Overview

Property Details

Mortgage Calculator

UAE > Dubai > Al Wasl > Canal Front Residences > Canal Front Residence 2

Modern | Freshly Built | Ready to move in 1 Bed with panoramic Canal views

[LN001700]

AED2,950,000

For Sale

Ready

1,216 ft²

Overview

Modern | Freshly Built | Ready to move in 1 Bed with panoramic Canal views

Property Details

Property ID
LN001700
Property Type
Apartment
Property Status
For Sale
Year Built
2022

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	6,099	1,475,000	3,503	1,472,403
2	6,099	1,472,403	3,496	1,469,800
3	6,099	1,469,800	3,490	1,467,190
4	6,099	1,467,190	3,484	1,464,575
5	6,099	1,464,575	3,478	1,461,953
6	6,099	1,461,953	3,472	1,459,326
7	6,099	1,459,326	3,465	1,456,692
8	6,099	1,456,692	3,459	1,454,051
9	6,099	1,454,051	3,453	1,451,405
10	6,099	1,451,405	3,447	1,448,752
11	6,099	1,448,752	3,440	1,446,093
12	6,099	1,446,093	3,434	1,443,427

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	6,099	1,443,427	3,428	1,440,755
2	6,099	1,440,755	3,421	1,438,077
3	6,099	1,438,077	3,415	1,435,393
4	6,099	1,435,393	3,409	1,432,702
5	6,099	1,432,702	3,402	1,430,004
6	6,099	1,430,004	3,396	1,427,301
7	6,099	1,427,301	3,389	1,424,590
8	6,099	1,424,590	3,383	1,421,874
9	6,099	1,421,874	3,376	1,419,151
10	6,099	1,419,151	3,370	1,416,421
11	6,099	1,416,421	3,364	1,413,685
12	6,099	1,413,685	3,357	1,410,943

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	6,099	1,410,943	3,350	1,408,194
2	6,099	1,408,194	3,344	1,405,438
3	6,099	1,405,438	3,337	1,402,676
4	6,099	1,402,676	3,331	1,399,908
5	6,099	1,399,908	3,324	1,397,133
6	6,099	1,397,133	3,318	1,394,351
7	6,099	1,394,351	3,311	1,391,562
8	6,099	1,391,562	3,304	1,388,767
9	6,099	1,388,767	3,298	1,385,966
10	6,099	1,385,966	3,291	1,383,157
11	6,099	1,383,157	3,285	1,380,342
12	6,099	1,380,342	3,278	1,377,521

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	6,099	1,377,521	3,271	1,374,692
2	6,099	1,374,692	3,264	1,371,857
3	6,099	1,371,857	3,258	1,369,016
4	6,099	1,369,016	3,251	1,366,167
5	6,099	1,366,167	3,244	1,363,312
6	6,099	1,363,312	3,237	1,360,450
7	6,099	1,360,450	3,231	1,357,581
8	6,099	1,357,581	3,224	1,354,705
9	6,099	1,354,705	3,217	1,351,822
10	6,099	1,351,822	3,210	1,348,933
11	6,099	1,348,933	3,203	1,346,037
12	6,099	1,346,037	3,196	1,343,134

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	6,099	1,343,134	3,189	1,340,224
2	6,099	1,340,224	3,183	1,337,307
3	6,099	1,337,307	3,176	1,334,383
4	6,099	1,334,383	3,169	1,331,452
5	6,099	1,331,452	3,162	1,328,514
6	6,099	1,328,514	3,155	1,325,569
7	6,099	1,325,569	3,148	1,322,618
8	6,099	1,322,618	3,141	1,319,659
9	6,099	1,319,659	3,134	1,316,693
10	6,099	1,316,693	3,127	1,313,720
11	6,099	1,313,720	3,120	1,310,741
12	6,099	1,310,741	3,113	1,307,754

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	6,099	1,307,754	3,105	1,304,759
2	6,099	1,304,759	3,098	1,301,758
3	6,099	1,301,758	3,091	1,298,750
4	6,099	1,298,750	3,084	1,295,735
5	6,099	1,295,735	3,077	1,292,712
6	6,099	1,292,712	3,070	1,289,682
7	6,099	1,289,682	3,062	1,286,645
8	6,099	1,286,645	3,055	1,283,601
9	6,099	1,283,601	3,048	1,280,550
10	6,099	1,280,550	3,041	1,277,491
11	6,099	1,277,491	3,034	1,274,425
12	6,099	1,274,425	3,026	1,271,352

