Overview

Property Details

Mortgage Calculator

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

Burj Khalifa View | Vacant | Fully Furnished

[LN004435]

AED5,300,000

For Sale

Ready

1,509 ft²

Overview

Sherwoods International is delighted to introduce this soon to be fully furnished 3-bedroom apartment located in Tower 2 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 offers an attractive 4 year post-handover payment plan and a 2 year service charge waiver (free for 2 years). The apartment boasts a spacious open-plan living space, three bedrooms, and two spacious balconies that offer a full Burj Khalifa and Fountain view. Property Specifications: - 3 Bedroom - 4 Bathroom - 2 Balconies - Maid/Store Room - Fully Furnished to a High Standard - 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 more details call now!

Property Details

Property ID
LN004435
Property Type
Apartment
Property Status
For Sale
Year Built
0

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	10,959	2,650,000	6,293	2,645,334
2	10,959	2,645,334	6,282	2,640,657
3	10,959	2,640,657	6,271	2,635,970
4	10,959	2,635,970	6,260	2,631,271
5	10,959	2,631,271	6,249	2,626,561
6	10,959	2,626,561	6,238	2,621,840
7	10,959	2,621,840	6,226	2,617,107
8	10,959	2,617,107	6,215	2,612,364
9	10,959	2,612,364	6,204	2,607,609
10	10,959	2,607,609	6,193	2,602,842
11	10,959	2,602,842	6,181	2,598,065
12	10,959	2,598,065	6,170	2,593,276

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	10,959	2,593,276	6,159	2,588,476
2	10,959	2,588,476	6,147	2,583,664
3	10,959	2,583,664	6,136	2,578,841
4	10,959	2,578,841	6,124	2,574,007
5	10,959	2,574,007	6,113	2,569,161
6	10,959	2,569,161	6,101	2,564,303
7	10,959	2,564,303	6,090	2,559,434
8	10,959	2,559,434	6,078	2,554,553
9	10,959	2,554,553	6,067	2,549,661
10	10,959	2,549,661	6,055	2,544,757
11	10,959	2,544,757	6,043	2,539,842
12	10,959	2,539,842	6,032	2,534,915

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	10,959	2,534,915	6,020	2,529,976
2	10,959	2,529,976	6,008	2,525,025
3	10,959	2,525,025	5,996	2,520,063
4	10,959	2,520,063	5,985	2,515,089
5	10,959	2,515,089	5,973	2,510,103
6	10,959	2,510,103	5,961	2,505,105
7	10,959	2,505,105	5,949	2,500,096
8	10,959	2,500,096	5,937	2,495,074
9	10,959	2,495,074	5,925	2,490,041
10	10,959	2,490,041	5,913	2,484,995
11	10,959	2,484,995	5,901	2,479,938
12	10,959	2,479,938	5,889	2,474,868

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	10,959	2,474,868	5,877	2,469,787
2	10,959	2,469,787	5,865	2,464,693
3	10,959	2,464,693	5,853	2,459,588
4	10,959	2,459,588	5,841	2,454,470
5	10,959	2,454,470	5,829	2,449,340
6	10,959	2,449,340	5,817	2,444,198
7	10,959	2,444,198	5,804	2,439,044
8	10,959	2,439,044	5,792	2,433,877
9	10,959	2,433,877	5,780	2,428,698
10	10,959	2,428,698	5,768	2,423,507
11	10,959	2,423,507	5,755	2,418,304
12	10,959	2,418,304	5,743	2,413,088

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	10,959	2,413,088	5,731	2,407,860
2	10,959	2,407,860	5,718	2,402,619
3	10,959	2,402,619	5,706	2,397,366
4	10,959	2,397,366	5,693	2,392,101
5	10,959	2,392,101	5,681	2,386,823
6	10,959	2,386,823	5,668	2,381,532
7	10,959	2,381,532	5,656	2,376,229
8	10,959	2,376,229	5,643	2,370,913
9	10,959	2,370,913	5,630	2,365,585
10	10,959	2,365,585	5,618	2,360,244
11	10,959	2,360,244	5,605	2,354,890
12	10,959	2,354,890	5,592	2,349,524

