Overview

Property Details

Features

Mortgage Calculator

UAE > Dubai > Dubai Creek Harbour (The Lagoons) > Dubai Creek Residence Tower 1 South

Cheapest On The Market | Corner Vacant | Large Layout

[LN003420]

AED1,790,000

For Sale

Ready

980 ft²

Overview

Sherwoods International Properties is pleased to offer this vacant and spacious Apartment for sale in Dubai Creek Residence Tower 1 South, Dubai Creek Harbour (The Lagoons) Property Details: - Spacious terrace - Upgraded and expanded closet space - Unique & modern layout - Tenanted until beginning of November - Unfurnished - 1 basement parking included Amenities: - 24/7 concierge - Infinity pool - Fully equipped gymnasium - BBQ area - Squash courts - Sauna and Jacuzzi - Daycare center - Kid's play area - Creek Island - Nearby supermarkets - Free parking for visitors Proximity to: - Downtown (15 minute drive) - Festival city (7 minute drive) - Al Badia Golf Course (6 minute drive) - Ras Al Khor road (5 minute drive) - Dubai Mall (13 minute drive) - Dubai International Airport (15 minute drive)

Property Details

Property ID
LN003420
Property Type
Apartment
Property Status
For Sale
Year Built
0

Facts and Features

Fitness Center

Laundry Service

Shops

Restaurants

Shopping mall

Sports academies

Children's play area

Bus services

Pets allowed

Shared swimming pool

24 hours Maintenance

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	3,701	895,000	2,125	893,424
2	3,701	893,424	2,121	891,844
3	3,701	891,844	2,118	890,261
4	3,701	890,261	2,114	888,674
5	3,701	888,674	2,110	887,083
6	3,701	887,083	2,106	885,489
7	3,701	885,489	2,103	883,891
8	3,701	883,891	2,099	882,289
9	3,701	882,289	2,095	880,683
10	3,701	880,683	2,091	879,073
11	3,701	879,073	2,087	877,459
12	3,701	877,459	2,083	875,842

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	3,701	875,842	2,080	874,221
2	3,701	874,221	2,076	872,596
3	3,701	872,596	2,072	870,967
4	3,701	870,967	2,068	869,334
5	3,701	869,334	2,064	867,697
6	3,701	867,697	2,060	866,057
7	3,701	866,057	2,056	864,412
8	3,701	864,412	2,052	862,764
9	3,701	862,764	2,049	861,112
10	3,701	861,112	2,045	859,455
11	3,701	859,455	2,041	857,795
12	3,701	857,795	2,037	856,131

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	3,701	856,131	2,033	854,463
2	3,701	854,463	2,029	852,791
3	3,701	852,791	2,025	851,115
4	3,701	851,115	2,021	849,435
5	3,701	849,435	2,017	847,751
6	3,701	847,751	2,013	846,064
7	3,701	846,064	2,009	844,372
8	3,701	844,372	2,005	842,676
9	3,701	842,676	2,001	840,976
10	3,701	840,976	1,997	839,272
11	3,701	839,272	1,993	837,564
12	3,701	837,564	1,989	835,851

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	3,701	835,851	1,985	834,135
2	3,701	834,135	1,981	832,415
3	3,701	832,415	1,976	830,691
4	3,701	830,691	1,972	828,962
5	3,701	828,962	1,968	827,230
6	3,701	827,230	1,964	825,493
7	3,701	825,493	1,960	823,752
8	3,701	823,752	1,956	822,007
9	3,701	822,007	1,952	820,258
10	3,701	820,258	1,948	818,505
11	3,701	818,505	1,943	816,748
12	3,701	816,748	1,939	814,986

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	3,701	814,986	1,935	813,220
2	3,701	813,220	1,931	811,450
3	3,701	811,450	1,927	809,676
4	3,701	809,676	1,922	807,898
5	3,701	807,898	1,918	806,115
6	3,701	806,115	1,914	804,328
7	3,701	804,328	1,910	802,537
8	3,701	802,537	1,906	800,742
9	3,701	800,742	1,901	798,942
10	3,701	798,942	1,897	797,139
11	3,701	797,139	1,893	795,330
12	3,701	795,330	1,888	793,518