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	6,099	1,271,352	3,019	1,268,271
2	6,099	1,268,271	3,012	1,265,183
3	6,099	1,265,183	3,004	1,262,088
4	6,099	1,262,088	2,997	1,258,986
5	6,099	1,258,986	2,990	1,255,876
6	6,099	1,255,876	2,982	1,252,759
7	6,099	1,252,759	2,975	1,249,634
8	6,099	1,249,634	2,967	1,246,502
9	6,099	1,246,502	2,960	1,243,362
10	6,099	1,243,362	2,952	1,240,215
11	6,099	1,240,215	2,945	1,237,061
12	6,099	1,237,061	2,938	1,233,899

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	6,099	1,233,899	2,930	1,230,730
2	6,099	1,230,730	2,922	1,227,553
3	6,099	1,227,553	2,915	1,224,368
4	6,099	1,224,368	2,907	1,221,176
5	6,099	1,221,176	2,900	1,217,976
6	6,099	1,217,976	2,892	1,214,769
7	6,099	1,214,769	2,885	1,211,554
8	6,099	1,211,554	2,877	1,208,332
9	6,099	1,208,332	2,869	1,205,101
10	6,099	1,205,101	2,862	1,201,864
11	6,099	1,201,864	2,854	1,198,618
12	6,099	1,198,618	2,846	1,195,365

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	6,099	1,195,365	2,838	1,192,104
2	6,099	1,192,104	2,831	1,188,835
3	6,099	1,188,835	2,823	1,185,559
4	6,099	1,185,559	2,815	1,182,274
5	6,099	1,182,274	2,807	1,178,982
6	6,099	1,178,982	2,800	1,175,682
7	6,099	1,175,682	2,792	1,172,375
8	6,099	1,172,375	2,784	1,169,059
9	6,099	1,169,059	2,776	1,165,736
10	6,099	1,165,736	2,768	1,162,404
11	6,099	1,162,404	2,760	1,159,065
12	6,099	1,159,065	2,752	1,155,718

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	6,099	1,155,718	2,744	1,152,363
2	6,099	1,152,363	2,736	1,148,999
3	6,099	1,148,999	2,728	1,145,628
4	6,099	1,145,628	2,720	1,142,249
5	6,099	1,142,249	2,712	1,138,862
6	6,099	1,138,862	2,704	1,135,467
7	6,099	1,135,467	2,696	1,132,064
8	6,099	1,132,064	2,688	1,128,652
9	6,099	1,128,652	2,680	1,125,233
10	6,099	1,125,233	2,672	1,121,805
11	6,099	1,121,805	2,664	1,118,370
12	6,099	1,118,370	2,656	1,114,926

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	6,099	1,114,926	2,647	1,111,474
2	6,099	1,111,474	2,639	1,108,014
3	6,099	1,108,014	2,631	1,104,545
4	6,099	1,104,545	2,623	1,101,069
5	6,099	1,101,069	2,615	1,097,584
6	6,099	1,097,584	2,606	1,094,090
7	6,099	1,094,090	2,598	1,090,589
8	6,099	1,090,589	2,590	1,087,079
9	6,099	1,087,079	2,581	1,083,561
10	6,099	1,083,561	2,573	1,080,034
11	6,099	1,080,034	2,565	1,076,500
12	6,099	1,076,500	2,556	1,072,956

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	6,099	1,072,956	2,548	1,069,405
2	6,099	1,069,405	2,539	1,065,844
3	6,099	1,065,844	2,531	1,062,276
4	6,099	1,062,276	2,522	1,058,699
5	6,099	1,058,699	2,514	1,055,113
6	6,099	1,055,113	2,505	1,051,519
7	6,099	1,051,519	2,497	1,047,917
8	6,099	1,047,917	2,488	1,044,305
9	6,099	1,044,305	2,480	1,040,686
10	6,099	1,040,686	2,471	1,037,057
11	6,099	1,037,057	2,463	1,033,420
12	6,099	1,033,420	2,454	1,029,775

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	6,099	1,029,775	2,445	1,026,120
2	6,099	1,026,120	2,437	1,022,458
3	6,099	1,022,458	2,428	1,018,786
4	6,099	1,018,786	2,419	1,015,106
5	6,099	1,015,106	2,410	1,011,416
6	6,099	1,011,416	2,402	1,007,719
7	6,099	1,007,719	2,393	1,004,012
8	6,099	1,004,012	2,384	1,000,297
9	6,099	1,000,297	2,375	996,572
10	6,099	996,572	2,366	992,839
11	6,099	992,839	2,357	989,097
12	6,099	989,097	2,349	985,346

