Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > DAMAC Hills > Belair Phase 2

Standalone Villa With Private Swimming Pool l Prime Location

[LN001419]

AED28,014,000

For Sale

Off-plan

14,862 ft²

Overview

Belair Villas at Damac Hills, represents the latest collection of 4, 5, 6,7,8,9 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
LN001419
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	57,926	14,007,000	33,266	13,982,339
2	57,926	13,982,339	33,208	13,957,620
3	57,926	13,957,620	33,149	13,932,843
4	57,926	13,932,843	33,090	13,908,006
5	57,926	13,908,006	33,031	13,883,111
6	57,926	13,883,111	32,972	13,858,156
7	57,926	13,858,156	32,913	13,833,142
8	57,926	13,833,142	32,853	13,808,069
9	57,926	13,808,069	32,794	13,782,936
10	57,926	13,782,936	32,734	13,757,744
11	57,926	13,757,744	32,674	13,732,491
12	57,926	13,732,491	32,614	13,707,179

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	57,926	13,707,179	32,554	13,681,806
2	57,926	13,681,806	32,494	13,656,374
3	57,926	13,656,374	32,433	13,630,881
4	57,926	13,630,881	32,373	13,605,327
5	57,926	13,605,327	32,312	13,579,713
6	57,926	13,579,713	32,251	13,554,038
7	57,926	13,554,038	32,190	13,528,301
8	57,926	13,528,301	32,129	13,502,504
9	57,926	13,502,504	32,068	13,476,646
10	57,926	13,476,646	32,007	13,450,726
11	57,926	13,450,726	31,945	13,424,744
12	57,926	13,424,744	31,883	13,398,701

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	57,926	13,398,701	31,821	13,372,596
2	57,926	13,372,596	31,759	13,346,429
3	57,926	13,346,429	31,697	13,320,200
4	57,926	13,320,200	31,635	13,293,908
5	57,926	13,293,908	31,573	13,267,554
6	57,926	13,267,554	31,510	13,241,138
7	57,926	13,241,138	31,447	13,214,658
8	57,926	13,214,658	31,384	13,188,116
9	57,926	13,188,116	31,321	13,161,511
10	57,926	13,161,511	31,258	13,134,843
11	57,926	13,134,843	31,195	13,108,111
12	57,926	13,108,111	31,131	13,081,316

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	57,926	13,081,316	31,068	13,054,457
2	57,926	13,054,457	31,004	13,027,534
3	57,926	13,027,534	30,940	13,000,548
4	57,926	13,000,548	30,876	12,973,497
5	57,926	12,973,497	30,812	12,946,382
6	57,926	12,946,382	30,747	12,919,203
7	57,926	12,919,203	30,683	12,891,959
8	57,926	12,891,959	30,618	12,864,650
9	57,926	12,864,650	30,553	12,837,277
10	57,926	12,837,277	30,488	12,809,838
11	57,926	12,809,838	30,423	12,782,335
12	57,926	12,782,335	30,358	12,754,766

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	57,926	12,754,766	30,292	12,727,131
2	57,926	12,727,131	30,226	12,699,431
3	57,926	12,699,431	30,161	12,671,665
4	57,926	12,671,665	30,095	12,643,834
5	57,926	12,643,834	30,029	12,615,936
6	57,926	12,615,936	29,962	12,587,972
7	57,926	12,587,972	29,896	12,559,941
8	57,926	12,559,941	29,829	12,531,844
9	57,926	12,531,844	29,763	12,503,680
10	57,926	12,503,680	29,696	12,475,449
11	57,926	12,475,449	29,629	12,447,152
12	57,926	12,447,152	29,561	12,418,787

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	57,926	12,418,787	29,494	12,390,354
2	57,926	12,390,354	29,427	12,361,854
3	57,926	12,361,854	29,359	12,333,287
4	57,926	12,333,287	29,291	12,304,651
5	57,926	12,304,651	29,223	12,275,948
6	57,926	12,275,948	29,155	12,247,176
7	57,926	12,247,176	29,087	12,218,336
8	57,926	12,218,336	29,018	12,189,428
9	57,926	12,189,428	28,949	12,160,451
10	57,926	12,160,451	28,881	12,131,405
11	57,926	12,131,405	28,812	12,102,290
12	57,926	12,102,290	28,742	12,073,106