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	10,959	2,349,524	5,580	2,344,145
2	10,959	2,344,145	5,567	2,338,753
3	10,959	2,338,753	5,554	2,333,348
4	10,959	2,333,348	5,541	2,327,930
5	10,959	2,327,930	5,528	2,322,500
6	10,959	2,322,500	5,515	2,317,057
7	10,959	2,317,057	5,503	2,311,600
8	10,959	2,311,600	5,490	2,306,131
9	10,959	2,306,131	5,477	2,300,649
10	10,959	2,300,649	5,464	2,295,154
11	10,959	2,295,154	5,450	2,289,645
12	10,959	2,289,645	5,437	2,284,124

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	10,959	2,284,124	5,424	2,278,590
2	10,959	2,278,590	5,411	2,273,042
3	10,959	2,273,042	5,398	2,267,481
4	10,959	2,267,481	5,385	2,261,907
5	10,959	2,261,907	5,372	2,256,320
6	10,959	2,256,320	5,358	2,250,719
7	10,959	2,250,719	5,345	2,245,106
8	10,959	2,245,106	5,332	2,239,478
9	10,959	2,239,478	5,318	2,233,838
10	10,959	2,233,838	5,305	2,228,184
11	10,959	2,228,184	5,291	2,222,517
12	10,959	2,222,517	5,278	2,216,836

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	10,959	2,216,836	5,264	2,211,142
2	10,959	2,211,142	5,251	2,205,434
3	10,959	2,205,434	5,237	2,199,712
4	10,959	2,199,712	5,224	2,193,977
5	10,959	2,193,977	5,210	2,188,229
6	10,959	2,188,229	5,197	2,182,467
7	10,959	2,182,467	5,183	2,176,691
8	10,959	2,176,691	5,169	2,170,901
9	10,959	2,170,901	5,155	2,165,098
10	10,959	2,165,098	5,142	2,159,281
11	10,959	2,159,281	5,128	2,153,450
12	10,959	2,153,450	5,114	2,147,605

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	10,959	2,147,605	5,100	2,141,746
2	10,959	2,141,746	5,086	2,135,873
3	10,959	2,135,873	5,072	2,129,987
4	10,959	2,129,987	5,058	2,124,086
5	10,959	2,124,086	5,044	2,118,172
6	10,959	2,118,172	5,030	2,112,243
7	10,959	2,112,243	5,016	2,106,300
8	10,959	2,106,300	5,002	2,100,344
9	10,959	2,100,344	4,988	2,094,373
10	10,959	2,094,373	4,974	2,088,388
11	10,959	2,088,388	4,959	2,082,388
12	10,959	2,082,388	4,945	2,076,375

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	10,959	2,076,375	4,931	2,070,347
2	10,959	2,070,347	4,917	2,064,305
3	10,959	2,064,305	4,902	2,058,248
4	10,959	2,058,248	4,888	2,052,177
5	10,959	2,052,177	4,873	2,046,092
6	10,959	2,046,092	4,859	2,039,992
7	10,959	2,039,992	4,844	2,033,878
8	10,959	2,033,878	4,830	2,027,749
9	10,959	2,027,749	4,815	2,021,605
10	10,959	2,021,605	4,801	2,015,448
11	10,959	2,015,448	4,786	2,009,275
12	10,959	2,009,275	4,772	2,003,088

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	10,959	2,003,088	4,757	1,996,886
2	10,959	1,996,886	4,742	1,990,669
3	10,959	1,990,669	4,727	1,984,438
4	10,959	1,984,438	4,713	1,978,191
5	10,959	1,978,191	4,698	1,971,930
6	10,959	1,971,930	4,683	1,965,654
7	10,959	1,965,654	4,668	1,959,364
8	10,959	1,959,364	4,653	1,953,058
9	10,959	1,953,058	4,638	1,946,737
10	10,959	1,946,737	4,623	1,940,401
11	10,959	1,940,401	4,608	1,934,050
12	10,959	1,934,050	4,593	1,927,685

