Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > DAMAC Hills > Belair Phase 2

Golf Facing| Private Swimming Pool| Stand Alone

[LN001414]

AED27,832,000

For Sale

Off-plan

14,862 ft²

Overview

Belair Villas at Damac Hills, represents the latest collection of 4, 5, 6,8,9 bedrooms standalone units developed by Damac Properties with a touch of the Trump Brand. Property Details: -9 Bedrooms - Maids room - Drivers room - High quality Finish - Floor to ceiling windows - Preparation kitchen & show kitchen - Family lounge on 1st floor - All bedrooms ensuite - Roof terrace with gaming room & 2 full bedrooms - Payment plan

Property Details

Property ID
LN001414
Property Type
Villa
Property Status
For Sale
Year Built
2024

More Info

This Listing has been verified by Dubai Land Department

Listing No: 0168929477

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	57,550	13,916,000	33,050	13,891,499
2	57,550	13,891,499	32,992	13,866,941
3	57,550	13,866,941	32,933	13,842,324
4	57,550	13,842,324	32,875	13,817,649
5	57,550	13,817,649	32,816	13,792,916
6	57,550	13,792,916	32,758	13,768,123
7	57,550	13,768,123	32,699	13,743,272
8	57,550	13,743,272	32,640	13,718,361
9	57,550	13,718,361	32,581	13,693,392
10	57,550	13,693,392	32,521	13,668,363
11	57,550	13,668,363	32,462	13,643,275
12	57,550	13,643,275	32,402	13,618,127

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	57,550	13,618,127	32,343	13,592,919
2	57,550	13,592,919	32,283	13,567,652
3	57,550	13,567,652	32,223	13,542,324
4	57,550	13,542,324	32,163	13,516,937
5	57,550	13,516,937	32,102	13,491,489
6	57,550	13,491,489	32,042	13,465,980
7	57,550	13,465,980	31,981	13,440,411
8	57,550	13,440,411	31,920	13,414,782
9	57,550	13,414,782	31,860	13,389,091
10	57,550	13,389,091	31,799	13,363,340
11	57,550	13,363,340	31,737	13,337,527
12	57,550	13,337,527	31,676	13,311,653

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	57,550	13,311,653	31,615	13,285,717
2	57,550	13,285,717	31,553	13,259,720
3	57,550	13,259,720	31,491	13,233,662
4	57,550	13,233,662	31,429	13,207,541
5	57,550	13,207,541	31,367	13,181,358
6	57,550	13,181,358	31,305	13,155,113
7	57,550	13,155,113	31,243	13,128,806
8	57,550	13,128,806	31,180	13,102,436
9	57,550	13,102,436	31,118	13,076,004
10	57,550	13,076,004	31,055	13,049,509
11	57,550	13,049,509	30,992	13,022,951
12	57,550	13,022,951	30,929	12,996,330

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	57,550	12,996,330	30,866	12,969,645
2	57,550	12,969,645	30,802	12,942,897
3	57,550	12,942,897	30,739	12,916,086
4	57,550	12,916,086	30,675	12,889,211
5	57,550	12,889,211	30,611	12,862,272
6	57,550	12,862,272	30,547	12,835,270
7	57,550	12,835,270	30,483	12,808,203
8	57,550	12,808,203	30,419	12,781,072
9	57,550	12,781,072	30,355	12,753,876
10	57,550	12,753,876	30,290	12,726,616
11	57,550	12,726,616	30,225	12,699,291
12	57,550	12,699,291	30,160	12,671,901

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	57,550	12,671,901	30,095	12,644,446
2	57,550	12,644,446	30,030	12,616,926
3	57,550	12,616,926	29,965	12,589,341
4	57,550	12,589,341	29,899	12,561,690
5	57,550	12,561,690	29,834	12,533,973
6	57,550	12,533,973	29,768	12,506,191
7	57,550	12,506,191	29,702	12,478,342
8	57,550	12,478,342	29,636	12,450,428
9	57,550	12,450,428	29,569	12,422,447
10	57,550	12,422,447	29,503	12,394,399
11	57,550	12,394,399	29,436	12,366,286
12	57,550	12,366,286	29,369	12,338,105