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	57,926	12,073,106	28,673	12,043,853
2	57,926	12,043,853	28,604	12,014,530
3	57,926	12,014,530	28,534	11,985,137
4	57,926	11,985,137	28,464	11,955,675
5	57,926	11,955,675	28,394	11,926,143
6	57,926	11,926,143	28,324	11,896,540
7	57,926	11,896,540	28,254	11,866,868
8	57,926	11,866,868	28,183	11,837,125
9	57,926	11,837,125	28,113	11,807,311
10	57,926	11,807,311	28,042	11,777,426
11	57,926	11,777,426	27,971	11,747,470
12	57,926	11,747,470	27,900	11,717,444

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	57,926	11,717,444	27,828	11,687,346
2	57,926	11,687,346	27,757	11,657,176
3	57,926	11,657,176	27,685	11,626,935
4	57,926	11,626,935	27,613	11,596,622
5	57,926	11,596,622	27,541	11,566,237
6	57,926	11,566,237	27,469	11,535,780
7	57,926	11,535,780	27,397	11,505,250
8	57,926	11,505,250	27,324	11,474,648
9	57,926	11,474,648	27,252	11,443,974
10	57,926	11,443,974	27,179	11,413,226
11	57,926	11,413,226	27,106	11,382,405
12	57,926	11,382,405	27,033	11,351,512

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	57,926	11,351,512	26,959	11,320,545
2	57,926	11,320,545	26,886	11,289,504
3	57,926	11,289,504	26,812	11,258,389
4	57,926	11,258,389	26,738	11,227,201
5	57,926	11,227,201	26,664	11,195,939
6	57,926	11,195,939	26,590	11,164,602
7	57,926	11,164,602	26,515	11,133,191
8	57,926	11,133,191	26,441	11,101,705
9	57,926	11,101,705	26,366	11,070,145
10	57,926	11,070,145	26,291	11,038,510
11	57,926	11,038,510	26,216	11,006,799
12	57,926	11,006,799	26,141	10,975,013

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	57,926	10,975,013	26,065	10,943,152
2	57,926	10,943,152	25,989	10,911,215
3	57,926	10,911,215	25,914	10,879,202
4	57,926	10,879,202	25,838	10,847,113
5	57,926	10,847,113	25,761	10,814,948
6	57,926	10,814,948	25,685	10,782,707
7	57,926	10,782,707	25,608	10,750,389
8	57,926	10,750,389	25,532	10,717,994
9	57,926	10,717,994	25,455	10,685,522
10	57,926	10,685,522	25,378	10,652,973
11	57,926	10,652,973	25,300	10,620,347
12	57,926	10,620,347	25,223	10,587,643

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	57,926	10,587,643	25,145	10,554,862
2	57,926	10,554,862	25,067	10,522,003
3	57,926	10,522,003	24,989	10,489,066
4	57,926	10,489,066	24,911	10,456,050
5	57,926	10,456,050	24,833	10,422,956
6	57,926	10,422,956	24,754	10,389,784
7	57,926	10,389,784	24,675	10,356,533
8	57,926	10,356,533	24,596	10,323,202
9	57,926	10,323,202	24,517	10,289,793
10	57,926	10,289,793	24,438	10,256,304
11	57,926	10,256,304	24,358	10,222,736
12	57,926	10,222,736	24,278	10,189,088

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	57,926	10,189,088	24,199	10,155,360
2	57,926	10,155,360	24,118	10,121,552
3	57,926	10,121,552	24,038	10,087,664
4	57,926	10,087,664	23,958	10,053,695
5	57,926	10,053,695	23,877	10,019,646
6	57,926	10,019,646	23,796	9,985,515
7	57,926	9,985,515	23,715	9,951,304
8	57,926	9,951,304	23,634	9,917,011
9	57,926	9,917,011	23,552	9,882,637
10	57,926	9,882,637	23,471	9,848,181
11	57,926	9,848,181	23,389	9,813,644
12	57,926	9,813,644	23,307	9,779,024