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	10,959	1,927,685	4,578	1,921,304
2	10,959	1,921,304	4,563	1,914,907
3	10,959	1,914,907	4,547	1,908,496
4	10,959	1,908,496	4,532	1,902,069
5	10,959	1,902,069	4,517	1,895,628
6	10,959	1,895,628	4,502	1,889,170
7	10,959	1,889,170	4,486	1,882,698
8	10,959	1,882,698	4,471	1,876,210
9	10,959	1,876,210	4,456	1,869,707
10	10,959	1,869,707	4,440	1,863,188
11	10,959	1,863,188	4,425	1,856,654
12	10,959	1,856,654	4,409	1,850,104

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	10,959	1,850,104	4,393	1,843,539
2	10,959	1,843,539	4,378	1,836,958
3	10,959	1,836,958	4,362	1,830,362
4	10,959	1,830,362	4,347	1,823,749
5	10,959	1,823,749	4,331	1,817,121
6	10,959	1,817,121	4,315	1,810,478
7	10,959	1,810,478	4,299	1,803,819
8	10,959	1,803,819	4,284	1,797,143
9	10,959	1,797,143	4,268	1,790,452
10	10,959	1,790,452	4,252	1,783,745
11	10,959	1,783,745	4,236	1,777,022
12	10,959	1,777,022	4,220	1,770,284

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	10,959	1,770,284	4,204	1,763,529
2	10,959	1,763,529	4,188	1,756,758
3	10,959	1,756,758	4,172	1,749,971
4	10,959	1,749,971	4,156	1,743,168
5	10,959	1,743,168	4,140	1,736,349
6	10,959	1,736,349	4,123	1,729,513
7	10,959	1,729,513	4,107	1,722,661
8	10,959	1,722,661	4,091	1,715,793
9	10,959	1,715,793	4,075	1,708,909
10	10,959	1,708,909	4,058	1,702,009
11	10,959	1,702,009	4,042	1,695,092
12	10,959	1,695,092	4,025	1,688,158

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	10,959	1,688,158	4,009	1,681,208
2	10,959	1,681,208	3,992	1,674,242
3	10,959	1,674,242	3,976	1,667,259
4	10,959	1,667,259	3,959	1,660,259
5	10,959	1,660,259	3,943	1,653,243
6	10,959	1,653,243	3,926	1,646,210
7	10,959	1,646,210	3,909	1,639,161
8	10,959	1,639,161	3,893	1,632,095
9	10,959	1,632,095	3,876	1,625,012
10	10,959	1,625,012	3,859	1,617,912
11	10,959	1,617,912	3,842	1,610,795
12	10,959	1,610,795	3,825	1,603,661

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	10,959	1,603,661	3,808	1,596,511
2	10,959	1,596,511	3,791	1,589,343
3	10,959	1,589,343	3,774	1,582,159
4	10,959	1,582,159	3,757	1,574,957
5	10,959	1,574,957	3,740	1,567,738
6	10,959	1,567,738	3,723	1,560,502
7	10,959	1,560,502	3,706	1,553,249
8	10,959	1,553,249	3,688	1,545,979
9	10,959	1,545,979	3,671	1,538,691
10	10,959	1,538,691	3,654	1,531,387
11	10,959	1,531,387	3,637	1,524,064
12	10,959	1,524,064	3,619	1,516,725

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	10,959	1,516,725	3,602	1,509,368
2	10,959	1,509,368	3,584	1,501,993
3	10,959	1,501,993	3,567	1,494,601
4	10,959	1,494,601	3,549	1,487,192
5	10,959	1,487,192	3,532	1,479,764
6	10,959	1,479,764	3,514	1,472,320
7	10,959	1,472,320	3,496	1,464,857
8	10,959	1,464,857	3,479	1,457,377
9	10,959	1,457,377	3,461	1,449,879
10	10,959	1,449,879	3,443	1,442,363
11	10,959	1,442,363	3,425	1,434,829
12	10,959	1,434,829	3,407	1,427,278