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	57,550	12,338,105	29,303	12,309,857
2	57,550	12,309,857	29,235	12,281,542
3	57,550	12,281,542	29,168	12,253,160
4	57,550	12,253,160	29,101	12,224,711
5	57,550	12,224,711	29,033	12,196,194
6	57,550	12,196,194	28,965	12,167,609
7	57,550	12,167,609	28,898	12,138,957
8	57,550	12,138,957	28,830	12,110,236
9	57,550	12,110,236	28,761	12,081,447
10	57,550	12,081,447	28,693	12,052,590
11	57,550	12,052,590	28,624	12,023,664
12	57,550	12,023,664	28,556	11,994,670

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	57,550	11,994,670	28,487	11,965,607
2	57,550	11,965,607	28,418	11,936,474
3	57,550	11,936,474	28,349	11,907,273
4	57,550	11,907,273	28,279	11,878,002
5	57,550	11,878,002	28,210	11,848,662
6	57,550	11,848,662	28,140	11,819,252
7	57,550	11,819,252	28,070	11,789,772
8	57,550	11,789,772	28,000	11,760,222
9	57,550	11,760,222	27,930	11,730,602
10	57,550	11,730,602	27,860	11,700,911
11	57,550	11,700,911	27,789	11,671,150
12	57,550	11,671,150	27,718	11,641,318

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	57,550	11,641,318	27,648	11,611,416
2	57,550	11,611,416	27,577	11,581,442
3	57,550	11,581,442	27,505	11,551,398
4	57,550	11,551,398	27,434	11,521,282
5	57,550	11,521,282	27,363	11,491,094
6	57,550	11,491,094	27,291	11,460,835
7	57,550	11,460,835	27,219	11,430,504
8	57,550	11,430,504	27,147	11,400,100
9	57,550	11,400,100	27,075	11,369,625
10	57,550	11,369,625	27,002	11,339,077
11	57,550	11,339,077	26,930	11,308,457
12	57,550	11,308,457	26,857	11,277,764

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	57,550	11,277,764	26,784	11,246,998
2	57,550	11,246,998	26,711	11,216,159
3	57,550	11,216,159	26,638	11,185,246
4	57,550	11,185,246	26,564	11,154,261
5	57,550	11,154,261	26,491	11,123,202
6	57,550	11,123,202	26,417	11,092,068
7	57,550	11,092,068	26,343	11,060,862
8	57,550	11,060,862	26,269	11,029,580
9	57,550	11,029,580	26,195	10,998,225
10	57,550	10,998,225	26,120	10,966,795
11	57,550	10,966,795	26,046	10,935,291
12	57,550	10,935,291	25,971	10,903,711

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	57,550	10,903,711	25,896	10,872,057
2	57,550	10,872,057	25,821	10,840,327
3	57,550	10,840,327	25,745	10,808,523
4	57,550	10,808,523	25,670	10,776,642
5	57,550	10,776,642	25,594	10,744,686
6	57,550	10,744,686	25,518	10,712,654
7	57,550	10,712,654	25,442	10,680,546
8	57,550	10,680,546	25,366	10,648,362
9	57,550	10,648,362	25,289	10,616,101
10	57,550	10,616,101	25,213	10,583,763
11	57,550	10,583,763	25,136	10,551,349
12	57,550	10,551,349	25,059	10,518,858

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	57,550	10,518,858	24,982	10,486,290
2	57,550	10,486,290	24,904	10,453,644
3	57,550	10,453,644	24,827	10,420,921
4	57,550	10,420,921	24,749	10,388,120
5	57,550	10,388,120	24,671	10,355,241
6	57,550	10,355,241	24,593	10,322,284
7	57,550	10,322,284	24,515	10,289,249
8	57,550	10,289,249	24,436	10,256,135
9	57,550	10,256,135	24,358	10,222,943
10	57,550	10,222,943	24,279	10,189,672
11	57,550	10,189,672	24,200	10,156,321
12	57,550	10,156,321	24,121	10,122,892

