Overview

Property Details

Features

Mortgage Calculator

UAE > Dubai > Downtown Dubai > Opera District > Act One | Act Two towers

Big terrace Fountain View | High Floor | Premium Amenities

[LN003807]

AED6,800,000

For Sale

Ready

2,241 ft²

Overview

Sherwoods International Properties is delighted to introduce this vacant 3-bedroom apartment located in Tower 1 of Emaar’s newest luxury development: Act One | Act Two. The property is located in the heart of the Opera District, neighboring Dubai's finest entertainment; such as the Burj Khalifa, Dubai Mall, and numerous world-renowned dining options. This apartment boasts a spacious open-plan living space, three bedrooms, and two spacious balconies that offer full Burj Khalifa and Fountain views. Property Specifications: - 3 Bedroom - 4 Bathroom - 2 Balconies - Maid/Store Room - Full Burj Khalifa & Fountain View - X2 Covered Parking Spaces - Chiller Free Building Specifications: - Brand New Emaar Development (Completed in 2023) - Fully-Equipped Gym - Swimming Pool - Library For further information please get in touch

Property Details

Property ID
LN003807
Property Type
Apartment
Property Status
For Sale
Year Built
0

Facts and Features

Fitness Center

Laundry Service

Recreational Facilities

Concierge service

Public parking

Public transport

Restaurants

Shopping mall

Bank/ATM Facility

Business Center

Bus services

Pets allowed

24 hours Maintenance

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	14,060	3,400,000	8,075	3,394,014
2	14,060	3,394,014	8,060	3,388,013
3	14,060	3,388,013	8,046	3,381,999
4	14,060	3,381,999	8,032	3,375,970
5	14,060	3,375,970	8,017	3,369,927
6	14,060	3,369,927	8,003	3,363,870
7	14,060	3,363,870	7,989	3,357,798
8	14,060	3,357,798	7,974	3,351,712
9	14,060	3,351,712	7,960	3,345,611
10	14,060	3,345,611	7,945	3,339,496
11	14,060	3,339,496	7,931	3,333,367
12	14,060	3,333,367	7,916	3,327,222

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	14,060	3,327,222	7,902	3,321,064
2	14,060	3,321,064	7,887	3,314,890
3	14,060	3,314,890	7,872	3,308,702
4	14,060	3,308,702	7,858	3,302,499
5	14,060	3,302,499	7,843	3,296,282
6	14,060	3,296,282	7,828	3,290,049
7	14,060	3,290,049	7,813	3,283,802
8	14,060	3,283,802	7,799	3,277,540
9	14,060	3,277,540	7,784	3,271,264
10	14,060	3,271,264	7,769	3,264,972
11	14,060	3,264,972	7,754	3,258,665
12	14,060	3,258,665	7,739	3,252,344

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	14,060	3,252,344	7,724	3,246,007
2	14,060	3,246,007	7,709	3,239,655
3	14,060	3,239,655	7,694	3,233,289
4	14,060	3,233,289	7,679	3,226,907
5	14,060	3,226,907	7,663	3,220,510
6	14,060	3,220,510	7,648	3,214,097
7	14,060	3,214,097	7,633	3,207,670
8	14,060	3,207,670	7,618	3,201,227
9	14,060	3,201,227	7,602	3,194,769
10	14,060	3,194,769	7,587	3,188,296
11	14,060	3,188,296	7,572	3,181,807
12	14,060	3,181,807	7,556	3,175,303

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	14,060	3,175,303	7,541	3,168,783
2	14,060	3,168,783	7,525	3,162,248
3	14,060	3,162,248	7,510	3,155,698
4	14,060	3,155,698	7,494	3,149,131
5	14,060	3,149,131	7,479	3,142,550
6	14,060	3,142,550	7,463	3,135,952
7	14,060	3,135,952	7,447	3,129,339
8	14,060	3,129,339	7,432	3,122,710
9	14,060	3,122,710	7,416	3,116,066
10	14,060	3,116,066	7,400	3,109,406
11	14,060	3,109,406	7,384	3,102,730
12	14,060	3,102,730	7,368	3,096,038

