Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > DAMAC Hills > Belair Phase 2

Luxurious 8-Bedroom Villa - Handover Soon

[LN001425]

AED14,936,000

For Sale

Off-plan

7,862 ft²

Overview

Belair Villas at Damac Hills is an exclusive residential development featuring an array of luxurious standalone units. This prestigious project is a collaboration between Damac Properties and the renowned Trump Brand, offering a refined lifestyle with top-tier amenities and elegant designs. The development comprises a diverse range of spacious homes with 4 to 9 bedrooms, tailored to meet the needs of discerning residents. Key Features: Developer: DAMAC Properties in collaboration with the Trump Brand. Unit Types: Standalone villas with 4, 5, 6, 7, 8, and 9 bedrooms. Location: Strategically located in the upscale Damac Hills area. Luxury Amenities: Access to world-class facilities including a golf course, clubhouses, and landscaped gardens. Interior Design: Modern interiors with premium finishes and expansive living spaces. Exclusive Community: A secure and private environment ideal for families and individuals seeking a high-quality lifestyle. Investment Opportunity: High potential for value appreciation and attractive returns for investors. This development not only provides comfortable and opulent living spaces but also ensures a prestigious lifestyle, making it a perfect choice for those who aspire to live in an exclusive community.

Property Details

Property ID
LN001425
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	30,884	7,468,000	17,736	7,454,852
2	30,884	7,454,852	17,705	7,441,672
3	30,884	7,441,672	17,673	7,428,462
4	30,884	7,428,462	17,642	7,415,220
5	30,884	7,415,220	17,611	7,401,947
6	30,884	7,401,947	17,579	7,388,642
7	30,884	7,388,642	17,548	7,375,305
8	30,884	7,375,305	17,516	7,361,937
9	30,884	7,361,937	17,484	7,348,537
10	30,884	7,348,537	17,452	7,335,106
11	30,884	7,335,106	17,420	7,321,642
12	30,884	7,321,642	17,388	7,308,147

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	30,884	7,308,147	17,356	7,294,619
2	30,884	7,294,619	17,324	7,281,059
3	30,884	7,281,059	17,292	7,267,467
4	30,884	7,267,467	17,260	7,253,843
5	30,884	7,253,843	17,227	7,240,186
6	30,884	7,240,186	17,195	7,226,497
7	30,884	7,226,497	17,162	7,212,776
8	30,884	7,212,776	17,130	7,199,022
9	30,884	7,199,022	17,097	7,185,235
10	30,884	7,185,235	17,064	7,171,415
11	30,884	7,171,415	17,032	7,157,563
12	30,884	7,157,563	16,999	7,143,678

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	30,884	7,143,678	16,966	7,129,760
2	30,884	7,129,760	16,933	7,115,808
3	30,884	7,115,808	16,900	7,101,824
4	30,884	7,101,824	16,866	7,087,806
5	30,884	7,087,806	16,833	7,073,755
6	30,884	7,073,755	16,800	7,059,671
7	30,884	7,059,671	16,766	7,045,553
8	30,884	7,045,553	16,733	7,031,402
9	30,884	7,031,402	16,699	7,017,217
10	30,884	7,017,217	16,665	7,002,999
11	30,884	7,002,999	16,632	6,988,746
12	30,884	6,988,746	16,598	6,974,460

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	30,884	6,974,460	16,564	6,960,140
2	30,884	6,960,140	16,530	6,945,786
3	30,884	6,945,786	16,496	6,931,398
4	30,884	6,931,398	16,462	6,916,975
5	30,884	6,916,975	16,427	6,902,519
6	30,884	6,902,519	16,393	6,888,028
7	30,884	6,888,028	16,359	6,873,502
8	30,884	6,873,502	16,324	6,858,942
9	30,884	6,858,942	16,289	6,844,348
10	30,884	6,844,348	16,255	6,829,719
11	30,884	6,829,719	16,220	6,815,055
12	30,884	6,815,055	16,185	6,800,356