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	57,550	10,122,892	24,041	10,089,383
2	57,550	10,089,383	23,962	10,055,795
3	57,550	10,055,795	23,882	10,022,127
4	57,550	10,022,127	23,802	9,988,379
5	57,550	9,988,379	23,722	9,954,550
6	57,550	9,954,550	23,642	9,920,642
7	57,550	9,920,642	23,561	9,886,653
8	57,550	9,886,653	23,480	9,852,583
9	57,550	9,852,583	23,399	9,818,432
10	57,550	9,818,432	23,318	9,784,200
11	57,550	9,784,200	23,237	9,749,887
12	57,550	9,749,887	23,155	9,715,492

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	57,550	9,715,492	23,074	9,681,016
2	57,550	9,681,016	22,992	9,646,458
3	57,550	9,646,458	22,910	9,611,818
4	57,550	9,611,818	22,828	9,577,095
5	57,550	9,577,095	22,745	9,542,290
6	57,550	9,542,290	22,662	9,507,402
7	57,550	9,507,402	22,580	9,472,432
8	57,550	9,472,432	22,497	9,437,378
9	57,550	9,437,378	22,413	9,402,241
10	57,550	9,402,241	22,330	9,367,021
11	57,550	9,367,021	22,246	9,331,717
12	57,550	9,331,717	22,162	9,296,329

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	57,550	9,296,329	22,078	9,260,857
2	57,550	9,260,857	21,994	9,225,301
3	57,550	9,225,301	21,910	9,189,661
4	57,550	9,189,661	21,825	9,153,935
5	57,550	9,153,935	21,740	9,118,125
6	57,550	9,118,125	21,655	9,082,230
7	57,550	9,082,230	21,570	9,046,250
8	57,550	9,046,250	21,484	9,010,184
9	57,550	9,010,184	21,399	8,974,033
10	57,550	8,974,033	21,313	8,937,795
11	57,550	8,937,795	21,227	8,901,472
12	57,550	8,901,472	21,140	8,865,062

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	57,550	8,865,062	21,054	8,828,566
2	57,550	8,828,566	20,967	8,791,983
3	57,550	8,791,983	20,880	8,755,314
4	57,550	8,755,314	20,793	8,718,557
5	57,550	8,718,557	20,706	8,681,713
6	57,550	8,681,713	20,619	8,644,781
7	57,550	8,644,781	20,531	8,607,762
8	57,550	8,607,762	20,443	8,570,655
9	57,550	8,570,655	20,355	8,533,459
10	57,550	8,533,459	20,266	8,496,176
11	57,550	8,496,176	20,178	8,458,803
12	57,550	8,458,803	20,089	8,421,342

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	57,550	8,421,342	20,000	8,383,793
2	57,550	8,383,793	19,911	8,346,153
3	57,550	8,346,153	19,822	8,308,425
4	57,550	8,308,425	19,732	8,270,607
5	57,550	8,270,607	19,642	8,232,699
6	57,550	8,232,699	19,552	8,194,701
7	57,550	8,194,701	19,462	8,156,613
8	57,550	8,156,613	19,371	8,118,434
9	57,550	8,118,434	19,281	8,080,165
10	57,550	8,080,165	19,190	8,041,804
11	57,550	8,041,804	19,099	8,003,353
12	57,550	8,003,353	19,007	7,964,810

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	57,550	7,964,810	18,916	7,926,176
2	57,550	7,926,176	18,824	7,887,450
3	57,550	7,887,450	18,732	7,848,632
4	57,550	7,848,632	18,640	7,809,722
5	57,550	7,809,722	18,548	7,770,719
6	57,550	7,770,719	18,455	7,731,624
7	57,550	7,731,624	18,362	7,692,436
8	57,550	7,692,436	18,269	7,653,155
9	57,550	7,653,155	18,176	7,613,781
10	57,550	7,613,781	18,082	7,574,313
11	57,550	7,574,313	17,988	7,534,751
12	57,550	7,534,751	17,895	7,495,095

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	57,550	7,495,095	17,800	7,455,346
2	57,550	7,455,346	17,706	7,415,501
3	57,550	7,415,501	17,611	7,375,563
4	57,550	7,375,563	17,516	7,335,529
5	57,550	7,335,529	17,421	7,295,400
6	57,550	7,295,400	17,326	7,255,176
7	57,550	7,255,176	17,231	7,214,857
8	57,550	7,214,857	17,135	7,174,441
9	57,550	7,174,441	17,039	7,133,930
10	57,550	7,133,930	16,943	7,093,322
11	57,550	7,093,322	16,846	7,052,618
12	57,550	7,052,618	16,749	7,011,818