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	6,099	985,346	2,340	981,587
2	6,099	981,587	2,331	977,818
3	6,099	977,818	2,322	974,040
4	6,099	974,040	2,313	970,254
5	6,099	970,254	2,304	966,458
6	6,099	966,458	2,295	962,653
7	6,099	962,653	2,286	958,840
8	6,099	958,840	2,277	955,017
9	6,099	955,017	2,268	951,185
10	6,099	951,185	2,259	947,344
11	6,099	947,344	2,249	943,494
12	6,099	943,494	2,240	939,635

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	6,099	939,635	2,231	935,767
2	6,099	935,767	2,222	931,889
3	6,099	931,889	2,213	928,002
4	6,099	928,002	2,204	924,106
5	6,099	924,106	2,194	920,201
6	6,099	920,201	2,185	916,287
7	6,099	916,287	2,176	912,363
8	6,099	912,363	2,166	908,430
9	6,099	908,430	2,157	904,487
10	6,099	904,487	2,148	900,536
11	6,099	900,536	2,138	896,574
12	6,099	896,574	2,129	892,604

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	6,099	892,604	2,119	888,624
2	6,099	888,624	2,110	884,634
3	6,099	884,634	2,101	880,635
4	6,099	880,635	2,091	876,627
5	6,099	876,627	2,081	872,609
6	6,099	872,609	2,072	868,581
7	6,099	868,581	2,062	864,544
8	6,099	864,544	2,053	860,498
9	6,099	860,498	2,043	856,441
10	6,099	856,441	2,034	852,375
11	6,099	852,375	2,024	848,300
12	6,099	848,300	2,014	844,214

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	6,099	844,214	2,005	840,120
2	6,099	840,120	1,995	836,015
3	6,099	836,015	1,985	831,900
4	6,099	831,900	1,975	827,776
5	6,099	827,776	1,965	823,642
6	6,099	823,642	1,956	819,498
7	6,099	819,498	1,946	815,345
8	6,099	815,345	1,936	811,181
9	6,099	811,181	1,926	807,008
10	6,099	807,008	1,916	802,824
11	6,099	802,824	1,906	798,631
12	6,099	798,631	1,896	794,428

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	6,099	794,428	1,886	790,215
2	6,099	790,215	1,876	785,992
3	6,099	785,992	1,866	781,758
4	6,099	781,758	1,856	777,515
5	6,099	777,515	1,846	773,262
6	6,099	773,262	1,836	768,998
7	6,099	768,998	1,826	764,725
8	6,099	764,725	1,816	760,441
9	6,099	760,441	1,806	756,147
10	6,099	756,147	1,795	751,843
11	6,099	751,843	1,785	747,528
12	6,099	747,528	1,775	743,204

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	6,099	743,204	1,765	738,869
2	6,099	738,869	1,754	734,524
3	6,099	734,524	1,744	730,168
4	6,099	730,168	1,734	725,803
5	6,099	725,803	1,723	721,426
6	6,099	721,426	1,713	717,040
7	6,099	717,040	1,702	712,643
8	6,099	712,643	1,692	708,235
9	6,099	708,235	1,682	703,817
10	6,099	703,817	1,671	699,389
11	6,099	699,389	1,661	694,950
12	6,099	694,950	1,650	690,501

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	6,099	690,501	1,639	686,041
2	6,099	686,041	1,629	681,570
3	6,099	681,570	1,618	677,089
4	6,099	677,089	1,608	672,597
5	6,099	672,597	1,597	668,094
6	6,099	668,094	1,586	663,581
7	6,099	663,581	1,576	659,057
8	6,099	659,057	1,565	654,522
9	6,099	654,522	1,554	649,977
10	6,099	649,977	1,543	645,421
11	6,099	645,421	1,532	640,854
12	6,099	640,854	1,522	636,276

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	6,099	636,276	1,511	631,687
2	6,099	631,687	1,500	627,087
3	6,099	627,087	1,489	622,476
4	6,099	622,476	1,478	617,855
5	6,099	617,855	1,467	613,222
6	6,099	613,222	1,456	608,579
7	6,099	608,579	1,445	603,924
8	6,099	603,924	1,434	599,258
9	6,099	599,258	1,423	594,582
10	6,099	594,582	1,412	589,894
11	6,099	589,894	1,400	585,195
12	6,099	585,195	1,389	580,485

