Overview

Property Details

Features

Mortgage Calculator

UAE > Dubai > Downtown Dubai > The Address Residences Dubai Opera > The Address Residences Dubai Opera Tower 2

Vacant | Full Burj Khalifa View | Multiple Option

[LN003642]

AED8,150,000

For Sale

Ready

1,625 ft²

Overview

Brought to you by Sherwoods International Properties, this 3-bedroom apartment is located in The Address Residences Dubai Opera Tower 2, Downtown Dubai. Property Features: • The Address Residences Dubai Opera • 3 Bedrooms • Vacant • Full Burj Khalifa View • Fully Furnished • Bright, spacious interiors • Modern design with luxury finishes • Open-plan living/dining area • Contemporary kitchen with premium appliances • Built-in wardrobes and storage • Private balcony with panoramic views Enter this luxurious, fully furnished 3-bedroom apartment in The Address Residences Dubai Opera, Downtown Dubai. The bright open-plan living and dining area offers stunning full views of the Burj Khalifa. The modern kitchen is equipped with high-end appliances. All three bedrooms feature built-in wardrobes, while the master includes an ensuite. Step onto the private balcony for breathtaking skyline views. Keys in hand for viewing. The Address Residences Dubai Opera is a prestigious residential tower with top-tier amenities, including a pool, gym, concierge, and 24/7 security, set in the heart of Downtown Dubai.

Property Details

Property ID
LN003642
Property Type
Apartment
Property Status
For Sale
Year Built
0

Facts and Features

Fitness Center

Mosque

School

Shops

Metro station

Restaurants

Shopping mall

Bank/ATM Facility

Business Center

Children's nursery

Children's play area

Bus services

24 hours Maintenance

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	16,852	4,075,000	9,678	4,067,825
2	16,852	4,067,825	9,661	4,060,634
3	16,852	4,060,634	9,644	4,053,425
4	16,852	4,053,425	9,626	4,046,200
5	16,852	4,046,200	9,609	4,038,957
6	16,852	4,038,957	9,592	4,031,697
7	16,852	4,031,697	9,575	4,024,420
8	16,852	4,024,420	9,557	4,017,125
9	16,852	4,017,125	9,540	4,009,814
10	16,852	4,009,814	9,523	4,002,484
11	16,852	4,002,484	9,505	3,995,138
12	16,852	3,995,138	9,488	3,987,774

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	16,852	3,987,774	9,470	3,980,392
2	16,852	3,980,392	9,453	3,972,993
3	16,852	3,972,993	9,435	3,965,577
4	16,852	3,965,577	9,418	3,958,143
5	16,852	3,958,143	9,400	3,950,691
6	16,852	3,950,691	9,382	3,943,221
7	16,852	3,943,221	9,365	3,935,734
8	16,852	3,935,734	9,347	3,928,229
9	16,852	3,928,229	9,329	3,920,706
10	16,852	3,920,706	9,311	3,913,165
11	16,852	3,913,165	9,293	3,905,606
12	16,852	3,905,606	9,275	3,898,030

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	16,852	3,898,030	9,257	3,890,435
2	16,852	3,890,435	9,239	3,882,822
3	16,852	3,882,822	9,221	3,875,192
4	16,852	3,875,192	9,203	3,867,543
5	16,852	3,867,543	9,185	3,859,876
6	16,852	3,859,876	9,167	3,852,190
7	16,852	3,852,190	9,148	3,844,487
8	16,852	3,844,487	9,130	3,836,765
9	16,852	3,836,765	9,112	3,829,025
10	16,852	3,829,025	9,093	3,821,266
11	16,852	3,821,266	9,075	3,813,489
12	16,852	3,813,489	9,057	3,805,694

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	16,852	3,805,694	9,038	3,797,880
2	16,852	3,797,880	9,019	3,790,048
3	16,852	3,790,048	9,001	3,782,196
4	16,852	3,782,196	8,982	3,774,327
5	16,852	3,774,327	8,964	3,766,438
6	16,852	3,766,438	8,945	3,758,531
7	16,852	3,758,531	8,926	3,750,605
8	16,852	3,750,605	8,907	3,742,660
9	16,852	3,742,660	8,888	3,734,697
10	16,852	3,734,697	8,869	3,726,714
11	16,852	3,726,714	8,850	3,718,713
12	16,852	3,718,713	8,831	3,710,692

