Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > DAMAC Hills > Belair Phase 2

Luxurious 8-Bedroom Villa - Handover Soon

[LN001406]

AED17,171,000

For Sale

Off-plan

9,039 ft²

Overview

Belair Villas at Damac Hills, represents the latest collection of 4, 5, 6 bedrooms standalone units developed by Damac Properties with a touch of the Trump Brand. Property Details: -8 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
LN001406
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	35,505	8,585,500	20,390	8,570,384
2	35,505	8,570,384	20,354	8,555,233
3	35,505	8,555,233	20,318	8,540,045
4	35,505	8,540,045	20,282	8,524,822
5	35,505	8,524,822	20,246	8,509,563
6	35,505	8,509,563	20,210	8,494,267
7	35,505	8,494,267	20,173	8,478,935
8	35,505	8,478,935	20,137	8,463,566
9	35,505	8,463,566	20,100	8,448,161
10	35,505	8,448,161	20,064	8,432,720
11	35,505	8,432,720	20,027	8,417,241
12	35,505	8,417,241	19,990	8,401,726

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	35,505	8,401,726	19,954	8,386,175
2	35,505	8,386,175	19,917	8,370,586
3	35,505	8,370,586	19,880	8,354,960
4	35,505	8,354,960	19,843	8,339,297
5	35,505	8,339,297	19,805	8,323,597
6	35,505	8,323,597	19,768	8,307,859
7	35,505	8,307,859	19,731	8,292,085
8	35,505	8,292,085	19,693	8,276,272
9	35,505	8,276,272	19,656	8,260,423
10	35,505	8,260,423	19,618	8,244,535
11	35,505	8,244,535	19,580	8,228,610
12	35,505	8,228,610	19,542	8,212,647

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	35,505	8,212,647	19,505	8,196,646
2	35,505	8,196,646	19,467	8,180,607
3	35,505	8,180,607	19,428	8,164,530
4	35,505	8,164,530	19,390	8,148,415
5	35,505	8,148,415	19,352	8,132,261
6	35,505	8,132,261	19,314	8,116,069
7	35,505	8,116,069	19,275	8,099,839
8	35,505	8,099,839	19,237	8,083,570
9	35,505	8,083,570	19,198	8,067,263
10	35,505	8,067,263	19,159	8,050,917
11	35,505	8,050,917	19,120	8,034,532
12	35,505	8,034,532	19,082	8,018,108

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	35,505	8,018,108	19,043	8,001,645
2	35,505	8,001,645	19,003	7,985,143
3	35,505	7,985,143	18,964	7,968,601
4	35,505	7,968,601	18,925	7,952,021
5	35,505	7,952,021	18,886	7,935,401
6	35,505	7,935,401	18,846	7,918,741
7	35,505	7,918,741	18,807	7,902,042
8	35,505	7,902,042	18,767	7,885,304
9	35,505	7,885,304	18,727	7,868,525
10	35,505	7,868,525	18,687	7,851,707
11	35,505	7,851,707	18,647	7,834,849
12	35,505	7,834,849	18,607	7,817,951

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	35,505	7,817,951	18,567	7,801,013
2	35,505	7,801,013	18,527	7,784,034
3	35,505	7,784,034	18,487	7,767,015
4	35,505	7,767,015	18,446	7,749,956
5	35,505	7,749,956	18,406	7,732,856
6	35,505	7,732,856	18,365	7,715,716
7	35,505	7,715,716	18,324	7,698,534
8	35,505	7,698,534	18,284	7,681,312
9	35,505	7,681,312	18,243	7,664,050
10	35,505	7,664,050	18,202	7,646,746
11	35,505	7,646,746	18,161	7,629,401
12	35,505	7,629,401	18,119	7,612,015

