Overview

Property Details

Features

Mortgage Calculator

UAE > Dubai > Downtown Dubai > Vida Residences Dubai Mall

Burj Panoramic Views | Higher Floor | New Handover

[LN004433]

AED7,100,000

For Sale

Ready

1,423 ft²

Overview

Sherwoods International Properties is pleased to present this pristine and contemporary 3+maid-bedroom apartment in the exquisite 'Vida Residences' by EMAAR Downtown. Apartment Highlights: - 3 bedroom - 4 bathrooms Building Features and Amenities: - Prime Central Downtown Location - Modern Design - 1 Reserved Parking Space - Spa - Fitness Center and Swimming Pool - Children's Playroom Embodying the urban sophistication, innovative style, and dynamic energy of Vida Hotels and Resorts, Emaar's new offering includes serviced apartments with one to four bedrooms. Vida Residences boasts exceptional amenities, including a spacious swimming pool with stunning Downtown Dubai views, a cutting-edge gym with an additional studio, and a BBQ area perfect for entertaining or unwinding. The building also features an impressive lobby area ideal for relaxation or remote work.

Property Details

Property ID
LN004433
Property Type
Apartment
Property Status
For Sale
Year Built
2025

Facts and Features

Fitness Center

Mosque

Recreational Facilities

Metro station

Public park

Public parking

Public transport

Restaurants

Shopping mall

24 hours Maintenance

Beach Access

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	14,681	3,550,000	8,431	3,543,749
2	14,681	3,543,749	8,416	3,537,485
3	14,681	3,537,485	8,401	3,531,205
4	14,681	3,531,205	8,386	3,524,910
5	14,681	3,524,910	8,371	3,518,601
6	14,681	3,518,601	8,356	3,512,276
7	14,681	3,512,276	8,341	3,505,936
8	14,681	3,505,936	8,326	3,499,582
9	14,681	3,499,582	8,311	3,493,212
10	14,681	3,493,212	8,296	3,486,827
11	14,681	3,486,827	8,281	3,480,427
12	14,681	3,480,427	8,266	3,474,012

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	14,681	3,474,012	8,250	3,467,581
2	14,681	3,467,581	8,235	3,461,135
3	14,681	3,461,135	8,220	3,454,674
4	14,681	3,454,674	8,204	3,448,198
5	14,681	3,448,198	8,189	3,441,706
6	14,681	3,441,706	8,174	3,435,199
7	14,681	3,435,199	8,158	3,428,676
8	14,681	3,428,676	8,143	3,422,138
9	14,681	3,422,138	8,127	3,415,584
10	14,681	3,415,584	8,112	3,409,015
11	14,681	3,409,015	8,096	3,402,430
12	14,681	3,402,430	8,080	3,395,829

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	14,681	3,395,829	8,065	3,389,213
2	14,681	3,389,213	8,049	3,382,581
3	14,681	3,382,581	8,033	3,375,934
4	14,681	3,375,934	8,017	3,369,270
5	14,681	3,369,270	8,002	3,362,591
6	14,681	3,362,591	7,986	3,355,896
7	14,681	3,355,896	7,970	3,349,185
8	14,681	3,349,185	7,954	3,342,458
9	14,681	3,342,458	7,938	3,335,715
10	14,681	3,335,715	7,922	3,328,956
11	14,681	3,328,956	7,906	3,322,181
12	14,681	3,322,181	7,890	3,315,390

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	14,681	3,315,390	7,874	3,308,583
2	14,681	3,308,583	7,857	3,301,759
3	14,681	3,301,759	7,841	3,294,920
4	14,681	3,294,920	7,825	3,288,064
5	14,681	3,288,064	7,809	3,281,192
6	14,681	3,281,192	7,792	3,274,303
7	14,681	3,274,303	7,776	3,267,398
8	14,681	3,267,398	7,760	3,260,477
9	14,681	3,260,477	7,743	3,253,539
10	14,681	3,253,539	7,727	3,246,585
11	14,681	3,246,585	7,710	3,239,615
12	14,681	3,239,615	7,694	3,232,627