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	30,884	6,800,356	16,150	6,785,622
2	30,884	6,785,622	16,115	6,770,854
3	30,884	6,770,854	16,080	6,756,050
4	30,884	6,756,050	16,045	6,741,211
5	30,884	6,741,211	16,010	6,726,337
6	30,884	6,726,337	15,975	6,711,428
7	30,884	6,711,428	15,939	6,696,483
8	30,884	6,696,483	15,904	6,681,503
9	30,884	6,681,503	15,868	6,666,487
10	30,884	6,666,487	15,832	6,651,435
11	30,884	6,651,435	15,797	6,636,348
12	30,884	6,636,348	15,761	6,621,225

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	30,884	6,621,225	15,725	6,606,066
2	30,884	6,606,066	15,689	6,590,871
3	30,884	6,590,871	15,653	6,575,639
4	30,884	6,575,639	15,617	6,560,372
5	30,884	6,560,372	15,580	6,545,069
6	30,884	6,545,069	15,544	6,529,729
7	30,884	6,529,729	15,508	6,514,352
8	30,884	6,514,352	15,471	6,498,939
9	30,884	6,498,939	15,434	6,483,490
10	30,884	6,483,490	15,398	6,468,004
11	30,884	6,468,004	15,361	6,452,481
12	30,884	6,452,481	15,324	6,436,921

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	30,884	6,436,921	15,287	6,421,324
2	30,884	6,421,324	15,250	6,405,690
3	30,884	6,405,690	15,213	6,390,019
4	30,884	6,390,019	15,176	6,374,311
5	30,884	6,374,311	15,138	6,358,566
6	30,884	6,358,566	15,101	6,342,783
7	30,884	6,342,783	15,064	6,326,963
8	30,884	6,326,963	15,026	6,311,105
9	30,884	6,311,105	14,988	6,295,209
10	30,884	6,295,209	14,951	6,279,276
11	30,884	6,279,276	14,913	6,263,305
12	30,884	6,263,305	14,875	6,247,295

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	30,884	6,247,295	14,837	6,231,248
2	30,884	6,231,248	14,799	6,215,163
3	30,884	6,215,163	14,761	6,199,040
4	30,884	6,199,040	14,722	6,182,878
5	30,884	6,182,878	14,684	6,166,678
6	30,884	6,166,678	14,645	6,150,439
7	30,884	6,150,439	14,607	6,134,162
8	30,884	6,134,162	14,568	6,117,846
9	30,884	6,117,846	14,529	6,101,491
10	30,884	6,101,491	14,491	6,085,098
11	30,884	6,085,098	14,452	6,068,666
12	30,884	6,068,666	14,413	6,052,194

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	30,884	6,052,194	14,373	6,035,684
2	30,884	6,035,684	14,334	6,019,134
3	30,884	6,019,134	14,295	6,002,545
4	30,884	6,002,545	14,256	5,985,917
5	30,884	5,985,917	14,216	5,969,249
6	30,884	5,969,249	14,176	5,952,541
7	30,884	5,952,541	14,137	5,935,794
8	30,884	5,935,794	14,097	5,919,007
9	30,884	5,919,007	14,057	5,902,180
10	30,884	5,902,180	14,017	5,885,314
11	30,884	5,885,314	13,977	5,868,407
12	30,884	5,868,407	13,937	5,851,460

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	30,884	5,851,460	13,897	5,834,472
2	30,884	5,834,472	13,856	5,817,445
3	30,884	5,817,445	13,816	5,800,377
4	30,884	5,800,377	13,775	5,783,268
5	30,884	5,783,268	13,735	5,766,119
6	30,884	5,766,119	13,694	5,748,929
7	30,884	5,748,929	13,653	5,731,698
8	30,884	5,731,698	13,612	5,714,427
9	30,884	5,714,427	13,571	5,697,114
10	30,884	5,697,114	13,530	5,679,760
11	30,884	5,679,760	13,489	5,662,365
12	30,884	5,662,365	13,448	5,644,929

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	30,884	5,644,929	13,406	5,627,451
2	30,884	5,627,451	13,365	5,609,932
3	30,884	5,609,932	13,323	5,592,371
4	30,884	5,592,371	13,281	5,574,768
5	30,884	5,574,768	13,240	5,557,124
6	30,884	5,557,124	13,198	5,539,438
7	30,884	5,539,438	13,156	5,521,709
8	30,884	5,521,709	13,114	5,503,939
9	30,884	5,503,939	13,071	5,486,126
10	30,884	5,486,126	13,029	5,468,271
11	30,884	5,468,271	12,987	5,450,374
12	30,884	5,450,374	12,944	5,432,434