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	35,505	7,612,015	18,078	7,594,587
2	35,505	7,594,587	18,037	7,577,118
3	35,505	7,577,118	17,995	7,559,608
4	35,505	7,559,608	17,954	7,542,056
5	35,505	7,542,056	17,912	7,524,463
6	35,505	7,524,463	17,870	7,506,827
7	35,505	7,506,827	17,828	7,489,150
8	35,505	7,489,150	17,786	7,471,431
9	35,505	7,471,431	17,744	7,453,669
10	35,505	7,453,669	17,702	7,435,866
11	35,505	7,435,866	17,660	7,418,020
12	35,505	7,418,020	17,617	7,400,132

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	35,505	7,400,132	17,575	7,382,201
2	35,505	7,382,201	17,532	7,364,228
3	35,505	7,364,228	17,490	7,346,212
4	35,505	7,346,212	17,447	7,328,153
5	35,505	7,328,153	17,404	7,310,052
6	35,505	7,310,052	17,361	7,291,907
7	35,505	7,291,907	17,318	7,273,720
8	35,505	7,273,720	17,275	7,255,489
9	35,505	7,255,489	17,231	7,237,214
10	35,505	7,237,214	17,188	7,218,897
11	35,505	7,218,897	17,144	7,200,536
12	35,505	7,200,536	17,101	7,182,131

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	35,505	7,182,131	17,057	7,163,683
2	35,505	7,163,683	17,013	7,145,190
3	35,505	7,145,190	16,969	7,126,654
4	35,505	7,126,654	16,925	7,108,074
5	35,505	7,108,074	16,881	7,089,450
6	35,505	7,089,450	16,837	7,070,781
7	35,505	7,070,781	16,793	7,052,069
8	35,505	7,052,069	16,748	7,033,311
9	35,505	7,033,311	16,704	7,014,509
10	35,505	7,014,509	16,659	6,995,663
11	35,505	6,995,663	16,614	6,976,772
12	35,505	6,976,772	16,569	6,957,835

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	35,505	6,957,835	16,524	6,938,854
2	35,505	6,938,854	16,479	6,919,828
3	35,505	6,919,828	16,434	6,900,757
4	35,505	6,900,757	16,389	6,881,640
5	35,505	6,881,640	16,343	6,862,478
6	35,505	6,862,478	16,298	6,843,270
7	35,505	6,843,270	16,252	6,824,017
8	35,505	6,824,017	16,207	6,804,718
9	35,505	6,804,718	16,161	6,785,374
10	35,505	6,785,374	16,115	6,765,983
11	35,505	6,765,983	16,069	6,746,546
12	35,505	6,746,546	16,023	6,727,063

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	35,505	6,727,063	15,976	6,707,534
2	35,505	6,707,534	15,930	6,687,958
3	35,505	6,687,958	15,883	6,668,336
4	35,505	6,668,336	15,837	6,648,668
5	35,505	6,648,668	15,790	6,628,952
6	35,505	6,628,952	15,743	6,609,190
7	35,505	6,609,190	15,696	6,589,381
8	35,505	6,589,381	15,649	6,569,525
9	35,505	6,569,525	15,602	6,549,621
10	35,505	6,549,621	15,555	6,529,671
11	35,505	6,529,671	15,507	6,509,673
12	35,505	6,509,673	15,460	6,489,627

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	35,505	6,489,627	15,412	6,469,534
2	35,505	6,469,534	15,365	6,449,393
3	35,505	6,449,393	15,317	6,429,205
4	35,505	6,429,205	15,269	6,408,968
5	35,505	6,408,968	15,221	6,388,683
6	35,505	6,388,683	15,173	6,368,351
7	35,505	6,368,351	15,124	6,347,969
8	35,505	6,347,969	15,076	6,327,540
9	35,505	6,327,540	15,027	6,307,062
10	35,505	6,307,062	14,979	6,286,535
11	35,505	6,286,535	14,930	6,265,960
12	35,505	6,265,960	14,881	6,245,335