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	10,959	1,427,278	3,389	1,419,708
2	10,959	1,419,708	3,371	1,412,121
3	10,959	1,412,121	3,353	1,404,515
4	10,959	1,404,515	3,335	1,396,892
5	10,959	1,396,892	3,317	1,389,250
6	10,959	1,389,250	3,299	1,381,590
7	10,959	1,381,590	3,281	1,373,912
8	10,959	1,373,912	3,263	1,366,216
9	10,959	1,366,216	3,244	1,358,502
10	10,959	1,358,502	3,226	1,350,769
11	10,959	1,350,769	3,208	1,343,018
12	10,959	1,343,018	3,189	1,335,248

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	10,959	1,335,248	3,171	1,327,460
2	10,959	1,327,460	3,152	1,319,653
3	10,959	1,319,653	3,134	1,311,828
4	10,959	1,311,828	3,115	1,303,985
5	10,959	1,303,985	3,096	1,296,122
6	10,959	1,296,122	3,078	1,288,241
7	10,959	1,288,241	3,059	1,280,342
8	10,959	1,280,342	3,040	1,272,423
9	10,959	1,272,423	3,022	1,264,486
10	10,959	1,264,486	3,003	1,256,530
11	10,959	1,256,530	2,984	1,248,555
12	10,959	1,248,555	2,965	1,240,561

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	10,959	1,240,561	2,946	1,232,548
2	10,959	1,232,548	2,927	1,224,516
3	10,959	1,224,516	2,908	1,216,465
4	10,959	1,216,465	2,889	1,208,395
5	10,959	1,208,395	2,869	1,200,305
6	10,959	1,200,305	2,850	1,192,197
7	10,959	1,192,197	2,831	1,184,069
8	10,959	1,184,069	2,812	1,175,922
9	10,959	1,175,922	2,792	1,167,755
10	10,959	1,167,755	2,773	1,159,570
11	10,959	1,159,570	2,753	1,151,364
12	10,959	1,151,364	2,734	1,143,140

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	10,959	1,143,140	2,714	1,134,895
2	10,959	1,134,895	2,695	1,126,631
3	10,959	1,126,631	2,675	1,118,348
4	10,959	1,118,348	2,656	1,110,045
5	10,959	1,110,045	2,636	1,101,722
6	10,959	1,101,722	2,616	1,093,379
7	10,959	1,093,379	2,596	1,085,017
8	10,959	1,085,017	2,576	1,076,634
9	10,959	1,076,634	2,557	1,068,232
10	10,959	1,068,232	2,537	1,059,810
11	10,959	1,059,810	2,517	1,051,367
12	10,959	1,051,367	2,496	1,042,905

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	10,959	1,042,905	2,476	1,034,423
2	10,959	1,034,423	2,456	1,025,920
3	10,959	1,025,920	2,436	1,017,398
4	10,959	1,017,398	2,416	1,008,855
5	10,959	1,008,855	2,396	1,000,291
6	10,959	1,000,291	2,375	991,708
7	10,959	991,708	2,355	983,104
8	10,959	983,104	2,334	974,479
9	10,959	974,479	2,314	965,835
10	10,959	965,835	2,293	957,169
11	10,959	957,169	2,273	948,483
12	10,959	948,483	2,252	939,777

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	10,959	939,777	2,231	931,049
2	10,959	931,049	2,211	922,301
3	10,959	922,301	2,190	913,532
4	10,959	913,532	2,169	904,743
5	10,959	904,743	2,148	895,932
6	10,959	895,932	2,127	887,101
7	10,959	887,101	2,106	878,248
8	10,959	878,248	2,085	869,375
9	10,959	869,375	2,064	860,481
10	10,959	860,481	2,043	851,565
11	10,959	851,565	2,022	842,628
12	10,959	842,628	2,001	833,670