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	14,681	3,232,627	7,677	3,225,624
2	14,681	3,225,624	7,660	3,218,603
3	14,681	3,218,603	7,644	3,211,566
4	14,681	3,211,566	7,627	3,204,512
5	14,681	3,204,512	7,610	3,197,442
6	14,681	3,197,442	7,593	3,190,354
7	14,681	3,190,354	7,577	3,183,250
8	14,681	3,183,250	7,560	3,176,129
9	14,681	3,176,129	7,543	3,168,991
10	14,681	3,168,991	7,526	3,161,836
11	14,681	3,161,836	7,509	3,154,664
12	14,681	3,154,664	7,492	3,147,475

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	14,681	3,147,475	7,475	3,140,269
2	14,681	3,140,269	7,458	3,133,046
3	14,681	3,133,046	7,440	3,125,806
4	14,681	3,125,806	7,423	3,118,548
5	14,681	3,118,548	7,406	3,111,274
6	14,681	3,111,274	7,389	3,103,982
7	14,681	3,103,982	7,371	3,096,672
8	14,681	3,096,672	7,354	3,089,346
9	14,681	3,089,346	7,337	3,082,002
10	14,681	3,082,002	7,319	3,074,640
11	14,681	3,074,640	7,302	3,067,261
12	14,681	3,067,261	7,284	3,059,864

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	14,681	3,059,864	7,267	3,052,450
2	14,681	3,052,450	7,249	3,045,019
3	14,681	3,045,019	7,231	3,037,569
4	14,681	3,037,569	7,214	3,030,102
5	14,681	3,030,102	7,196	3,022,617
6	14,681	3,022,617	7,178	3,015,115
7	14,681	3,015,115	7,160	3,007,594
8	14,681	3,007,594	7,143	3,000,056
9	14,681	3,000,056	7,125	2,992,500
10	14,681	2,992,500	7,107	2,984,926
11	14,681	2,984,926	7,089	2,977,334
12	14,681	2,977,334	7,071	2,969,724

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	14,681	2,969,724	7,053	2,962,096
2	14,681	2,962,096	7,034	2,954,449
3	14,681	2,954,449	7,016	2,946,785
4	14,681	2,946,785	6,998	2,939,102
5	14,681	2,939,102	6,980	2,931,401
6	14,681	2,931,401	6,962	2,923,682
7	14,681	2,923,682	6,943	2,915,944
8	14,681	2,915,944	6,925	2,908,188
9	14,681	2,908,188	6,906	2,900,414
10	14,681	2,900,414	6,888	2,892,621
11	14,681	2,892,621	6,869	2,884,810
12	14,681	2,884,810	6,851	2,876,980

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	14,681	2,876,980	6,832	2,869,132
2	14,681	2,869,132	6,814	2,861,265
3	14,681	2,861,265	6,795	2,853,379
4	14,681	2,853,379	6,776	2,845,474
5	14,681	2,845,474	6,758	2,837,551
6	14,681	2,837,551	6,739	2,829,609
7	14,681	2,829,609	6,720	2,821,648
8	14,681	2,821,648	6,701	2,813,668
9	14,681	2,813,668	6,682	2,805,669
10	14,681	2,805,669	6,663	2,797,651
11	14,681	2,797,651	6,644	2,789,615
12	14,681	2,789,615	6,625	2,781,559

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	14,681	2,781,559	6,606	2,773,484
2	14,681	2,773,484	6,587	2,765,389
3	14,681	2,765,389	6,567	2,757,276
4	14,681	2,757,276	6,548	2,749,143
5	14,681	2,749,143	6,529	2,740,991
6	14,681	2,740,991	6,509	2,732,820
7	14,681	2,732,820	6,490	2,724,629
8	14,681	2,724,629	6,470	2,716,418
9	14,681	2,716,418	6,451	2,708,189
10	14,681	2,708,189	6,431	2,699,939
11	14,681	2,699,939	6,412	2,691,670
12	14,681	2,691,670	6,392	2,683,382