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	30,884	5,432,434	12,902	5,414,452
2	30,884	5,414,452	12,859	5,396,427
3	30,884	5,396,427	12,816	5,378,359
4	30,884	5,378,359	12,773	5,360,248
5	30,884	5,360,248	12,730	5,342,094
6	30,884	5,342,094	12,687	5,323,897
7	30,884	5,323,897	12,644	5,305,657
8	30,884	5,305,657	12,600	5,287,373
9	30,884	5,287,373	12,557	5,269,046
10	30,884	5,269,046	12,513	5,250,676
11	30,884	5,250,676	12,470	5,232,262
12	30,884	5,232,262	12,426	5,213,804

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	30,884	5,213,804	12,382	5,195,302
2	30,884	5,195,302	12,338	5,176,757
3	30,884	5,176,757	12,294	5,158,167
4	30,884	5,158,167	12,250	5,139,533
5	30,884	5,139,533	12,206	5,120,855
6	30,884	5,120,855	12,162	5,102,133
7	30,884	5,102,133	12,117	5,083,366
8	30,884	5,083,366	12,072	5,064,554
9	30,884	5,064,554	12,028	5,045,698
10	30,884	5,045,698	11,983	5,026,797
11	30,884	5,026,797	11,938	5,007,851
12	30,884	5,007,851	11,893	4,988,860

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	30,884	4,988,860	11,848	4,969,825
2	30,884	4,969,825	11,803	4,950,743
3	30,884	4,950,743	11,758	4,931,617
4	30,884	4,931,617	11,712	4,912,445
5	30,884	4,912,445	11,667	4,893,228
6	30,884	4,893,228	11,621	4,873,965
7	30,884	4,873,965	11,575	4,854,656
8	30,884	4,854,656	11,529	4,835,301
9	30,884	4,835,301	11,483	4,815,901
10	30,884	4,815,901	11,437	4,796,454
11	30,884	4,796,454	11,391	4,776,961
12	30,884	4,776,961	11,345	4,757,422

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	30,884	4,757,422	11,298	4,737,836
2	30,884	4,737,836	11,252	4,718,204
3	30,884	4,718,204	11,205	4,698,525
4	30,884	4,698,525	11,158	4,678,800
5	30,884	4,678,800	11,112	4,659,028
6	30,884	4,659,028	11,065	4,639,208
7	30,884	4,639,208	11,018	4,619,342
8	30,884	4,619,342	10,970	4,599,428
9	30,884	4,599,428	10,923	4,579,468
10	30,884	4,579,468	10,876	4,559,459
11	30,884	4,559,459	10,828	4,539,404
12	30,884	4,539,404	10,781	4,519,300

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	30,884	4,519,300	10,733	4,499,149
2	30,884	4,499,149	10,685	4,478,950
3	30,884	4,478,950	10,637	4,458,703
4	30,884	4,458,703	10,589	4,438,408
5	30,884	4,438,408	10,541	4,418,065
6	30,884	4,418,065	10,492	4,397,673
7	30,884	4,397,673	10,444	4,377,233
8	30,884	4,377,233	10,395	4,356,745
9	30,884	4,356,745	10,347	4,336,208
10	30,884	4,336,208	10,298	4,315,622
11	30,884	4,315,622	10,249	4,294,987
12	30,884	4,294,987	10,200	4,274,303

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	30,884	4,274,303	10,151	4,253,570
2	30,884	4,253,570	10,102	4,232,788
3	30,884	4,232,788	10,052	4,211,956
4	30,884	4,211,956	10,003	4,191,075
5	30,884	4,191,075	9,953	4,170,144
6	30,884	4,170,144	9,904	4,149,164
7	30,884	4,149,164	9,854	4,128,134
8	30,884	4,128,134	9,804	4,107,054
9	30,884	4,107,054	9,754	4,085,923
10	30,884	4,085,923	9,704	4,064,743
11	30,884	4,064,743	9,653	4,043,512
12	30,884	4,043,512	9,603	4,022,231