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	10,959	833,670	1,979	824,691
2	10,959	824,691	1,958	815,690
3	10,959	815,690	1,937	806,668
4	10,959	806,668	1,915	797,625
5	10,959	797,625	1,894	788,560
6	10,959	788,560	1,872	779,473
7	10,959	779,473	1,851	770,365
8	10,959	770,365	1,829	761,236
9	10,959	761,236	1,807	752,084
10	10,959	752,084	1,786	742,911
11	10,959	742,911	1,764	733,716
12	10,959	733,716	1,742	724,500

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	10,959	724,500	1,720	715,261
2	10,959	715,261	1,698	706,001
3	10,959	706,001	1,676	696,718
4	10,959	696,718	1,654	687,414
5	10,959	687,414	1,632	678,087
6	10,959	678,087	1,610	668,738
7	10,959	668,738	1,588	659,367
8	10,959	659,367	1,565	649,974
9	10,959	649,974	1,543	640,558
10	10,959	640,558	1,521	631,120
11	10,959	631,120	1,498	621,660
12	10,959	621,660	1,476	612,177

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	10,959	612,177	1,453	602,672
2	10,959	602,672	1,431	593,144
3	10,959	593,144	1,408	583,593
4	10,959	583,593	1,386	574,020
5	10,959	574,020	1,363	564,424
6	10,959	564,424	1,340	554,805
7	10,959	554,805	1,317	545,164
8	10,959	545,164	1,294	535,499
9	10,959	535,499	1,271	525,812
10	10,959	525,812	1,248	516,101
11	10,959	516,101	1,225	506,368
12	10,959	506,368	1,202	496,611

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	10,959	496,611	1,179	486,831
2	10,959	486,831	1,156	477,028
3	10,959	477,028	1,132	467,202
4	10,959	467,202	1,109	457,352
5	10,959	457,352	1,086	447,479
6	10,959	447,479	1,062	437,583
7	10,959	437,583	1,039	427,663
8	10,959	427,663	1,015	417,719
9	10,959	417,719	992	407,752
10	10,959	407,752	968	397,761
11	10,959	397,761	944	387,746
12	10,959	387,746	920	377,708

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	10,959	377,708	897	367,646
2	10,959	367,646	873	357,560
3	10,959	357,560	849	347,450
4	10,959	347,450	825	337,316
5	10,959	337,316	801	327,157
6	10,959	327,157	777	316,975
7	10,959	316,975	752	306,769
8	10,959	306,769	728	296,538
9	10,959	296,538	704	286,283
10	10,959	286,283	679	276,004
11	10,959	276,004	655	265,700
12	10,959	265,700	631	255,372

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	10,959	255,372	606	245,019
2	10,959	245,019	581	234,642
3	10,959	234,642	557	224,240
4	10,959	224,240	532	213,813
5	10,959	213,813	507	203,361
6	10,959	203,361	482	192,885
7	10,959	192,885	458	182,384
8	10,959	182,384	433	171,858
9	10,959	171,858	408	161,307
10	10,959	161,307	383	150,731
11	10,959	150,731	357	140,129
12	10,959	140,129	332	129,503

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	10,959	129,503	307	118,851
2	10,959	118,851	282	108,174
3	10,959	108,174	256	97,472
4	10,959	97,472	231	86,744
5	10,959	86,744	206	75,991
6	10,959	75,991	180	65,212
7	10,959	65,212	154	54,408
8	10,959	54,408	129	43,578
9	10,959	43,578	103	32,722
10	10,959	32,722	77	21,840
11	10,959	21,840	51	10,933
12	10,959	10,933	25	3

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

Burj Khalifa View | Vacant | Fully Furnished

Preferences

Quick Menu

Contact Us

RERA No. 1238