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	35,505	6,245,335	14,832	6,224,662
2	35,505	6,224,662	14,783	6,203,940
3	35,505	6,203,940	14,734	6,183,168
4	35,505	6,183,168	14,685	6,162,347
5	35,505	6,162,347	14,635	6,141,477
6	35,505	6,141,477	14,586	6,120,557
7	35,505	6,120,557	14,536	6,099,587
8	35,505	6,099,587	14,486	6,078,568
9	35,505	6,078,568	14,436	6,057,498
10	35,505	6,057,498	14,386	6,036,379
11	35,505	6,036,379	14,336	6,015,209
12	35,505	6,015,209	14,286	5,993,989

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	35,505	5,993,989	14,235	5,972,719
2	35,505	5,972,719	14,185	5,951,398
3	35,505	5,951,398	14,134	5,930,027
4	35,505	5,930,027	14,083	5,908,605
5	35,505	5,908,605	14,032	5,887,132
6	35,505	5,887,132	13,981	5,865,608
7	35,505	5,865,608	13,930	5,844,033
8	35,505	5,844,033	13,879	5,822,406
9	35,505	5,822,406	13,828	5,800,729
10	35,505	5,800,729	13,776	5,778,999
11	35,505	5,778,999	13,725	5,757,218
12	35,505	5,757,218	13,673	5,735,386

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	35,505	5,735,386	13,621	5,713,501
2	35,505	5,713,501	13,569	5,691,565
3	35,505	5,691,565	13,517	5,669,577
4	35,505	5,669,577	13,465	5,647,536
5	35,505	5,647,536	13,412	5,625,443
6	35,505	5,625,443	13,360	5,603,297
7	35,505	5,603,297	13,307	5,581,099
8	35,505	5,581,099	13,255	5,558,848
9	35,505	5,558,848	13,202	5,536,545
10	35,505	5,536,545	13,149	5,514,188
11	35,505	5,514,188	13,096	5,491,778
12	35,505	5,491,778	13,042	5,469,315

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	35,505	5,469,315	12,989	5,446,799
2	35,505	5,446,799	12,936	5,424,229
3	35,505	5,424,229	12,882	5,401,606
4	35,505	5,401,606	12,828	5,378,928
5	35,505	5,378,928	12,774	5,356,197
6	35,505	5,356,197	12,720	5,333,412
7	35,505	5,333,412	12,666	5,310,573
8	35,505	5,310,573	12,612	5,287,680
9	35,505	5,287,680	12,558	5,264,732
10	35,505	5,264,732	12,503	5,241,730
11	35,505	5,241,730	12,449	5,218,673
12	35,505	5,218,673	12,394	5,195,561

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	35,505	5,195,561	12,339	5,172,395
2	35,505	5,172,395	12,284	5,149,173
3	35,505	5,149,173	12,229	5,125,897
4	35,505	5,125,897	12,174	5,102,565
5	35,505	5,102,565	12,118	5,079,177
6	35,505	5,079,177	12,063	5,055,734
7	35,505	5,055,734	12,007	5,032,236
8	35,505	5,032,236	11,951	5,008,681
9	35,505	5,008,681	11,895	4,985,071
10	35,505	4,985,071	11,839	4,961,405
11	35,505	4,961,405	11,783	4,937,682
12	35,505	4,937,682	11,726	4,913,903

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	35,505	4,913,903	11,670	4,890,068
2	35,505	4,890,068	11,613	4,866,176
3	35,505	4,866,176	11,557	4,842,227
4	35,505	4,842,227	11,500	4,818,221
5	35,505	4,818,221	11,443	4,794,158
6	35,505	4,794,158	11,386	4,770,039
7	35,505	4,770,039	11,328	4,745,861
8	35,505	4,745,861	11,271	4,721,627
9	35,505	4,721,627	11,213	4,697,335
10	35,505	4,697,335	11,156	4,672,985
11	35,505	4,672,985	11,098	4,648,577
12	35,505	4,648,577	11,040	4,624,112

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	35,505	4,624,112	10,982	4,599,588
2	35,505	4,599,588	10,924	4,575,006
3	35,505	4,575,006	10,865	4,550,366
4	35,505	4,550,366	10,807	4,525,667
5	35,505	4,525,667	10,748	4,500,909
6	35,505	4,500,909	10,689	4,476,093
7	35,505	4,476,093	10,630	4,451,218
8	35,505	4,451,218	10,571	4,426,284
9	35,505	4,426,284	10,512	4,401,290
10	35,505	4,401,290	10,453	4,376,237
11	35,505	4,376,237	10,393	4,351,125
12	35,505	4,351,125	10,333	4,325,953

