Overview

Property Details

Features

Mortgage Calculator

UAE > Dubai > Al Furjan > 5th Avenue

Large one-bedroom apartment | Close to Furjan Metro station

[LN001613]

AED1,100,000

For Sale

Ready

818 ft²

Overview

Sherwoods introducing : - Bedroom: 1 • Bathroom: 2 • Balcony: Yes • Close to 2 Metro Stations. (Furjan & Garden Metro) • Kid's Play Area, Garden, Pool & Gym, Sauna & Steam Room • Car Parking: 1 • Furjan Villa view

Property Details

Property ID
LN001613
Property Type
Apartment
Property Status
For Sale
Year Built
2020

Facts and Features

Children's play area

Communal gardens

24 hours Maintenance

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	2,274	550,000	1,306	549,031
2	2,274	549,031	1,303	548,061
3	2,274	548,061	1,301	547,088
4	2,274	547,088	1,299	546,112
5	2,274	546,112	1,297	545,135
6	2,274	545,135	1,294	544,155
7	2,274	544,155	1,292	543,173
8	2,274	543,173	1,290	542,188
9	2,274	542,188	1,287	541,201
10	2,274	541,201	1,285	540,212
11	2,274	540,212	1,283	539,221
12	2,274	539,221	1,280	538,227

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	2,274	538,227	1,278	537,230
2	2,274	537,230	1,275	536,232
3	2,274	536,232	1,273	535,231
4	2,274	535,231	1,271	534,227
5	2,274	534,227	1,268	533,222
6	2,274	533,222	1,266	532,213
7	2,274	532,213	1,264	531,203
8	2,274	531,203	1,261	530,190
9	2,274	530,190	1,259	529,175
10	2,274	529,175	1,256	528,157
11	2,274	528,157	1,254	527,137
12	2,274	527,137	1,251	526,114

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	2,274	526,114	1,249	525,089
2	2,274	525,089	1,247	524,061
3	2,274	524,061	1,244	523,032
4	2,274	523,032	1,242	521,999
5	2,274	521,999	1,239	520,964
6	2,274	520,964	1,237	519,927
7	2,274	519,927	1,234	518,887
8	2,274	518,887	1,232	517,845
9	2,274	517,845	1,229	516,800
10	2,274	516,800	1,227	515,753
11	2,274	515,753	1,224	514,704
12	2,274	514,704	1,222	513,652

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	2,274	513,652	1,219	512,597
2	2,274	512,597	1,217	511,540
3	2,274	511,540	1,214	510,480
4	2,274	510,480	1,212	509,418
5	2,274	509,418	1,209	508,353
6	2,274	508,353	1,207	507,286
7	2,274	507,286	1,204	506,216
8	2,274	506,216	1,202	505,144
9	2,274	505,144	1,199	504,069
10	2,274	504,069	1,197	502,992
11	2,274	502,992	1,194	501,912
12	2,274	501,912	1,192	500,829

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	2,274	500,829	1,189	499,744
2	2,274	499,744	1,186	498,656
3	2,274	498,656	1,184	497,566
4	2,274	497,566	1,181	496,473
5	2,274	496,473	1,179	495,378
6	2,274	495,378	1,176	494,280
7	2,274	494,280	1,173	493,179
8	2,274	493,179	1,171	492,076
9	2,274	492,076	1,168	490,970
10	2,274	490,970	1,166	489,862
11	2,274	489,862	1,163	488,750
12	2,274	488,750	1,160	487,637

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	2,274	487,637	1,158	486,520
2	2,274	486,520	1,155	485,401
3	2,274	485,401	1,152	484,279
4	2,274	484,279	1,150	483,155
5	2,274	483,155	1,147	482,028
6	2,274	482,028	1,144	480,898
7	2,274	480,898	1,142	479,766
8	2,274	479,766	1,139	478,631
9	2,274	478,631	1,136	477,493
10	2,274	477,493	1,134	476,352
11	2,274	476,352	1,131	475,209
12	2,274	475,209	1,128	474,063