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	14,060	3,096,038	7,353	3,089,330
2	14,060	3,089,330	7,337	3,082,606
3	14,060	3,082,606	7,321	3,075,866
4	14,060	3,075,866	7,305	3,069,110
5	14,060	3,069,110	7,289	3,062,339
6	14,060	3,062,339	7,273	3,055,551
7	14,060	3,055,551	7,256	3,048,747
8	14,060	3,048,747	7,240	3,041,926
9	14,060	3,041,926	7,224	3,035,090
10	14,060	3,035,090	7,208	3,028,237
11	14,060	3,028,237	7,192	3,021,369
12	14,060	3,021,369	7,175	3,014,483

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	14,060	3,014,483	7,159	3,007,582
2	14,060	3,007,582	7,143	3,000,664
3	14,060	3,000,664	7,126	2,993,730
4	14,060	2,993,730	7,110	2,986,779
5	14,060	2,986,779	7,093	2,979,811
6	14,060	2,979,811	7,077	2,972,827
7	14,060	2,972,827	7,060	2,965,827
8	14,060	2,965,827	7,043	2,958,810
9	14,060	2,958,810	7,027	2,951,776
10	14,060	2,951,776	7,010	2,944,726
11	14,060	2,944,726	6,993	2,937,658
12	14,060	2,937,658	6,976	2,930,574

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	14,060	2,930,574	6,960	2,923,474
2	14,060	2,923,474	6,943	2,916,356
3	14,060	2,916,356	6,926	2,909,221
4	14,060	2,909,221	6,909	2,902,070
5	14,060	2,902,070	6,892	2,894,901
6	14,060	2,894,901	6,875	2,887,716
7	14,060	2,887,716	6,858	2,880,513
8	14,060	2,880,513	6,841	2,873,293
9	14,060	2,873,293	6,824	2,866,056
10	14,060	2,866,056	6,806	2,858,802
11	14,060	2,858,802	6,789	2,851,531
12	14,060	2,851,531	6,772	2,844,242

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	14,060	2,844,242	6,755	2,836,937
2	14,060	2,836,937	6,737	2,829,613
3	14,060	2,829,613	6,720	2,822,273
4	14,060	2,822,273	6,702	2,814,915
5	14,060	2,814,915	6,685	2,807,539
6	14,060	2,807,539	6,667	2,800,146
7	14,060	2,800,146	6,650	2,792,735
8	14,060	2,792,735	6,632	2,785,307
9	14,060	2,785,307	6,615	2,777,861
10	14,060	2,777,861	6,597	2,770,398
11	14,060	2,770,398	6,579	2,762,917
12	14,060	2,762,917	6,561	2,755,418

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	14,060	2,755,418	6,544	2,747,901
2	14,060	2,747,901	6,526	2,740,366
3	14,060	2,740,366	6,508	2,732,814
4	14,060	2,732,814	6,490	2,725,243
5	14,060	2,725,243	6,472	2,717,654
6	14,060	2,717,654	6,454	2,710,048
7	14,060	2,710,048	6,436	2,702,423
8	14,060	2,702,423	6,418	2,694,781
9	14,060	2,694,781	6,400	2,687,120
10	14,060	2,687,120	6,381	2,679,441
11	14,060	2,679,441	6,363	2,671,744
12	14,060	2,671,744	6,345	2,664,028

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	14,060	2,664,028	6,327	2,656,294
2	14,060	2,656,294	6,308	2,648,542
3	14,060	2,648,542	6,290	2,640,771
4	14,060	2,640,771	6,271	2,632,982
5	14,060	2,632,982	6,253	2,625,174
6	14,060	2,625,174	6,234	2,617,348
7	14,060	2,617,348	6,216	2,609,504
8	14,060	2,609,504	6,197	2,601,640
9	14,060	2,601,640	6,178	2,593,758
10	14,060	2,593,758	6,160	2,585,857
11	14,060	2,585,857	6,141	2,577,938
12	14,060	2,577,938	6,122	2,569,999

