8	2,977
8	599	2,977	7	2,384
9	599	2,384	5	1,790
10	599	1,790	4	1,195
11	599	1,195	2	598
12	599	598	1	2

Bridget Kambari

Branch Manager

UAE > Dubai > The Villa > The Centro

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

4-Bedroom Cordoba Style Villa| Ready to Move-in

Preferences

Quick Menu

Contact Us

RERA No. 1238