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	30,884	4,022,231	9,552	4,000,900
2	30,884	4,000,900	9,502	3,979,517
3	30,884	3,979,517	9,451	3,958,084
4	30,884	3,958,084	9,400	3,936,600
5	30,884	3,936,600	9,349	3,915,065
6	30,884	3,915,065	9,298	3,893,479
7	30,884	3,893,479	9,247	3,871,841
8	30,884	3,871,841	9,195	3,850,153
9	30,884	3,850,153	9,144	3,828,412
10	30,884	3,828,412	9,092	3,806,620
11	30,884	3,806,620	9,040	3,784,777
12	30,884	3,784,777	8,988	3,762,881

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	30,884	3,762,881	8,936	3,740,933
2	30,884	3,740,933	8,884	3,718,934
3	30,884	3,718,934	8,832	3,696,882
4	30,884	3,696,882	8,780	3,674,777
5	30,884	3,674,777	8,727	3,652,620
6	30,884	3,652,620	8,674	3,630,411
7	30,884	3,630,411	8,622	3,608,149
8	30,884	3,608,149	8,569	3,585,833
9	30,884	3,585,833	8,516	3,563,465
10	30,884	3,563,465	8,463	3,541,044
11	30,884	3,541,044	8,409	3,518,570
12	30,884	3,518,570	8,356	3,496,042

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	30,884	3,496,042	8,303	3,473,460
2	30,884	3,473,460	8,249	3,450,825
3	30,884	3,450,825	8,195	3,428,137
4	30,884	3,428,137	8,141	3,405,394
5	30,884	3,405,394	8,087	3,382,597
6	30,884	3,382,597	8,033	3,359,747
7	30,884	3,359,747	7,979	3,336,841
8	30,884	3,336,841	7,924	3,313,882
9	30,884	3,313,882	7,870	3,290,868
10	30,884	3,290,868	7,815	3,267,799
11	30,884	3,267,799	7,761	3,244,676
12	30,884	3,244,676	7,706	3,221,498

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	30,884	3,221,498	7,651	3,198,264
2	30,884	3,198,264	7,595	3,174,976
3	30,884	3,174,976	7,540	3,151,632
4	30,884	3,151,632	7,485	3,128,232
5	30,884	3,128,232	7,429	3,104,777
6	30,884	3,104,777	7,373	3,081,267
7	30,884	3,081,267	7,318	3,057,700
8	30,884	3,057,700	7,262	3,034,078
9	30,884	3,034,078	7,205	3,010,399
10	30,884	3,010,399	7,149	2,986,665
11	30,884	2,986,665	7,093	2,962,873
12	30,884	2,962,873	7,036	2,939,026

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	30,884	2,939,026	6,980	2,915,122
2	30,884	2,915,122	6,923	2,891,161
3	30,884	2,891,161	6,866	2,867,143
4	30,884	2,867,143	6,809	2,843,068
5	30,884	2,843,068	6,752	2,818,935
6	30,884	2,818,935	6,694	2,794,746
7	30,884	2,794,746	6,637	2,770,499
8	30,884	2,770,499	6,579	2,746,194
9	30,884	2,746,194	6,522	2,721,832
10	30,884	2,721,832	6,464	2,697,412
11	30,884	2,697,412	6,406	2,672,934
12	30,884	2,672,934	6,348	2,648,398

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	30,884	2,648,398	6,289	2,623,803
2	30,884	2,623,803	6,231	2,599,150
3	30,884	2,599,150	6,172	2,574,439
4	30,884	2,574,439	6,114	2,549,669
5	30,884	2,549,669	6,055	2,524,840
6	30,884	2,524,840	5,996	2,499,952
7	30,884	2,499,952	5,937	2,475,005
8	30,884	2,475,005	5,878	2,449,998
9	30,884	2,449,998	5,818	2,424,932
10	30,884	2,424,932	5,759	2,399,807
11	30,884	2,399,807	5,699	2,374,622
12	30,884	2,374,622	5,639	2,349,378