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	14,060	2,569,999	6,103	2,562,042
2	14,060	2,562,042	6,084	2,554,066
3	14,060	2,554,066	6,065	2,546,071
4	14,060	2,546,071	6,046	2,538,057
5	14,060	2,538,057	6,027	2,530,024
6	14,060	2,530,024	6,008	2,521,972
7	14,060	2,521,972	5,989	2,513,901
8	14,060	2,513,901	5,970	2,505,810
9	14,060	2,505,810	5,951	2,497,701
10	14,060	2,497,701	5,932	2,489,572
11	14,060	2,489,572	5,912	2,481,423
12	14,060	2,481,423	5,893	2,473,256

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	14,060	2,473,256	5,873	2,465,069
2	14,060	2,465,069	5,854	2,456,862
3	14,060	2,456,862	5,835	2,448,637
4	14,060	2,448,637	5,815	2,440,391
5	14,060	2,440,391	5,795	2,432,126
6	14,060	2,432,126	5,776	2,423,841
7	14,060	2,423,841	5,756	2,415,537
8	14,060	2,415,537	5,736	2,407,213
9	14,060	2,407,213	5,717	2,398,869
10	14,060	2,398,869	5,697	2,390,506
11	14,060	2,390,506	5,677	2,382,122
12	14,060	2,382,122	5,657	2,373,719

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	14,060	2,373,719	5,637	2,365,295
2	14,060	2,365,295	5,617	2,356,852
3	14,060	2,356,852	5,597	2,348,389
4	14,060	2,348,389	5,577	2,339,905
5	14,060	2,339,905	5,557	2,331,401
6	14,060	2,331,401	5,537	2,322,877
7	14,060	2,322,877	5,516	2,314,333
8	14,060	2,314,333	5,496	2,305,769
9	14,060	2,305,769	5,476	2,297,184
10	14,060	2,297,184	5,455	2,288,579
11	14,060	2,288,579	5,435	2,279,953
12	14,060	2,279,953	5,414	2,271,307

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	14,060	2,271,307	5,394	2,262,641
2	14,060	2,262,641	5,373	2,253,954
3	14,060	2,253,954	5,353	2,245,246
4	14,060	2,245,246	5,332	2,236,517
5	14,060	2,236,517	5,311	2,227,768
6	14,060	2,227,768	5,290	2,218,998
7	14,060	2,218,998	5,270	2,210,207
8	14,060	2,210,207	5,249	2,201,396
9	14,060	2,201,396	5,228	2,192,563
10	14,060	2,192,563	5,207	2,183,709
11	14,060	2,183,709	5,186	2,174,835
12	14,060	2,174,835	5,165	2,165,939

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	14,060	2,165,939	5,144	2,157,022
2	14,060	2,157,022	5,122	2,148,084
3	14,060	2,148,084	5,101	2,139,125
4	14,060	2,139,125	5,080	2,130,144
5	14,060	2,130,144	5,059	2,121,142
6	14,060	2,121,142	5,037	2,112,119
7	14,060	2,112,119	5,016	2,103,075
8	14,060	2,103,075	4,994	2,094,008
9	14,060	2,094,008	4,973	2,084,921
10	14,060	2,084,921	4,951	2,075,811
11	14,060	2,075,811	4,930	2,066,681
12	14,060	2,066,681	4,908	2,057,528

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	14,060	2,057,528	4,886	2,048,354
2	14,060	2,048,354	4,864	2,039,158
3	14,060	2,039,158	4,843	2,029,940
4	14,060	2,029,940	4,821	2,020,700
5	14,060	2,020,700	4,799	2,011,438
6	14,060	2,011,438	4,777	2,002,154
7	14,060	2,002,154	4,755	1,992,848
8	14,060	1,992,848	4,733	1,983,520
9	14,060	1,983,520	4,710	1,974,170
10	14,060	1,974,170	4,688	1,964,798
11	14,060	1,964,798	4,666	1,955,403
12	14,060	1,955,403	4,644	1,945,987

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	14,060	1,945,987	4,621	1,936,547
2	14,060	1,936,547	4,599	1,927,086
3	14,060	1,927,086	4,576	1,917,602
4	14,060	1,917,602	4,554	1,908,095
5	14,060	1,908,095	4,531	1,898,566
6	14,060	1,898,566	4,509	1,889,014
7	14,060	1,889,014	4,486	1,879,439
8	14,060	1,879,439	4,463	1,869,842
9	14,060	1,869,842	4,440	1,860,222
10	14,060	1,860,222	4,418	1,850,579
11	14,060	1,850,579	4,395	1,840,913
12	14,060	1,840,913	4,372	1,831,224