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	35,505	4,325,953	10,274	4,300,721
2	35,505	4,300,721	10,214	4,275,429
3	35,505	4,275,429	10,154	4,250,077
4	35,505	4,250,077	10,093	4,224,665
5	35,505	4,224,665	10,033	4,199,193
6	35,505	4,199,193	9,973	4,173,660
7	35,505	4,173,660	9,912	4,148,066
8	35,505	4,148,066	9,851	4,122,412
9	35,505	4,122,412	9,790	4,096,697
10	35,505	4,096,697	9,729	4,070,921
11	35,505	4,070,921	9,668	4,045,083
12	35,505	4,045,083	9,607	4,019,184

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	35,505	4,019,184	9,545	3,993,224
2	35,505	3,993,224	9,483	3,967,202
3	35,505	3,967,202	9,422	3,941,118
4	35,505	3,941,118	9,360	3,914,972
5	35,505	3,914,972	9,298	3,888,764
6	35,505	3,888,764	9,235	3,862,494
7	35,505	3,862,494	9,173	3,836,161
8	35,505	3,836,161	9,110	3,809,766
9	35,505	3,809,766	9,048	3,783,309
10	35,505	3,783,309	8,985	3,756,788
11	35,505	3,756,788	8,922	3,730,204
12	35,505	3,730,204	8,859	3,703,558

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	35,505	3,703,558	8,795	3,676,848
2	35,505	3,676,848	8,732	3,650,074
3	35,505	3,650,074	8,668	3,623,237
4	35,505	3,623,237	8,605	3,596,336
5	35,505	3,596,336	8,541	3,569,372
6	35,505	3,569,372	8,477	3,542,343
7	35,505	3,542,343	8,413	3,515,250
8	35,505	3,515,250	8,348	3,488,093
9	35,505	3,488,093	8,284	3,460,871
10	35,505	3,460,871	8,219	3,433,585
11	35,505	3,433,585	8,154	3,406,233
12	35,505	3,406,233	8,089	3,378,817

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	35,505	3,378,817	8,024	3,351,336
2	35,505	3,351,336	7,959	3,323,789
3	35,505	3,323,789	7,894	3,296,177
4	35,505	3,296,177	7,828	3,268,500
5	35,505	3,268,500	7,762	3,240,757
6	35,505	3,240,757	7,696	3,212,947
7	35,505	3,212,947	7,630	3,185,072
8	35,505	3,185,072	7,564	3,157,131
9	35,505	3,157,131	7,498	3,129,123
10	35,505	3,129,123	7,431	3,101,049
11	35,505	3,101,049	7,364	3,072,908
12	35,505	3,072,908	7,298	3,044,700

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	35,505	3,044,700	7,231	3,016,425
2	35,505	3,016,425	7,164	2,988,083
3	35,505	2,988,083	7,096	2,959,674
4	35,505	2,959,674	7,029	2,931,197
5	35,505	2,931,197	6,961	2,902,653
6	35,505	2,902,653	6,893	2,874,041
7	35,505	2,874,041	6,825	2,845,360
8	35,505	2,845,360	6,757	2,816,612
9	35,505	2,816,612	6,689	2,787,796
10	35,505	2,787,796	6,621	2,758,911
11	35,505	2,758,911	6,552	2,729,957
12	35,505	2,729,957	6,483	2,700,935

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	35,505	2,700,935	6,414	2,671,844
2	35,505	2,671,844	6,345	2,642,683
3	35,505	2,642,683	6,276	2,613,454
4	35,505	2,613,454	6,206	2,584,155
5	35,505	2,584,155	6,137	2,554,786
6	35,505	2,554,786	6,067	2,525,348
7	35,505	2,525,348	5,997	2,495,839
8	35,505	2,495,839	5,927	2,466,261
9	35,505	2,466,261	5,857	2,436,613
10	35,505	2,436,613	5,786	2,406,894
11	35,505	2,406,894	5,716	2,377,104
12	35,505	2,377,104	5,645	2,347,244