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	57,550	7,011,818	16,653	6,970,920
2	57,550	6,970,920	16,555	6,929,925
3	57,550	6,929,925	16,458	6,888,833
4	57,550	6,888,833	16,360	6,847,644
5	57,550	6,847,644	16,263	6,806,356
6	57,550	6,806,356	16,165	6,764,971
7	57,550	6,764,971	16,066	6,723,487
8	57,550	6,723,487	15,968	6,681,904
9	57,550	6,681,904	15,869	6,640,223
10	57,550	6,640,223	15,770	6,598,443
11	57,550	6,598,443	15,671	6,556,564
12	57,550	6,556,564	15,571	6,514,585

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	57,550	6,514,585	15,472	6,472,506
2	57,550	6,472,506	15,372	6,430,328
3	57,550	6,430,328	15,272	6,388,049
4	57,550	6,388,049	15,171	6,345,670
5	57,550	6,345,670	15,070	6,303,191
6	57,550	6,303,191	14,970	6,260,610
7	57,550	6,260,610	14,868	6,217,928
8	57,550	6,217,928	14,767	6,175,145
9	57,550	6,175,145	14,665	6,132,261
10	57,550	6,132,261	14,564	6,089,274
11	57,550	6,089,274	14,462	6,046,186
12	57,550	6,046,186	14,359	6,002,995

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	57,550	6,002,995	14,257	5,959,701
2	57,550	5,959,701	14,154	5,916,305
3	57,550	5,916,305	14,051	5,872,805
4	57,550	5,872,805	13,947	5,829,203
5	57,550	5,829,203	13,844	5,785,496
6	57,550	5,785,496	13,740	5,741,686
7	57,550	5,741,686	13,636	5,697,772
8	57,550	5,697,772	13,532	5,653,754
9	57,550	5,653,754	13,427	5,609,631
10	57,550	5,609,631	13,322	5,565,403
11	57,550	5,565,403	13,217	5,521,070
12	57,550	5,521,070	13,112	5,476,632

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	57,550	5,476,632	13,007	5,432,088
2	57,550	5,432,088	12,901	5,387,439
3	57,550	5,387,439	12,795	5,342,683
4	57,550	5,342,683	12,688	5,297,822
5	57,550	5,297,822	12,582	5,252,853
6	57,550	5,252,853	12,475	5,207,778
7	57,550	5,207,778	12,368	5,162,596
8	57,550	5,162,596	12,261	5,117,306
9	57,550	5,117,306	12,153	5,071,909
10	57,550	5,071,909	12,045	5,026,405
11	57,550	5,026,405	11,937	4,980,792
12	57,550	4,980,792	11,829	4,935,070

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	57,550	4,935,070	11,720	4,889,241
2	57,550	4,889,241	11,611	4,843,302
3	57,550	4,843,302	11,502	4,797,254
4	57,550	4,797,254	11,393	4,751,097
5	57,550	4,751,097	11,283	4,704,830
6	57,550	4,704,830	11,173	4,658,453
7	57,550	4,658,453	11,063	4,611,967
8	57,550	4,611,967	10,953	4,565,369
9	57,550	4,565,369	10,842	4,518,661
10	57,550	4,518,661	10,731	4,471,843
11	57,550	4,471,843	10,620	4,424,913
12	57,550	4,424,913	10,509	4,377,871

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	57,550	4,377,871	10,397	4,330,718
2	57,550	4,330,718	10,285	4,283,453
3	57,550	4,283,453	10,173	4,236,075
4	57,550	4,236,075	10,060	4,188,585
5	57,550	4,188,585	9,947	4,140,983
6	57,550	4,140,983	9,834	4,093,267
7	57,550	4,093,267	9,721	4,045,438
8	57,550	4,045,438	9,607	3,997,495
9	57,550	3,997,495	9,494	3,949,438
10	57,550	3,949,438	9,379	3,901,268
11	57,550	3,901,268	9,265	3,852,982
12	57,550	3,852,982	9,150	3,804,583