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	2,274	474,063	1,125	472,914
2	2,274	472,914	1,123	471,763
3	2,274	471,763	1,120	470,609
4	2,274	470,609	1,117	469,452
5	2,274	469,452	1,114	468,292
6	2,274	468,292	1,112	467,130
7	2,274	467,130	1,109	465,965
8	2,274	465,965	1,106	464,797
9	2,274	464,797	1,103	463,626
10	2,274	463,626	1,101	462,453
11	2,274	462,453	1,098	461,277
12	2,274	461,277	1,095	460,098

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	2,274	460,098	1,092	458,916
2	2,274	458,916	1,089	457,731
3	2,274	457,731	1,087	456,544
4	2,274	456,544	1,084	455,353
5	2,274	455,353	1,081	454,160
6	2,274	454,160	1,078	452,964
7	2,274	452,964	1,075	451,766
8	2,274	451,766	1,072	450,564
9	2,274	450,564	1,070	449,360
10	2,274	449,360	1,067	448,152
11	2,274	448,152	1,064	446,942
12	2,274	446,942	1,061	445,729

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	2,274	445,729	1,058	444,513
2	2,274	444,513	1,055	443,294
3	2,274	443,294	1,052	442,072
4	2,274	442,072	1,049	440,848
5	2,274	440,848	1,047	439,620
6	2,274	439,620	1,044	438,390
7	2,274	438,390	1,041	437,156
8	2,274	437,156	1,038	435,920
9	2,274	435,920	1,035	434,681
10	2,274	434,681	1,032	433,439
11	2,274	433,439	1,029	432,193
12	2,274	432,193	1,026	430,945

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	2,274	430,945	1,023	429,694
2	2,274	429,694	1,020	428,440
3	2,274	428,440	1,017	427,183
4	2,274	427,183	1,014	425,923
5	2,274	425,923	1,011	424,660
6	2,274	424,660	1,008	423,394
7	2,274	423,394	1,005	422,125
8	2,274	422,125	1,002	420,853
9	2,274	420,853	999	419,578
10	2,274	419,578	996	418,300
11	2,274	418,300	993	417,019
12	2,274	417,019	990	415,735

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	2,274	415,735	987	414,448
2	2,274	414,448	984	413,157
3	2,274	413,157	981	411,864
4	2,274	411,864	978	410,568
5	2,274	410,568	975	409,268
6	2,274	409,268	972	407,966
7	2,274	407,966	968	406,660
8	2,274	406,660	965	405,351
9	2,274	405,351	962	404,039
10	2,274	404,039	959	402,724
11	2,274	402,724	956	401,406
12	2,274	401,406	953	400,085

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	2,274	400,085	950	398,761
2	2,274	398,761	947	397,433
3	2,274	397,433	943	396,103
4	2,274	396,103	940	394,769
5	2,274	394,769	937	393,432
6	2,274	393,432	934	392,092
7	2,274	392,092	931	390,748
8	2,274	390,748	928	389,402
9	2,274	389,402	924	388,052
10	2,274	388,052	921	386,699
11	2,274	386,699	918	385,343
12	2,274	385,343	915	383,983

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	2,274	383,983	911	382,621
2	2,274	382,621	908	381,255
3	2,274	381,255	905	379,886
4	2,274	379,886	902	378,514
5	2,274	378,514	898	377,138
6	2,274	377,138	895	375,759
7	2,274	375,759	892	374,377
8	2,274	374,377	889	372,992
9	2,274	372,992	885	371,603
10	2,274	371,603	882	370,211
11	2,274	370,211	879	368,816
12	2,274	368,816	875	367,417

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	2,274	367,417	872	366,015
2	2,274	366,015	869	364,610
3	2,274	364,610	865	363,201
4	2,274	363,201	862	361,789
5	2,274	361,789	859	360,374
6	2,274	360,374	855	358,955
7	2,274	358,955	852	357,533
8	2,274	357,533	849	356,108
9	2,274	356,108	845	354,679
10	2,274	354,679	842	353,247
11	2,274	353,247	838	351,811
12	2,274	351,811	835	350,372