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	30,884	2,349,378	5,579	2,324,073
2	30,884	2,324,073	5,519	2,298,708
3	30,884	2,298,708	5,459	2,273,283
4	30,884	2,273,283	5,399	2,247,798
5	30,884	2,247,798	5,338	2,222,252
6	30,884	2,222,252	5,277	2,196,645
7	30,884	2,196,645	5,217	2,170,978
8	30,884	2,170,978	5,156	2,145,249
9	30,884	2,145,249	5,094	2,119,460
10	30,884	2,119,460	5,033	2,093,609
11	30,884	2,093,609	4,972	2,067,697
12	30,884	2,067,697	4,910	2,041,723

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	30,884	2,041,723	4,849	2,015,688
2	30,884	2,015,688	4,787	1,989,591
3	30,884	1,989,591	4,725	1,963,431
4	30,884	1,963,431	4,663	1,937,210
5	30,884	1,937,210	4,600	1,910,927
6	30,884	1,910,927	4,538	1,884,581
7	30,884	1,884,581	4,475	1,858,172
8	30,884	1,858,172	4,413	1,831,701
9	30,884	1,831,701	4,350	1,805,166
10	30,884	1,805,166	4,287	1,778,569
11	30,884	1,778,569	4,224	1,751,909
12	30,884	1,751,909	4,160	1,725,185

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	30,884	1,725,185	4,097	1,698,398
2	30,884	1,698,398	4,033	1,671,547
3	30,884	1,671,547	3,969	1,644,633
4	30,884	1,644,633	3,906	1,617,654
5	30,884	1,617,654	3,841	1,590,612
6	30,884	1,590,612	3,777	1,563,505
7	30,884	1,563,505	3,713	1,536,334
8	30,884	1,536,334	3,648	1,509,098
9	30,884	1,509,098	3,584	1,481,798
10	30,884	1,481,798	3,519	1,454,433
11	30,884	1,454,433	3,454	1,427,002
12	30,884	1,427,002	3,389	1,399,507

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	30,884	1,399,507	3,323	1,371,946
2	30,884	1,371,946	3,258	1,344,320
3	30,884	1,344,320	3,192	1,316,629
4	30,884	1,316,629	3,126	1,288,871
5	30,884	1,288,871	3,061	1,261,048
6	30,884	1,261,048	2,994	1,233,158
7	30,884	1,233,158	2,928	1,205,203
8	30,884	1,205,203	2,862	1,177,181
9	30,884	1,177,181	2,795	1,149,092
10	30,884	1,149,092	2,729	1,120,936
11	30,884	1,120,936	2,662	1,092,714
12	30,884	1,092,714	2,595	1,064,425

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	30,884	1,064,425	2,528	1,036,069
2	30,884	1,036,069	2,460	1,007,645
3	30,884	1,007,645	2,393	979,153
4	30,884	979,153	2,325	950,594
5	30,884	950,594	2,257	921,968
6	30,884	921,968	2,189	893,273
7	30,884	893,273	2,121	864,510
8	30,884	864,510	2,053	835,679
9	30,884	835,679	1,984	806,779
10	30,884	806,779	1,916	777,811
11	30,884	777,811	1,847	748,773
12	30,884	748,773	1,778	719,667

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	30,884	719,667	1,709	690,492
2	30,884	690,492	1,639	661,247
3	30,884	661,247	1,570	631,933
4	30,884	631,933	1,500	602,550
5	30,884	602,550	1,431	573,096
6	30,884	573,096	1,361	543,573
7	30,884	543,573	1,290	513,980
8	30,884	513,980	1,220	484,316
9	30,884	484,316	1,150	454,582
10	30,884	454,582	1,079	424,777
11	30,884	424,777	1,008	394,901
12	30,884	394,901	937	364,955

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	30,884	364,955	866	334,937
2	30,884	334,937	795	304,848
3	30,884	304,848	724	274,687
4	30,884	274,687	652	244,455
5	30,884	244,455	580	214,151
6	30,884	214,151	508	183,776
7	30,884	183,776	436	153,328
8	30,884	153,328	364	122,807
9	30,884	122,807	291	92,215
10	30,884	92,215	219	61,549
11	30,884	61,549	146	30,811
12	30,884	30,811	73	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