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	14,681	2,683,382	6,373	2,675,074
2	14,681	2,675,074	6,353	2,666,746
3	14,681	2,666,746	6,333	2,658,398
4	14,681	2,658,398	6,313	2,650,030
5	14,681	2,650,030	6,293	2,641,643
6	14,681	2,641,643	6,273	2,633,235
7	14,681	2,633,235	6,253	2,624,808
8	14,681	2,624,808	6,233	2,616,361
9	14,681	2,616,361	6,213	2,607,893
10	14,681	2,607,893	6,193	2,599,406
11	14,681	2,599,406	6,173	2,590,898
12	14,681	2,590,898	6,153	2,582,370

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	14,681	2,582,370	6,133	2,573,822
2	14,681	2,573,822	6,112	2,565,253
3	14,681	2,565,253	6,092	2,556,665
4	14,681	2,556,665	6,072	2,548,055
5	14,681	2,548,055	6,051	2,539,426
6	14,681	2,539,426	6,031	2,530,776
7	14,681	2,530,776	6,010	2,522,105
8	14,681	2,522,105	5,990	2,513,414
9	14,681	2,513,414	5,969	2,504,702
10	14,681	2,504,702	5,948	2,495,969
11	14,681	2,495,969	5,927	2,487,216
12	14,681	2,487,216	5,907	2,478,442

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	14,681	2,478,442	5,886	2,469,647
2	14,681	2,469,647	5,865	2,460,831
3	14,681	2,460,831	5,844	2,451,994
4	14,681	2,451,994	5,823	2,443,136
5	14,681	2,443,136	5,802	2,434,257
6	14,681	2,434,257	5,781	2,425,357
7	14,681	2,425,357	5,760	2,416,436
8	14,681	2,416,436	5,739	2,407,494
9	14,681	2,407,494	5,717	2,398,531
10	14,681	2,398,531	5,696	2,389,546
11	14,681	2,389,546	5,675	2,380,540
12	14,681	2,380,540	5,653	2,371,512

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	14,681	2,371,512	5,632	2,362,463
2	14,681	2,362,463	5,610	2,353,393
3	14,681	2,353,393	5,589	2,344,301
4	14,681	2,344,301	5,567	2,335,187
5	14,681	2,335,187	5,546	2,326,052
6	14,681	2,326,052	5,524	2,316,895
7	14,681	2,316,895	5,502	2,307,716
8	14,681	2,307,716	5,480	2,298,516
9	14,681	2,298,516	5,458	2,289,294
10	14,681	2,289,294	5,437	2,280,049
11	14,681	2,280,049	5,415	2,270,783
12	14,681	2,270,783	5,393	2,261,495

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	14,681	2,261,495	5,371	2,252,185
2	14,681	2,252,185	5,348	2,242,853
3	14,681	2,242,853	5,326	2,233,498
4	14,681	2,233,498	5,304	2,224,121
5	14,681	2,224,121	5,282	2,214,722
6	14,681	2,214,722	5,259	2,205,301
7	14,681	2,205,301	5,237	2,195,857
8	14,681	2,195,857	5,215	2,186,391
9	14,681	2,186,391	5,192	2,176,903
10	14,681	2,176,903	5,170	2,167,391
11	14,681	2,167,391	5,147	2,157,858
12	14,681	2,157,858	5,124	2,148,301

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	14,681	2,148,301	5,102	2,138,722
2	14,681	2,138,722	5,079	2,129,120
3	14,681	2,129,120	5,056	2,119,496
4	14,681	2,119,496	5,033	2,109,848
5	14,681	2,109,848	5,010	2,100,178
6	14,681	2,100,178	4,987	2,090,485
7	14,681	2,090,485	4,964	2,080,768
8	14,681	2,080,768	4,941	2,071,029
9	14,681	2,071,029	4,918	2,061,266
10	14,681	2,061,266	4,895	2,051,480
11	14,681	2,051,480	4,872	2,041,671
12	14,681	2,041,671	4,848	2,031,839

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	14,681	2,031,839	4,825	2,021,983
2	14,681	2,021,983	4,802	2,012,104
3	14,681	2,012,104	4,778	2,002,202
4	14,681	2,002,202	4,755	1,992,276
5	14,681	1,992,276	4,731	1,982,326
6	14,681	1,982,326	4,708	1,972,353
7	14,681	1,972,353	4,684	1,962,356
8	14,681	1,962,356	4,660	1,952,335
9	14,681	1,952,335	4,636	1,942,291
10	14,681	1,942,291	4,612	1,932,222
11	14,681	1,932,222	4,589	1,922,130
12	14,681	1,922,130	4,565	1,912,014