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	16,852	3,710,692	8,812	3,702,653
2	16,852	3,702,653	8,793	3,694,594
3	16,852	3,694,594	8,774	3,686,516
4	16,852	3,686,516	8,755	3,678,419
5	16,852	3,678,419	8,736	3,670,303
6	16,852	3,670,303	8,716	3,662,167
7	16,852	3,662,167	8,697	3,654,013
8	16,852	3,654,013	8,678	3,645,838
9	16,852	3,645,838	8,658	3,637,645
10	16,852	3,637,645	8,639	3,629,432
11	16,852	3,629,432	8,619	3,621,199
12	16,852	3,621,199	8,600	3,612,947

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	16,852	3,612,947	8,580	3,604,675
2	16,852	3,604,675	8,561	3,596,384
3	16,852	3,596,384	8,541	3,588,073
4	16,852	3,588,073	8,521	3,579,742
5	16,852	3,579,742	8,501	3,571,392
6	16,852	3,571,392	8,482	3,563,021
7	16,852	3,563,021	8,462	3,554,631
8	16,852	3,554,631	8,442	3,546,221
9	16,852	3,546,221	8,422	3,537,791
10	16,852	3,537,791	8,402	3,529,340
11	16,852	3,529,340	8,382	3,520,870
12	16,852	3,520,870	8,362	3,512,380

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	16,852	3,512,380	8,341	3,503,869
2	16,852	3,503,869	8,321	3,495,338
3	16,852	3,495,338	8,301	3,486,787
4	16,852	3,486,787	8,281	3,478,216
5	16,852	3,478,216	8,260	3,469,624
6	16,852	3,469,624	8,240	3,461,012
7	16,852	3,461,012	8,219	3,452,380
8	16,852	3,452,380	8,199	3,443,727
9	16,852	3,443,727	8,178	3,435,053
10	16,852	3,435,053	8,158	3,426,359
11	16,852	3,426,359	8,137	3,417,644
12	16,852	3,417,644	8,116	3,408,908

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	16,852	3,408,908	8,096	3,400,152
2	16,852	3,400,152	8,075	3,391,375
3	16,852	3,391,375	8,054	3,382,577
4	16,852	3,382,577	8,033	3,373,758
5	16,852	3,373,758	8,012	3,364,918
6	16,852	3,364,918	7,991	3,356,058
7	16,852	3,356,058	7,970	3,347,176
8	16,852	3,347,176	7,949	3,338,273
9	16,852	3,338,273	7,928	3,329,349
10	16,852	3,329,349	7,907	3,320,403
11	16,852	3,320,403	7,885	3,311,437
12	16,852	3,311,437	7,864	3,302,449

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	16,852	3,302,449	7,843	3,293,440
2	16,852	3,293,440	7,821	3,284,409
3	16,852	3,284,409	7,800	3,275,357
4	16,852	3,275,357	7,778	3,266,284
5	16,852	3,266,284	7,757	3,257,189
6	16,852	3,257,189	7,735	3,248,072
7	16,852	3,248,072	7,714	3,238,934
8	16,852	3,238,934	7,692	3,229,774
9	16,852	3,229,774	7,670	3,220,592
10	16,852	3,220,592	7,648	3,211,389
11	16,852	3,211,389	7,627	3,202,163
12	16,852	3,202,163	7,605	3,192,916

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	16,852	3,192,916	7,583	3,183,647
2	16,852	3,183,647	7,561	3,174,355
3	16,852	3,174,355	7,539	3,165,042
4	16,852	3,165,042	7,516	3,155,707
5	16,852	3,155,707	7,494	3,146,349
6	16,852	3,146,349	7,472	3,136,969
7	16,852	3,136,969	7,450	3,127,567
8	16,852	3,127,567	7,427	3,118,142
9	16,852	3,118,142	7,405	3,108,695
10	16,852	3,108,695	7,383	3,099,226
11	16,852	3,099,226	7,360	3,089,734
12	16,852	3,089,734	7,338	3,080,220