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	14,060	1,831,224	4,349	1,821,513
2	14,060	1,821,513	4,326	1,811,778
3	14,060	1,811,778	4,302	1,802,020
4	14,060	1,802,020	4,279	1,792,239
5	14,060	1,792,239	4,256	1,782,434
6	14,060	1,782,434	4,233	1,772,607
7	14,060	1,772,607	4,209	1,762,756
8	14,060	1,762,756	4,186	1,752,881
9	14,060	1,752,881	4,163	1,742,983
10	14,060	1,742,983	4,139	1,733,062
11	14,060	1,733,062	4,116	1,723,117
12	14,060	1,723,117	4,092	1,713,148

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	14,060	1,713,148	4,068	1,703,156
2	14,060	1,703,156	4,044	1,693,140
3	14,060	1,693,140	4,021	1,683,101
4	14,060	1,683,101	3,997	1,673,037
5	14,060	1,673,037	3,973	1,662,950
6	14,060	1,662,950	3,949	1,652,838
7	14,060	1,652,838	3,925	1,642,703
8	14,060	1,642,703	3,901	1,632,543
9	14,060	1,632,543	3,877	1,622,359
10	14,060	1,622,359	3,853	1,612,152
11	14,060	1,612,152	3,828	1,601,919
12	14,060	1,601,919	3,804	1,591,663

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	14,060	1,591,663	3,780	1,581,382
2	14,060	1,581,382	3,755	1,571,077
3	14,060	1,571,077	3,731	1,560,748
4	14,060	1,560,748	3,706	1,550,393
5	14,060	1,550,393	3,682	1,540,015
6	14,060	1,540,015	3,657	1,529,611
7	14,060	1,529,611	3,632	1,519,183
8	14,060	1,519,183	3,608	1,508,730
9	14,060	1,508,730	3,583	1,498,252
10	14,060	1,498,252	3,558	1,487,750
11	14,060	1,487,750	3,533	1,477,222
12	14,060	1,477,222	3,508	1,466,670

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	14,060	1,466,670	3,483	1,456,092
2	14,060	1,456,092	3,458	1,445,489
3	14,060	1,445,489	3,433	1,434,861
4	14,060	1,434,861	3,407	1,424,208
5	14,060	1,424,208	3,382	1,413,530
6	14,060	1,413,530	3,357	1,402,826
7	14,060	1,402,826	3,331	1,392,097
8	14,060	1,392,097	3,306	1,381,342
9	14,060	1,381,342	3,280	1,370,562
10	14,060	1,370,562	3,255	1,359,756
11	14,060	1,359,756	3,229	1,348,924
12	14,060	1,348,924	3,203	1,338,067

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	14,060	1,338,067	3,177	1,327,184
2	14,060	1,327,184	3,152	1,316,275
3	14,060	1,316,275	3,126	1,305,340
4	14,060	1,305,340	3,100	1,294,380
5	14,060	1,294,380	3,074	1,283,393
6	14,060	1,283,393	3,048	1,272,380
7	14,060	1,272,380	3,021	1,261,341
8	14,060	1,261,341	2,995	1,250,276
9	14,060	1,250,276	2,969	1,239,184
10	14,060	1,239,184	2,943	1,228,066
11	14,060	1,228,066	2,916	1,216,922
12	14,060	1,216,922	2,890	1,205,751

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	14,060	1,205,751	2,863	1,194,554
2	14,060	1,194,554	2,837	1,183,330
3	14,060	1,183,330	2,810	1,172,080
4	14,060	1,172,080	2,783	1,160,802
5	14,060	1,160,802	2,756	1,149,498
6	14,060	1,149,498	2,730	1,138,167
7	14,060	1,138,167	2,703	1,126,810
8	14,060	1,126,810	2,676	1,115,425
9	14,060	1,115,425	2,649	1,104,013
10	14,060	1,104,013	2,622	1,092,574
11	14,060	1,092,574	2,594	1,081,108
12	14,060	1,081,108	2,567	1,069,615