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	14,681	1,912,014	4,541	1,901,874
2	14,681	1,901,874	4,516	1,891,709
3	14,681	1,891,709	4,492	1,881,521
4	14,681	1,881,521	4,468	1,871,308
5	14,681	1,871,308	4,444	1,861,071
6	14,681	1,861,071	4,420	1,850,810
7	14,681	1,850,810	4,395	1,840,524
8	14,681	1,840,524	4,371	1,830,214
9	14,681	1,830,214	4,346	1,819,880
10	14,681	1,819,880	4,322	1,809,521
11	14,681	1,809,521	4,297	1,799,137
12	14,681	1,799,137	4,272	1,788,729

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	14,681	1,788,729	4,248	1,778,296
2	14,681	1,778,296	4,223	1,767,838
3	14,681	1,767,838	4,198	1,757,355
4	14,681	1,757,355	4,173	1,746,847
5	14,681	1,746,847	4,148	1,736,315
6	14,681	1,736,315	4,123	1,725,757
7	14,681	1,725,757	4,098	1,715,175
8	14,681	1,715,175	4,073	1,704,567
9	14,681	1,704,567	4,048	1,693,934
10	14,681	1,693,934	4,023	1,683,276
11	14,681	1,683,276	3,997	1,672,592
12	14,681	1,672,592	3,972	1,661,884

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	14,681	1,661,884	3,946	1,651,149
2	14,681	1,651,149	3,921	1,640,389
3	14,681	1,640,389	3,895	1,629,604
4	14,681	1,629,604	3,870	1,618,793
5	14,681	1,618,793	3,844	1,607,956
6	14,681	1,607,956	3,818	1,597,094
7	14,681	1,597,094	3,793	1,586,206
8	14,681	1,586,206	3,767	1,575,292
9	14,681	1,575,292	3,741	1,564,352
10	14,681	1,564,352	3,715	1,553,386
11	14,681	1,553,386	3,689	1,542,394
12	14,681	1,542,394	3,663	1,531,376

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	14,681	1,531,376	3,637	1,520,332
2	14,681	1,520,332	3,610	1,509,261
3	14,681	1,509,261	3,584	1,498,164
4	14,681	1,498,164	3,558	1,487,041
5	14,681	1,487,041	3,531	1,475,892
6	14,681	1,475,892	3,505	1,464,715
7	14,681	1,464,715	3,478	1,453,513
8	14,681	1,453,513	3,452	1,442,284
9	14,681	1,442,284	3,425	1,431,028
10	14,681	1,431,028	3,398	1,419,745
11	14,681	1,419,745	3,371	1,408,436
12	14,681	1,408,436	3,345	1,397,100

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	14,681	1,397,100	3,318	1,385,736
2	14,681	1,385,736	3,291	1,374,346
3	14,681	1,374,346	3,264	1,362,929
4	14,681	1,362,929	3,236	1,351,485
5	14,681	1,351,485	3,209	1,340,013
6	14,681	1,340,013	3,182	1,328,514
7	14,681	1,328,514	3,155	1,316,988
8	14,681	1,316,988	3,127	1,305,435
9	14,681	1,305,435	3,100	1,293,854
10	14,681	1,293,854	3,072	1,282,246
11	14,681	1,282,246	3,045	1,270,610
12	14,681	1,270,610	3,017	1,258,946

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	14,681	1,258,946	2,989	1,247,255
2	14,681	1,247,255	2,962	1,235,536
3	14,681	1,235,536	2,934	1,223,789
4	14,681	1,223,789	2,906	1,212,014
5	14,681	1,212,014	2,878	1,200,211
6	14,681	1,200,211	2,850	1,188,381
7	14,681	1,188,381	2,822	1,176,522
8	14,681	1,176,522	2,794	1,164,635
9	14,681	1,164,635	2,766	1,152,719
10	14,681	1,152,719	2,737	1,140,776
11	14,681	1,140,776	2,709	1,128,804
12	14,681	1,128,804	2,680	1,116,803