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	16,852	3,080,220	7,315	3,070,683
2	16,852	3,070,683	7,292	3,061,123
3	16,852	3,061,123	7,270	3,051,541
4	16,852	3,051,541	7,247	3,041,936
5	16,852	3,041,936	7,224	3,032,308
6	16,852	3,032,308	7,201	3,022,658
7	16,852	3,022,658	7,178	3,012,984
8	16,852	3,012,984	7,155	3,003,287
9	16,852	3,003,287	7,132	2,993,568
10	16,852	2,993,568	7,109	2,983,825
11	16,852	2,983,825	7,086	2,974,059
12	16,852	2,974,059	7,063	2,964,270

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	16,852	2,964,270	7,040	2,954,458
2	16,852	2,954,458	7,016	2,944,622
3	16,852	2,944,622	6,993	2,934,763
4	16,852	2,934,763	6,970	2,924,881
5	16,852	2,924,881	6,946	2,914,975
6	16,852	2,914,975	6,923	2,905,045
7	16,852	2,905,045	6,899	2,895,092
8	16,852	2,895,092	6,875	2,885,116
9	16,852	2,885,116	6,852	2,875,115
10	16,852	2,875,115	6,828	2,865,091
11	16,852	2,865,091	6,804	2,855,043
12	16,852	2,855,043	6,780	2,844,972

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	16,852	2,844,972	6,756	2,834,876
2	16,852	2,834,876	6,732	2,824,756
3	16,852	2,824,756	6,708	2,814,613
4	16,852	2,814,613	6,684	2,804,445
5	16,852	2,804,445	6,660	2,794,253
6	16,852	2,794,253	6,636	2,784,037
7	16,852	2,784,037	6,612	2,773,797
8	16,852	2,773,797	6,587	2,763,532
9	16,852	2,763,532	6,563	2,753,243
10	16,852	2,753,243	6,538	2,742,929
11	16,852	2,742,929	6,514	2,732,591
12	16,852	2,732,591	6,489	2,722,229

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	16,852	2,722,229	6,465	2,711,842
2	16,852	2,711,842	6,440	2,701,430
3	16,852	2,701,430	6,415	2,690,993
4	16,852	2,690,993	6,391	2,680,532
5	16,852	2,680,532	6,366	2,670,046
6	16,852	2,670,046	6,341	2,659,535
7	16,852	2,659,535	6,316	2,648,999
8	16,852	2,648,999	6,291	2,638,437
9	16,852	2,638,437	6,266	2,627,851
10	16,852	2,627,851	6,241	2,617,240
11	16,852	2,617,240	6,215	2,606,603
12	16,852	2,606,603	6,190	2,595,942

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	16,852	2,595,942	6,165	2,585,255
2	16,852	2,585,255	6,139	2,574,542
3	16,852	2,574,542	6,114	2,563,804
4	16,852	2,563,804	6,089	2,553,041
5	16,852	2,553,041	6,063	2,542,252
6	16,852	2,542,252	6,037	2,531,437
7	16,852	2,531,437	6,012	2,520,597
8	16,852	2,520,597	5,986	2,509,731
9	16,852	2,509,731	5,960	2,498,839
10	16,852	2,498,839	5,934	2,487,921
11	16,852	2,487,921	5,908	2,476,978
12	16,852	2,476,978	5,882	2,466,008

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	16,852	2,466,008	5,856	2,455,012
2	16,852	2,455,012	5,830	2,443,990
3	16,852	2,443,990	5,804	2,432,942
4	16,852	2,432,942	5,778	2,421,868
5	16,852	2,421,868	5,751	2,410,768
6	16,852	2,410,768	5,725	2,399,641
7	16,852	2,399,641	5,699	2,388,487
8	16,852	2,388,487	5,672	2,377,308
9	16,852	2,377,308	5,646	2,366,101
10	16,852	2,366,101	5,619	2,354,868
11	16,852	2,354,868	5,592	2,343,609
12	16,852	2,343,609	5,566	2,332,322

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	16,852	2,332,322	5,539	2,321,009
2	16,852	2,321,009	5,512	2,309,669
3	16,852	2,309,669	5,485	2,298,302
4	16,852	2,298,302	5,458	2,286,908
5	16,852	2,286,908	5,431	2,275,487
6	16,852	2,275,487	5,404	2,264,039
7	16,852	2,264,039	5,377	2,252,563
8	16,852	2,252,563	5,349	2,241,061
9	16,852	2,241,061	5,322	2,229,531
10	16,852	2,229,531	5,295	2,217,974
11	16,852	2,217,974	5,267	2,206,389
12	16,852	2,206,389	5,240	2,194,776