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	57,926	9,779,024	23,225	9,744,323
2	57,926	9,744,323	23,142	9,709,538
3	57,926	9,709,538	23,060	9,674,671
4	57,926	9,674,671	22,977	9,639,722
5	57,926	9,639,722	22,894	9,604,689
6	57,926	9,604,689	22,811	9,569,573
7	57,926	9,569,573	22,727	9,534,374
8	57,926	9,534,374	22,644	9,499,091
9	57,926	9,499,091	22,560	9,463,725
10	57,926	9,463,725	22,476	9,428,274
11	57,926	9,428,274	22,392	9,392,739
12	57,926	9,392,739	22,307	9,357,120

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	57,926	9,357,120	22,223	9,321,416
2	57,926	9,321,416	22,138	9,285,628
3	57,926	9,285,628	22,053	9,249,754
4	57,926	9,249,754	21,968	9,213,795
5	57,926	9,213,795	21,882	9,177,751
6	57,926	9,177,751	21,797	9,141,621
7	57,926	9,141,621	21,711	9,105,405
8	57,926	9,105,405	21,625	9,069,104
9	57,926	9,069,104	21,539	9,032,716
10	57,926	9,032,716	21,452	8,996,242
11	57,926	8,996,242	21,366	8,959,681
12	57,926	8,959,681	21,279	8,923,033

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	57,926	8,923,033	21,192	8,886,298
2	57,926	8,886,298	21,104	8,849,476
3	57,926	8,849,476	21,017	8,812,567
4	57,926	8,812,567	20,929	8,775,570
5	57,926	8,775,570	20,841	8,738,485
6	57,926	8,738,485	20,753	8,701,311
7	57,926	8,701,311	20,665	8,664,050
8	57,926	8,664,050	20,577	8,626,700
9	57,926	8,626,700	20,488	8,589,262
10	57,926	8,589,262	20,399	8,551,734
11	57,926	8,551,734	20,310	8,514,118
12	57,926	8,514,118	20,221	8,476,412

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	57,926	8,476,412	20,131	8,438,616
2	57,926	8,438,616	20,041	8,400,731
3	57,926	8,400,731	19,951	8,362,756
4	57,926	8,362,756	19,861	8,324,690
5	57,926	8,324,690	19,771	8,286,534
6	57,926	8,286,534	19,680	8,248,288
7	57,926	8,248,288	19,589	8,209,951
8	57,926	8,209,951	19,498	8,171,522
9	57,926	8,171,522	19,407	8,133,003
10	57,926	8,133,003	19,315	8,094,392
11	57,926	8,094,392	19,224	8,055,689
12	57,926	8,055,689	19,132	8,016,894

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	57,926	8,016,894	19,040	7,978,007
2	57,926	7,978,007	18,947	7,939,028
3	57,926	7,939,028	18,855	7,899,956
4	57,926	7,899,956	18,762	7,860,792
5	57,926	7,860,792	18,669	7,821,534
6	57,926	7,821,534	18,576	7,782,183
7	57,926	7,782,183	18,482	7,742,739
8	57,926	7,742,739	18,389	7,703,201
9	57,926	7,703,201	18,295	7,663,569
10	57,926	7,663,569	18,200	7,623,843
11	57,926	7,623,843	18,106	7,584,023
12	57,926	7,584,023	18,012	7,544,108

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	57,926	7,544,108	17,917	7,504,098
2	57,926	7,504,098	17,822	7,463,993
3	57,926	7,463,993	17,726	7,423,793
4	57,926	7,423,793	17,631	7,383,498
5	57,926	7,383,498	17,535	7,343,107
6	57,926	7,343,107	17,439	7,302,619
7	57,926	7,302,619	17,343	7,262,036
8	57,926	7,262,036	17,247	7,221,357
9	57,926	7,221,357	17,150	7,180,580
10	57,926	7,180,580	17,053	7,139,707
11	57,926	7,139,707	16,956	7,098,737
12	57,926	7,098,737	16,859	7,057,669