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	14,681	1,116,803	2,652	1,104,775
2	14,681	1,104,775	2,623	1,092,717
3	14,681	1,092,717	2,595	1,080,631
4	14,681	1,080,631	2,566	1,068,516
5	14,681	1,068,516	2,537	1,056,373
6	14,681	1,056,373	2,508	1,044,200
7	14,681	1,044,200	2,479	1,031,999
8	14,681	1,031,999	2,450	1,019,769
9	14,681	1,019,769	2,421	1,007,509
10	14,681	1,007,509	2,392	995,221
11	14,681	995,221	2,363	982,903
12	14,681	982,903	2,334	970,556

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	14,681	970,556	2,305	958,180
2	14,681	958,180	2,275	945,775
3	14,681	945,775	2,246	933,340
4	14,681	933,340	2,216	920,875
5	14,681	920,875	2,187	908,381
6	14,681	908,381	2,157	895,857
7	14,681	895,857	2,127	883,303
8	14,681	883,303	2,097	870,720
9	14,681	870,720	2,067	858,106
10	14,681	858,106	2,038	845,463
11	14,681	845,463	2,007	832,790
12	14,681	832,790	1,977	820,086

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	14,681	820,086	1,947	807,353
2	14,681	807,353	1,917	794,589
3	14,681	794,589	1,887	781,795
4	14,681	781,795	1,856	768,970
5	14,681	768,970	1,826	756,115
6	14,681	756,115	1,795	743,230
7	14,681	743,230	1,765	730,314
8	14,681	730,314	1,734	717,367
9	14,681	717,367	1,703	704,389
10	14,681	704,389	1,672	691,381
11	14,681	691,381	1,642	678,342
12	14,681	678,342	1,611	665,272

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	14,681	665,272	1,580	652,170
2	14,681	652,170	1,548	639,038
3	14,681	639,038	1,517	625,874
4	14,681	625,874	1,486	612,680
5	14,681	612,680	1,455	599,453
6	14,681	599,453	1,423	586,196
7	14,681	586,196	1,392	572,907
8	14,681	572,907	1,360	559,586
9	14,681	559,586	1,329	546,234
10	14,681	546,234	1,297	532,850
11	14,681	532,850	1,265	519,434
12	14,681	519,434	1,233	505,986

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	14,681	505,986	1,201	492,507
2	14,681	492,507	1,169	478,995
3	14,681	478,995	1,137	465,452
4	14,681	465,452	1,105	451,876
5	14,681	451,876	1,073	438,268
6	14,681	438,268	1,040	424,627
7	14,681	424,627	1,008	410,954
8	14,681	410,954	976	397,249
9	14,681	397,249	943	383,511
10	14,681	383,511	910	369,741
11	14,681	369,741	878	355,938
12	14,681	355,938	845	342,102

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	14,681	342,102	812	328,233
2	14,681	328,233	779	314,331
3	14,681	314,331	746	300,397
4	14,681	300,397	713	286,429
5	14,681	286,429	680	272,428
6	14,681	272,428	647	258,393
7	14,681	258,393	613	244,326
8	14,681	244,326	580	230,225
9	14,681	230,225	546	216,090
10	14,681	216,090	513	201,922
11	14,681	201,922	479	187,721
12	14,681	187,721	445	173,485

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	14,681	173,485	412	159,216
2	14,681	159,216	378	144,913
3	14,681	144,913	344	130,576
4	14,681	130,576	310	116,204
5	14,681	116,204	275	101,799
6	14,681	101,799	241	87,360
7	14,681	87,360	207	72,886
8	14,681	72,886	173	58,378
9	14,681	58,378	138	43,835
10	14,681	43,835	104	29,258
11	14,681	29,258	69	14,646
12	14,681	14,646	34	5

Bridget Kambari

Branch Manager

Vida Residences Dubai Mall Downtown Dubai

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 Panoramic Views | Higher Floor | New Handover

Preferences

Quick Menu

Contact Us

RERA No. 1238