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	6,099	580,485	1,378	575,763
2	6,099	575,763	1,367	571,031
3	6,099	571,031	1,356	566,287
4	6,099	566,287	1,344	561,532
5	6,099	561,532	1,333	556,766
6	6,099	556,766	1,322	551,988
7	6,099	551,988	1,310	547,199
8	6,099	547,199	1,299	542,399
9	6,099	542,399	1,288	537,587
10	6,099	537,587	1,276	532,764
11	6,099	532,764	1,265	527,929
12	6,099	527,929	1,253	523,083

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	6,099	523,083	1,242	518,225
2	6,099	518,225	1,230	513,356
3	6,099	513,356	1,219	508,475
4	6,099	508,475	1,207	503,583
5	6,099	503,583	1,196	498,679
6	6,099	498,679	1,184	493,763
7	6,099	493,763	1,172	488,836
8	6,099	488,836	1,160	483,897
9	6,099	483,897	1,149	478,946
10	6,099	478,946	1,137	473,984
11	6,099	473,984	1,125	469,010
12	6,099	469,010	1,113	464,024

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	6,099	464,024	1,102	459,026
2	6,099	459,026	1,090	454,016
3	6,099	454,016	1,078	448,994
4	6,099	448,994	1,066	443,961
5	6,099	443,961	1,054	438,915
6	6,099	438,915	1,042	433,858
7	6,099	433,858	1,030	428,788
8	6,099	428,788	1,018	423,706
9	6,099	423,706	1,006	418,613
10	6,099	418,613	994	413,507
11	6,099	413,507	982	408,389
12	6,099	408,389	969	403,259

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	6,099	403,259	957	398,117
2	6,099	398,117	945	392,962
3	6,099	392,962	933	387,796
4	6,099	387,796	921	382,617
5	6,099	382,617	908	377,425
6	6,099	377,425	896	372,222
7	6,099	372,222	884	367,006
8	6,099	367,006	871	361,778
9	6,099	361,778	859	356,537
10	6,099	356,537	846	351,284
11	6,099	351,284	834	346,018
12	6,099	346,018	821	340,740

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	6,099	340,740	809	335,449
2	6,099	335,449	796	330,146
3	6,099	330,146	784	324,830
4	6,099	324,830	771	319,501
5	6,099	319,501	758	314,160
6	6,099	314,160	746	308,806
7	6,099	308,806	733	303,440
8	6,099	303,440	720	298,061
9	6,099	298,061	707	292,669
10	6,099	292,669	695	287,264
11	6,099	287,264	682	281,846
12	6,099	281,846	669	276,415

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	6,099	276,415	656	270,972
2	6,099	270,972	643	265,515
3	6,099	265,515	630	260,046
4	6,099	260,046	617	254,564
5	6,099	254,564	604	249,068
6	6,099	249,068	591	243,560
7	6,099	243,560	578	238,038
8	6,099	238,038	565	232,504
9	6,099	232,504	552	226,956
10	6,099	226,956	539	221,395
11	6,099	221,395	525	215,821
12	6,099	215,821	512	210,234

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	6,099	210,234	499	204,633
2	6,099	204,633	486	199,019
3	6,099	199,019	472	193,392
4	6,099	193,392	459	187,751
5	6,099	187,751	445	182,097
6	6,099	182,097	432	176,429
7	6,099	176,429	419	170,748
8	6,099	170,748	405	165,054
9	6,099	165,054	392	159,346
10	6,099	159,346	378	153,624
11	6,099	153,624	364	147,889
12	6,099	147,889	351	142,141

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	6,099	142,141	337	136,378
2	6,099	136,378	323	130,602
3	6,099	130,602	310	124,812
4	6,099	124,812	296	119,009
5	6,099	119,009	282	113,192
6	6,099	113,192	268	107,360
7	6,099	107,360	254	101,515
8	6,099	101,515	241	95,657
9	6,099	95,657	227	89,784
10	6,099	89,784	213	83,897
11	6,099	83,897	199	77,996
12	6,099	77,996	185	72,082

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	6,099	72,082	171	66,153
2	6,099	66,153	157	60,210
3	6,099	60,210	142	54,253
4	6,099	54,253	128	48,282
5	6,099	48,282	114	42,297
6	6,099	42,297	100	36,297
7	6,099	36,297	86	30,283
8	6,099	30,283	71	24,255
9	6,099	24,255	57	18,213
10	6,099	18,213	43	12,156
11	6,099	12,156	28	6,085
12	6,099	6,085	14	2

Aquib Farooq

Relationship Manager

UAE > Dubai > Al Wasl > Canal Front Residences > Canal Front Residences 2

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

Modern | Freshly Built | Ready to move in 1 Bed with panoramic Canal views

Preferences

Quick Menu

Contact Us

RERA No. 1238