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	57,926	7,057,669	16,761	7,016,504
2	57,926	7,016,504	16,664	6,975,242
3	57,926	6,975,242	16,566	6,933,881
4	57,926	6,933,881	16,467	6,892,422
5	57,926	6,892,422	16,369	6,850,864
6	57,926	6,850,864	16,270	6,809,208
7	57,926	6,809,208	16,171	6,767,453
8	57,926	6,767,453	16,072	6,725,599
9	57,926	6,725,599	15,973	6,683,645
10	57,926	6,683,645	15,873	6,641,592
11	57,926	6,641,592	15,773	6,599,439
12	57,926	6,599,439	15,673	6,557,185

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	57,926	6,557,185	15,573	6,514,832
2	57,926	6,514,832	15,472	6,472,377
3	57,926	6,472,377	15,371	6,429,822
4	57,926	6,429,822	15,270	6,387,166
5	57,926	6,387,166	15,169	6,344,409
6	57,926	6,344,409	15,067	6,301,550
7	57,926	6,301,550	14,966	6,258,589
8	57,926	6,258,589	14,864	6,215,526
9	57,926	6,215,526	14,761	6,172,361
10	57,926	6,172,361	14,659	6,129,093
11	57,926	6,129,093	14,556	6,085,723
12	57,926	6,085,723	14,453	6,042,250

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	57,926	6,042,250	14,350	5,998,673
2	57,926	5,998,673	14,246	5,954,993
3	57,926	5,954,993	14,143	5,911,209
4	57,926	5,911,209	14,039	5,867,321
5	57,926	5,867,321	13,934	5,823,329
6	57,926	5,823,329	13,830	5,779,232
7	57,926	5,779,232	13,725	5,735,031
8	57,926	5,735,031	13,620	5,690,725
9	57,926	5,690,725	13,515	5,646,313
10	57,926	5,646,313	13,409	5,601,796
11	57,926	5,601,796	13,304	5,557,174
12	57,926	5,557,174	13,198	5,512,445

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	57,926	5,512,445	13,092	5,467,610
2	57,926	5,467,610	12,985	5,422,669
3	57,926	5,422,669	12,878	5,377,620
4	57,926	5,377,620	12,771	5,332,465
5	57,926	5,332,465	12,664	5,287,203
6	57,926	5,287,203	12,557	5,241,833
7	57,926	5,241,833	12,449	5,196,355
8	57,926	5,196,355	12,341	5,150,770
9	57,926	5,150,770	12,233	5,105,076
10	57,926	5,105,076	12,124	5,059,273
11	57,926	5,059,273	12,015	5,013,362
12	57,926	5,013,362	11,906	4,967,342

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	57,926	4,967,342	11,797	4,921,212
2	57,926	4,921,212	11,687	4,874,973
3	57,926	4,874,973	11,578	4,828,624
4	57,926	4,828,624	11,467	4,782,165
5	57,926	4,782,165	11,357	4,735,596
6	57,926	4,735,596	11,247	4,688,916
7	57,926	4,688,916	11,136	4,642,125
8	57,926	4,642,125	11,025	4,595,223
9	57,926	4,595,223	10,913	4,548,210
10	57,926	4,548,210	10,802	4,501,085
11	57,926	4,501,085	10,690	4,453,848
12	57,926	4,453,848	10,577	4,406,499

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	57,926	4,406,499	10,465	4,359,038
2	57,926	4,359,038	10,352	4,311,463
3	57,926	4,311,463	10,239	4,263,776
4	57,926	4,263,776	10,126	4,215,975
5	57,926	4,215,975	10,012	4,168,061
6	57,926	4,168,061	9,899	4,120,034
7	57,926	4,120,034	9,785	4,071,892
8	57,926	4,071,892	9,670	4,023,635
9	57,926	4,023,635	9,556	3,975,265
10	57,926	3,975,265	9,441	3,926,779
11	57,926	3,926,779	9,326	3,878,178
12	57,926	3,878,178	9,210	3,829,462