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	57,550	3,804,583	9,035	3,756,068
2	57,550	3,756,068	8,920	3,707,438
3	57,550	3,707,438	8,805	3,658,692
4	57,550	3,658,692	8,689	3,609,831
5	57,550	3,609,831	8,573	3,560,854
6	57,550	3,560,854	8,457	3,511,760
7	57,550	3,511,760	8,340	3,462,550
8	57,550	3,462,550	8,223	3,413,223
9	57,550	3,413,223	8,106	3,363,779
10	57,550	3,363,779	7,988	3,314,217
11	57,550	3,314,217	7,871	3,264,538
12	57,550	3,264,538	7,753	3,214,740

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	57,550	3,214,740	7,635	3,164,825
2	57,550	3,164,825	7,516	3,114,790
3	57,550	3,114,790	7,397	3,064,637
4	57,550	3,064,637	7,278	3,014,365
5	57,550	3,014,365	7,159	2,963,974
6	57,550	2,963,974	7,039	2,913,463
7	57,550	2,913,463	6,919	2,862,831
8	57,550	2,862,831	6,799	2,812,080
9	57,550	2,812,080	6,678	2,761,208
10	57,550	2,761,208	6,557	2,710,215
11	57,550	2,710,215	6,436	2,659,101
12	57,550	2,659,101	6,315	2,607,866

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	57,550	2,607,866	6,193	2,556,509
2	57,550	2,556,509	6,071	2,505,030
3	57,550	2,505,030	5,949	2,453,429
4	57,550	2,453,429	5,826	2,401,705
5	57,550	2,401,705	5,704	2,349,859
6	57,550	2,349,859	5,580	2,297,889
7	57,550	2,297,889	5,457	2,245,796
8	57,550	2,245,796	5,333	2,193,579
9	57,550	2,193,579	5,209	2,141,238
10	57,550	2,141,238	5,085	2,088,773
11	57,550	2,088,773	4,960	2,036,183
12	57,550	2,036,183	4,835	1,983,468

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	57,550	1,983,468	4,710	1,930,628
2	57,550	1,930,628	4,585	1,877,663
3	57,550	1,877,663	4,459	1,824,572
4	57,550	1,824,572	4,333	1,771,354
5	57,550	1,771,354	4,206	1,718,011
6	57,550	1,718,011	4,080	1,664,540
7	57,550	1,664,540	3,953	1,610,943
8	57,550	1,610,943	3,825	1,557,218
9	57,550	1,557,218	3,698	1,503,366
10	57,550	1,503,366	3,570	1,449,386
11	57,550	1,449,386	3,442	1,395,278
12	57,550	1,395,278	3,313	1,341,041

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	57,550	1,341,041	3,184	1,286,675
2	57,550	1,286,675	3,055	1,232,180
3	57,550	1,232,180	2,926	1,177,556
4	57,550	1,177,556	2,796	1,122,802
5	57,550	1,122,802	2,666	1,067,918
6	57,550	1,067,918	2,536	1,012,904
7	57,550	1,012,904	2,405	957,759
8	57,550	957,759	2,274	902,483
9	57,550	902,483	2,143	847,076
10	57,550	847,076	2,011	791,537
11	57,550	791,537	1,879	735,866
12	57,550	735,866	1,747	680,063

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	57,550	680,063	1,615	624,128
2	57,550	624,128	1,482	568,059
3	57,550	568,059	1,349	511,858
4	57,550	511,858	1,215	455,523
5	57,550	455,523	1,081	399,054
6	57,550	399,054	947	342,451
7	57,550	342,451	813	285,714
8	57,550	285,714	678	228,842
9	57,550	228,842	543	171,835
10	57,550	171,835	408	114,692
11	57,550	114,692	272	57,414
12	57,550	57,414	136	2

Muhammad Arif

Relationship Manager

UAE > Dubai > DAMAC Hills > Trump Estates > BelAir The Trump Estates

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

Golf Facing| Private Swimming Pool| Stand Alone

Preferences

Quick Menu

Contact Us

RERA No. 1238