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	14,060	1,069,615	2,540	1,058,094
2	14,060	1,058,094	2,512	1,046,546
3	14,060	1,046,546	2,485	1,034,971
4	14,060	1,034,971	2,458	1,023,368
5	14,060	1,023,368	2,430	1,011,737
6	14,060	1,011,737	2,402	1,000,079
7	14,060	1,000,079	2,375	988,393
8	14,060	988,393	2,347	976,680
9	14,060	976,680	2,319	964,939
10	14,060	964,939	2,291	953,169
11	14,060	953,169	2,263	941,372
12	14,060	941,372	2,235	929,547

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	14,060	929,547	2,207	917,694
2	14,060	917,694	2,179	905,812
3	14,060	905,812	2,151	893,903
4	14,060	893,903	2,123	881,965
5	14,060	881,965	2,094	869,998
6	14,060	869,998	2,066	858,004
7	14,060	858,004	2,037	845,981
8	14,060	845,981	2,009	833,929
9	14,060	833,929	1,980	821,848
10	14,060	821,848	1,951	809,739
11	14,060	809,739	1,923	797,602
12	14,060	797,602	1,894	785,435

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	14,060	785,435	1,865	773,239
2	14,060	773,239	1,836	761,015
3	14,060	761,015	1,807	748,761
4	14,060	748,761	1,778	736,479
5	14,060	736,479	1,749	724,167
6	14,060	724,167	1,719	711,826
7	14,060	711,826	1,690	699,455
8	14,060	699,455	1,661	687,056
9	14,060	687,056	1,631	674,626
10	14,060	674,626	1,602	662,168
11	14,060	662,168	1,572	649,679
12	14,060	649,679	1,542	637,162

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	14,060	637,162	1,513	624,614
2	14,060	624,614	1,483	612,036
3	14,060	612,036	1,453	599,429
4	14,060	599,429	1,423	586,792
5	14,060	586,792	1,393	574,124
6	14,060	574,124	1,363	561,427
7	14,060	561,427	1,333	548,699
8	14,060	548,699	1,303	535,942
9	14,060	535,942	1,272	523,153
10	14,060	523,153	1,242	510,335
11	14,060	510,335	1,212	497,486
12	14,060	497,486	1,181	484,607

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	14,060	484,607	1,150	471,697
2	14,060	471,697	1,120	458,756
3	14,060	458,756	1,089	445,785
4	14,060	445,785	1,058	432,782
5	14,060	432,782	1,027	419,749
6	14,060	419,749	996	406,685
7	14,060	406,685	965	393,590
8	14,060	393,590	934	380,464
9	14,060	380,464	903	367,307
10	14,060	367,307	872	354,118
11	14,060	354,118	841	340,898
12	14,060	340,898	809	327,647

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	14,060	327,647	778	314,364
2	14,060	314,364	746	301,050
3	14,060	301,050	714	287,704
4	14,060	287,704	683	274,326
5	14,060	274,326	651	260,917
6	14,060	260,917	619	247,475
7	14,060	247,475	587	234,002
8	14,060	234,002	555	220,497
9	14,060	220,497	523	206,960
10	14,060	206,960	491	193,390
11	14,060	193,390	459	179,789
12	14,060	179,789	426	166,155

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	14,060	166,155	394	152,488
2	14,060	152,488	362	138,790
3	14,060	138,790	329	125,058
4	14,060	125,058	297	111,294
5	14,060	111,294	264	97,498
6	14,060	97,498	231	83,668
7	14,060	83,668	198	69,806
8	14,060	69,806	165	55,911
9	14,060	55,911	132	41,983
10	14,060	41,983	99	28,022
11	14,060	28,022	66	14,027
12	14,060	14,027	33	6

Bridget Kambari

Branch Manager

UAE > Dubai > Downtown Dubai > Opera District > Act One | Act Two towers

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

Big terrace Fountain View | High Floor | Premium Amenities

Preferences

Quick Menu

Contact Us

RERA No. 1238