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	16,852	2,194,776	5,212	2,183,137
2	16,852	2,183,137	5,184	2,171,469
3	16,852	2,171,469	5,157	2,159,774
4	16,852	2,159,774	5,129	2,148,051
5	16,852	2,148,051	5,101	2,136,300
6	16,852	2,136,300	5,073	2,124,521
7	16,852	2,124,521	5,045	2,112,715
8	16,852	2,112,715	5,017	2,100,880
9	16,852	2,100,880	4,989	2,089,017
10	16,852	2,089,017	4,961	2,077,126
11	16,852	2,077,126	4,933	2,065,207
12	16,852	2,065,207	4,904	2,053,259

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	16,852	2,053,259	4,876	2,041,283
2	16,852	2,041,283	4,848	2,029,279
3	16,852	2,029,279	4,819	2,017,246
4	16,852	2,017,246	4,790	2,005,184
5	16,852	2,005,184	4,762	1,993,094
6	16,852	1,993,094	4,733	1,980,975
7	16,852	1,980,975	4,704	1,968,827
8	16,852	1,968,827	4,675	1,956,651
9	16,852	1,956,651	4,647	1,944,446
10	16,852	1,944,446	4,618	1,932,211
11	16,852	1,932,211	4,589	1,919,948
12	16,852	1,919,948	4,559	1,907,655

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	16,852	1,907,655	4,530	1,895,333
2	16,852	1,895,333	4,501	1,882,982
3	16,852	1,882,982	4,472	1,870,602
4	16,852	1,870,602	4,442	1,858,192
5	16,852	1,858,192	4,413	1,845,753
6	16,852	1,845,753	4,383	1,833,284
7	16,852	1,833,284	4,354	1,820,786
8	16,852	1,820,786	4,324	1,808,258
9	16,852	1,808,258	4,294	1,795,700
10	16,852	1,795,700	4,264	1,783,112
11	16,852	1,783,112	4,234	1,770,494
12	16,852	1,770,494	4,204	1,757,847

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	16,852	1,757,847	4,174	1,745,169
2	16,852	1,745,169	4,144	1,732,462
3	16,852	1,732,462	4,114	1,719,724
4	16,852	1,719,724	4,084	1,706,956
5	16,852	1,706,956	4,054	1,694,157
6	16,852	1,694,157	4,023	1,681,328
7	16,852	1,681,328	3,993	1,668,469
8	16,852	1,668,469	3,962	1,655,579
9	16,852	1,655,579	3,932	1,642,659
10	16,852	1,642,659	3,901	1,629,708
11	16,852	1,629,708	3,870	1,616,726
12	16,852	1,616,726	3,839	1,603,713

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	16,852	1,603,713	3,808	1,590,669
2	16,852	1,590,669	3,777	1,577,595
3	16,852	1,577,595	3,746	1,564,489
4	16,852	1,564,489	3,715	1,551,352
5	16,852	1,551,352	3,684	1,538,184
6	16,852	1,538,184	3,653	1,524,985
7	16,852	1,524,985	3,621	1,511,754
8	16,852	1,511,754	3,590	1,498,492
9	16,852	1,498,492	3,558	1,485,199
10	16,852	1,485,199	3,527	1,471,874
11	16,852	1,471,874	3,495	1,458,517
12	16,852	1,458,517	3,463	1,445,128

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	16,852	1,445,128	3,432	1,431,708
2	16,852	1,431,708	3,400	1,418,256
3	16,852	1,418,256	3,368	1,404,772
4	16,852	1,404,772	3,336	1,391,256
5	16,852	1,391,256	3,304	1,377,708
6	16,852	1,377,708	3,272	1,364,127
7	16,852	1,364,127	3,239	1,350,514
8	16,852	1,350,514	3,207	1,336,869
9	16,852	1,336,869	3,175	1,323,192
10	16,852	1,323,192	3,142	1,309,482
11	16,852	1,309,482	3,110	1,295,740
12	16,852	1,295,740	3,077	1,281,965