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	35,505	2,347,244	5,574	2,317,312
2	35,505	2,317,312	5,503	2,287,310
3	35,505	2,287,310	5,432	2,257,236
4	35,505	2,257,236	5,360	2,227,091
5	35,505	2,227,091	5,289	2,196,875
6	35,505	2,196,875	5,217	2,166,586
7	35,505	2,166,586	5,145	2,136,226
8	35,505	2,136,226	5,073	2,105,794
9	35,505	2,105,794	5,001	2,075,289
10	35,505	2,075,289	4,928	2,044,712
11	35,505	2,044,712	4,856	2,014,062
12	35,505	2,014,062	4,783	1,983,339

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	35,505	1,983,339	4,710	1,952,544
2	35,505	1,952,544	4,637	1,921,675
3	35,505	1,921,675	4,563	1,890,733
4	35,505	1,890,733	4,490	1,859,718
5	35,505	1,859,718	4,416	1,828,629
6	35,505	1,828,629	4,342	1,797,466
7	35,505	1,797,466	4,268	1,766,229
8	35,505	1,766,229	4,194	1,734,917
9	35,505	1,734,917	4,120	1,703,532
10	35,505	1,703,532	4,045	1,672,072
11	35,505	1,672,072	3,971	1,640,537
12	35,505	1,640,537	3,896	1,608,927

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	35,505	1,608,927	3,821	1,577,243
2	35,505	1,577,243	3,745	1,545,482
3	35,505	1,545,482	3,670	1,513,647
4	35,505	1,513,647	3,594	1,481,736
5	35,505	1,481,736	3,519	1,449,749
6	35,505	1,449,749	3,443	1,417,686
7	35,505	1,417,686	3,367	1,385,547
8	35,505	1,385,547	3,290	1,353,332
9	35,505	1,353,332	3,214	1,321,040
10	35,505	1,321,040	3,137	1,288,672
11	35,505	1,288,672	3,060	1,256,226
12	35,505	1,256,226	2,983	1,223,704

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	35,505	1,223,704	2,906	1,191,104
2	35,505	1,191,104	2,828	1,158,427
3	35,505	1,158,427	2,751	1,125,672
4	35,505	1,125,672	2,673	1,092,840
5	35,505	1,092,840	2,595	1,059,930
6	35,505	1,059,930	2,517	1,026,941
7	35,505	1,026,941	2,438	993,874
8	35,505	993,874	2,360	960,728
9	35,505	960,728	2,281	927,504
10	35,505	927,504	2,202	894,201
11	35,505	894,201	2,123	860,819
12	35,505	860,819	2,044	827,357

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	35,505	827,357	1,964	793,816
2	35,505	793,816	1,885	760,196
3	35,505	760,196	1,805	726,495
4	35,505	726,495	1,725	692,715
5	35,505	692,715	1,645	658,854
6	35,505	658,854	1,564	624,913
7	35,505	624,913	1,484	590,891
8	35,505	590,891	1,403	556,788
9	35,505	556,788	1,322	522,605
10	35,505	522,605	1,241	488,340
11	35,505	488,340	1,159	453,994
12	35,505	453,994	1,078	419,566

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	35,505	419,566	996	385,056
2	35,505	385,056	914	350,465
3	35,505	350,465	832	315,791
4	35,505	315,791	750	281,035
5	35,505	281,035	667	246,197
6	35,505	246,197	584	211,276
7	35,505	211,276	501	176,271
8	35,505	176,271	418	141,184
9	35,505	141,184	335	106,013
10	35,505	106,013	251	70,759
11	35,505	70,759	168	35,421
12	35,505	35,421	84	1

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

Luxurious 8-Bedroom Villa - Handover Soon

Preferences

Quick Menu

Contact Us

RERA No. 1238