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	57,926	3,829,462	9,094	3,780,630
2	57,926	3,780,630	8,978	3,731,682
3	57,926	3,731,682	8,862	3,682,617
4	57,926	3,682,617	8,746	3,633,437
5	57,926	3,633,437	8,629	3,584,139
6	57,926	3,584,139	8,512	3,534,724
7	57,926	3,534,724	8,394	3,485,192
8	57,926	3,485,192	8,277	3,435,543
9	57,926	3,435,543	8,159	3,385,775
10	57,926	3,385,775	8,041	3,335,889
11	57,926	3,335,889	7,922	3,285,885
12	57,926	3,285,885	7,803	3,235,762

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	57,926	3,235,762	7,684	3,185,520
2	57,926	3,185,520	7,565	3,135,159
3	57,926	3,135,159	7,446	3,084,678
4	57,926	3,084,678	7,326	3,034,077
5	57,926	3,034,077	7,205	2,983,356
6	57,926	2,983,356	7,085	2,932,514
7	57,926	2,932,514	6,964	2,881,552
8	57,926	2,881,552	6,843	2,830,469
9	57,926	2,830,469	6,722	2,779,264
10	57,926	2,779,264	6,600	2,727,938
11	57,926	2,727,938	6,478	2,676,490
12	57,926	2,676,490	6,356	2,624,920

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	57,926	2,624,920	6,234	2,573,227
2	57,926	2,573,227	6,111	2,521,411
3	57,926	2,521,411	5,988	2,469,473
4	57,926	2,469,473	5,864	2,417,411
5	57,926	2,417,411	5,741	2,365,225
6	57,926	2,365,225	5,617	2,312,915
7	57,926	2,312,915	5,493	2,260,482
8	57,926	2,260,482	5,368	2,207,923
9	57,926	2,207,923	5,243	2,155,240
10	57,926	2,155,240	5,118	2,102,432
11	57,926	2,102,432	4,993	2,049,498
12	57,926	2,049,498	4,867	1,996,439

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	57,926	1,996,439	4,741	1,943,253
2	57,926	1,943,253	4,615	1,889,941
3	57,926	1,889,941	4,488	1,836,503
4	57,926	1,836,503	4,361	1,782,938
5	57,926	1,782,938	4,234	1,729,245
6	57,926	1,729,245	4,106	1,675,425
7	57,926	1,675,425	3,979	1,621,477
8	57,926	1,621,477	3,851	1,567,401
9	57,926	1,567,401	3,722	1,513,197
10	57,926	1,513,197	3,593	1,458,864
11	57,926	1,458,864	3,464	1,404,402
12	57,926	1,404,402	3,335	1,349,810

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	57,926	1,349,810	3,205	1,295,089
2	57,926	1,295,089	3,075	1,240,238
3	57,926	1,240,238	2,945	1,185,256
4	57,926	1,185,256	2,814	1,130,144
5	57,926	1,130,144	2,684	1,074,902
6	57,926	1,074,902	2,552	1,019,527
7	57,926	1,019,527	2,421	964,022
8	57,926	964,022	2,289	908,384
9	57,926	908,384	2,157	852,615
10	57,926	852,615	2,024	796,713
11	57,926	796,713	1,892	740,678
12	57,926	740,678	1,759	684,510

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	57,926	684,510	1,625	628,209
2	57,926	628,209	1,491	571,774
3	57,926	571,774	1,357	515,205
4	57,926	515,205	1,223	458,502
5	57,926	458,502	1,088	401,664
6	57,926	401,664	953	344,690
7	57,926	344,690	818	287,582
8	57,926	287,582	683	230,338
9	57,926	230,338	547	172,958
10	57,926	172,958	410	115,442
11	57,926	115,442	274	57,789
12	57,926	57,789	137	2

Ilyas Bouhanna

Senior Marketing Strategist

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

Standalone Villa With Private Swimming Pool l Prime Location

Preferences

Quick Menu

Contact Us

RERA No. 1238