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	2,274	350,372	832	348,930
2	2,274	348,930	828	347,484
3	2,274	347,484	825	346,034
4	2,274	346,034	821	344,582
5	2,274	344,582	818	343,126
6	2,274	343,126	814	341,666
7	2,274	341,666	811	340,203
8	2,274	340,203	807	338,736
9	2,274	338,736	804	337,266
10	2,274	337,266	801	335,793
11	2,274	335,793	797	334,316
12	2,274	334,316	794	332,835

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	2,274	332,835	790	331,351
2	2,274	331,351	786	329,863
3	2,274	329,863	783	328,372
4	2,274	328,372	779	326,877
5	2,274	326,877	776	325,379
6	2,274	325,379	772	323,877
7	2,274	323,877	769	322,372
8	2,274	322,372	765	320,863
9	2,274	320,863	762	319,351
10	2,274	319,351	758	317,835
11	2,274	317,835	754	316,315
12	2,274	316,315	751	314,792

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	2,274	314,792	747	313,265
2	2,274	313,265	744	311,734
3	2,274	311,734	740	310,200
4	2,274	310,200	736	308,662
5	2,274	308,662	733	307,121
6	2,274	307,121	729	305,575
7	2,274	305,575	725	304,027
8	2,274	304,027	722	302,474
9	2,274	302,474	718	300,918
10	2,274	300,918	714	299,358
11	2,274	299,358	710	297,794
12	2,274	297,794	707	296,227

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	2,274	296,227	703	294,656
2	2,274	294,656	699	293,081
3	2,274	293,081	696	291,503
4	2,274	291,503	692	289,921
5	2,274	289,921	688	288,335
6	2,274	288,335	684	286,745
7	2,274	286,745	681	285,151
8	2,274	285,151	677	283,554
9	2,274	283,554	673	281,953
10	2,274	281,953	669	280,348
11	2,274	280,348	665	278,739
12	2,274	278,739	662	277,127

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	2,274	277,127	658	275,510
2	2,274	275,510	654	273,890
3	2,274	273,890	650	272,266
4	2,274	272,266	646	270,638
5	2,274	270,638	642	269,006
6	2,274	269,006	638	267,370
7	2,274	267,370	635	265,731
8	2,274	265,731	631	264,087
9	2,274	264,087	627	262,440
10	2,274	262,440	623	260,789
11	2,274	260,789	619	259,134
12	2,274	259,134	615	257,474

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	2,274	257,474	611	255,811
2	2,274	255,811	607	254,144
3	2,274	254,144	603	252,473
4	2,274	252,473	599	250,799
5	2,274	250,799	595	249,120
6	2,274	249,120	591	247,437
7	2,274	247,437	587	245,750
8	2,274	245,750	583	244,059
9	2,274	244,059	579	242,364
10	2,274	242,364	575	240,665
11	2,274	240,665	571	238,962
12	2,274	238,962	567	237,255

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	2,274	237,255	563	235,544
2	2,274	235,544	559	233,829
3	2,274	233,829	555	232,110
4	2,274	232,110	551	230,386
5	2,274	230,386	547	228,659
6	2,274	228,659	543	226,927
7	2,274	226,927	538	225,192
8	2,274	225,192	534	223,452
9	2,274	223,452	530	221,708
10	2,274	221,708	526	219,960
11	2,274	219,960	522	218,208
12	2,274	218,208	518	216,452

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	2,274	216,452	514	214,691
2	2,274	214,691	509	212,926
3	2,274	212,926	505	211,158
4	2,274	211,158	501	209,385
5	2,274	209,385	497	207,607
6	2,274	207,607	493	205,826
7	2,274	205,826	488	204,040
8	2,274	204,040	484	202,250
9	2,274	202,250	480	200,456
10	2,274	200,456	476	198,657
11	2,274	198,657	471	196,855
12	2,274	196,855	467	195,048