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	16,852	1,281,965	3,044	1,268,157
2	16,852	1,268,157	3,011	1,254,316
3	16,852	1,254,316	2,979	1,240,443
4	16,852	1,240,443	2,946	1,226,536
5	16,852	1,226,536	2,913	1,212,597
6	16,852	1,212,597	2,879	1,198,624
7	16,852	1,198,624	2,846	1,184,619
8	16,852	1,184,619	2,813	1,170,580
9	16,852	1,170,580	2,780	1,156,507
10	16,852	1,156,507	2,746	1,142,402
11	16,852	1,142,402	2,713	1,128,262
12	16,852	1,128,262	2,679	1,114,089

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	16,852	1,114,089	2,645	1,099,883
2	16,852	1,099,883	2,612	1,085,643
3	16,852	1,085,643	2,578	1,071,369
4	16,852	1,071,369	2,544	1,057,061
5	16,852	1,057,061	2,510	1,042,719
6	16,852	1,042,719	2,476	1,028,343
7	16,852	1,028,343	2,442	1,013,933
8	16,852	1,013,933	2,408	999,488
9	16,852	999,488	2,373	985,010
10	16,852	985,010	2,339	970,497
11	16,852	970,497	2,304	955,949
12	16,852	955,949	2,270	941,367

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	16,852	941,367	2,235	926,750
2	16,852	926,750	2,201	912,099
3	16,852	912,099	2,166	897,413
4	16,852	897,413	2,131	882,691
5	16,852	882,691	2,096	867,935
6	16,852	867,935	2,061	853,144
7	16,852	853,144	2,026	838,318
8	16,852	838,318	1,991	823,457
9	16,852	823,457	1,955	808,560
10	16,852	808,560	1,920	793,628
11	16,852	793,628	1,884	778,660
12	16,852	778,660	1,849	763,657

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	16,852	763,657	1,813	748,618
2	16,852	748,618	1,777	733,544
3	16,852	733,544	1,742	718,433
4	16,852	718,433	1,706	703,287
5	16,852	703,287	1,670	688,105
6	16,852	688,105	1,634	672,887
7	16,852	672,887	1,598	657,632
8	16,852	657,632	1,561	642,342
9	16,852	642,342	1,525	627,015
10	16,852	627,015	1,489	611,652
11	16,852	611,652	1,452	596,252
12	16,852	596,252	1,416	580,815

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	16,852	580,815	1,379	565,342
2	16,852	565,342	1,342	549,833
3	16,852	549,833	1,305	534,286
4	16,852	534,286	1,268	518,703
5	16,852	518,703	1,231	503,082
6	16,852	503,082	1,194	487,424
7	16,852	487,424	1,157	471,730
8	16,852	471,730	1,120	455,997
9	16,852	455,997	1,082	440,228
10	16,852	440,228	1,045	424,421
11	16,852	424,421	1,008	408,577
12	16,852	408,577	970	392,694

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	16,852	392,694	932	376,775
2	16,852	376,775	894	360,817
3	16,852	360,817	856	344,822
4	16,852	344,822	818	328,788
5	16,852	328,788	780	312,716
6	16,852	312,716	742	296,607
7	16,852	296,607	704	280,459
8	16,852	280,459	666	264,272
9	16,852	264,272	627	248,047
10	16,852	248,047	589	231,784
11	16,852	231,784	550	215,482
12	16,852	215,482	511	199,141

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	16,852	199,141	472	182,762
2	16,852	182,762	434	166,344
3	16,852	166,344	395	149,886
4	16,852	149,886	355	133,390
5	16,852	133,390	316	116,854
6	16,852	116,854	277	100,279
7	16,852	100,279	238	83,665
8	16,852	83,665	198	67,011
9	16,852	67,011	159	50,318
10	16,852	50,318	119	33,585
11	16,852	33,585	79	16,812
12	16,852	16,812	39	6

Bridget Kambari

Branch Manager

UAE > Dubai > Downtown Dubai > The Address Residences Dubai Opera > The Address Residences Dubai Opera Tower 2

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

Vacant | Full Burj Khalifa View | Multiple Option

Preferences

Quick Menu

Contact Us

RERA No. 1238