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	2,274	195,048	463	193,236
2	2,274	193,236	458	191,421
3	2,274	191,421	454	189,601
4	2,274	189,601	450	187,776
5	2,274	187,776	445	185,948
6	2,274	185,948	441	184,115
7	2,274	184,115	437	182,278
8	2,274	182,278	432	180,436
9	2,274	180,436	428	178,590
10	2,274	178,590	424	176,739
11	2,274	176,739	419	174,885
12	2,274	174,885	415	173,025

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	2,274	173,025	410	171,162
2	2,274	171,162	406	169,294
3	2,274	169,294	402	167,421
4	2,274	167,421	397	165,544
5	2,274	165,544	393	163,663
6	2,274	163,663	388	161,777
7	2,274	161,777	384	159,887
8	2,274	159,887	379	157,992
9	2,274	157,992	375	156,093
10	2,274	156,093	370	154,189
11	2,274	154,189	366	152,280
12	2,274	152,280	361	150,367

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	2,274	150,367	357	148,450
2	2,274	148,450	352	146,528
3	2,274	146,528	348	144,601
4	2,274	144,601	343	142,670
5	2,274	142,670	338	140,735
6	2,274	140,735	334	138,794
7	2,274	138,794	329	136,849
8	2,274	136,849	325	134,900
9	2,274	134,900	320	132,946
10	2,274	132,946	315	130,987
11	2,274	130,987	311	129,023
12	2,274	129,023	306	127,055

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	2,274	127,055	301	125,082
2	2,274	125,082	297	123,105
3	2,274	123,105	292	121,123
4	2,274	121,123	287	119,136
5	2,274	119,136	282	117,144
6	2,274	117,144	278	115,148
7	2,274	115,148	273	113,147
8	2,274	113,147	268	111,141
9	2,274	111,141	263	109,130
10	2,274	109,130	259	107,115
11	2,274	107,115	254	105,095
12	2,274	105,095	249	103,070

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	2,274	103,070	244	101,040
2	2,274	101,040	239	99,005
3	2,274	99,005	235	96,966
4	2,274	96,966	230	94,922
5	2,274	94,922	225	92,873
6	2,274	92,873	220	90,819
7	2,274	90,819	215	88,760
8	2,274	88,760	210	86,696
9	2,274	86,696	205	84,627
10	2,274	84,627	200	82,554
11	2,274	82,554	196	80,475
12	2,274	80,475	191	78,392

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	2,274	78,392	186	76,303
2	2,274	76,303	181	74,210
3	2,274	74,210	176	72,112
4	2,274	72,112	171	70,009
5	2,274	70,009	166	67,900
6	2,274	67,900	161	65,787
7	2,274	65,787	156	63,669
8	2,274	63,669	151	61,545
9	2,274	61,545	146	59,417
10	2,274	59,417	141	57,283
11	2,274	57,283	136	55,145
12	2,274	55,145	130	53,001

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	2,274	53,001	125	50,853
2	2,274	50,853	120	48,699
3	2,274	48,699	115	46,540
4	2,274	46,540	110	44,376
5	2,274	44,376	105	42,207
6	2,274	42,207	100	40,032
7	2,274	40,032	95	37,853
8	2,274	37,853	89	35,668
9	2,274	35,668	84	33,478
10	2,274	33,478	79	31,283
11	2,274	31,283	74	29,083
12	2,274	29,083	69	26,878

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	2,274	26,878	63	24,667
2	2,274	24,667	58	22,451
3	2,274	22,451	53	20,230
4	2,274	20,230	48	18,003
5	2,274	18,003	42	15,771
6	2,274	15,771	37	13,534
7	2,274	13,534	32	11,292
8	2,274	11,292	26	9,044
9	2,274	9,044	21	6,791
10	2,274	6,791	16	4,532
11	2,274	4,532	10	2,269
12	2,274	2,269	5	9

Aquib Farooq

Relationship Manager

UAE > Dubai > Al Furjan > 5th Avenue

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

Large one-bedroom apartment | Close to Furjan Metro station

Preferences

Quick Menu

Contact Us

RERA No. 1238