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	3,701	793,518	1,884	791,701
2	3,701	791,701	1,880	789,880
3	3,701	789,880	1,875	788,055
4	3,701	788,055	1,871	786,225
5	3,701	786,225	1,867	784,391
6	3,701	784,391	1,862	782,553
7	3,701	782,553	1,858	780,710
8	3,701	780,710	1,854	778,863
9	3,701	778,863	1,849	777,011
10	3,701	777,011	1,845	775,155
11	3,701	775,155	1,840	773,295
12	3,701	773,295	1,836	771,430

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	3,701	771,430	1,832	769,561
2	3,701	769,561	1,827	767,687
3	3,701	767,687	1,823	765,809
4	3,701	765,809	1,818	763,927
5	3,701	763,927	1,814	762,040
6	3,701	762,040	1,809	760,148
7	3,701	760,148	1,805	758,252
8	3,701	758,252	1,800	756,352
9	3,701	756,352	1,796	754,447
10	3,701	754,447	1,791	752,537
11	3,701	752,537	1,787	750,623
12	3,701	750,623	1,782	748,705

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	3,701	748,705	1,778	746,781
2	3,701	746,781	1,773	744,854
3	3,701	744,854	1,769	742,921
4	3,701	742,921	1,764	740,985
5	3,701	740,985	1,759	739,043
6	3,701	739,043	1,755	737,097
7	3,701	737,097	1,750	735,146
8	3,701	735,146	1,745	733,191
9	3,701	733,191	1,741	731,231
10	3,701	731,231	1,736	729,266
11	3,701	729,266	1,732	727,297
12	3,701	727,297	1,727	725,323

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	3,701	725,323	1,722	723,344
2	3,701	723,344	1,717	721,361
3	3,701	721,361	1,713	719,373
4	3,701	719,373	1,708	717,380
5	3,701	717,380	1,703	715,382
6	3,701	715,382	1,699	713,380
7	3,701	713,380	1,694	711,373
8	3,701	711,373	1,689	709,361
9	3,701	709,361	1,684	707,344
10	3,701	707,344	1,679	705,323
11	3,701	705,323	1,675	703,297
12	3,701	703,297	1,670	701,266

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	3,701	701,266	1,665	699,230
2	3,701	699,230	1,660	697,189
3	3,701	697,189	1,655	695,144
4	3,701	695,144	1,650	693,093
5	3,701	693,093	1,646	691,038
6	3,701	691,038	1,641	688,978
7	3,701	688,978	1,636	686,913
8	3,701	686,913	1,631	684,843
9	3,701	684,843	1,626	682,768
10	3,701	682,768	1,621	680,689
11	3,701	680,689	1,616	678,604
12	3,701	678,604	1,611	676,514

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	3,701	676,514	1,606	674,420
2	3,701	674,420	1,601	672,320
3	3,701	672,320	1,596	670,215
4	3,701	670,215	1,591	668,106
5	3,701	668,106	1,586	665,991
6	3,701	665,991	1,581	663,872
7	3,701	663,872	1,576	661,747
8	3,701	661,747	1,571	659,617
9	3,701	659,617	1,566	657,483
10	3,701	657,483	1,561	655,343
11	3,701	655,343	1,556	653,198
12	3,701	653,198	1,551	651,048

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	3,701	651,048	1,546	648,893
2	3,701	648,893	1,541	646,733
3	3,701	646,733	1,535	644,567
4	3,701	644,567	1,530	642,397
5	3,701	642,397	1,525	640,221
6	3,701	640,221	1,520	638,040
7	3,701	638,040	1,515	635,854
8	3,701	635,854	1,510	633,663
9	3,701	633,663	1,504	631,467
10	3,701	631,467	1,499	629,265
11	3,701	629,265	1,494	627,058
12	3,701	627,058	1,489	624,846

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	3,701	624,846	1,484	622,629
2	3,701	622,629	1,478	620,406
3	3,701	620,406	1,473	618,178
4	3,701	618,178	1,468	615,945
5	3,701	615,945	1,462	613,707
6	3,701	613,707	1,457	611,463
7	3,701	611,463	1,452	609,214
8	3,701	609,214	1,446	606,959
9	3,701	606,959	1,441	604,700
10	3,701	604,700	1,436	602,434
11	3,701	602,434	1,430	600,164
12	3,701	600,164	1,425	597,888

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	3,701	597,888	1,419	595,607
2	3,701	595,607	1,414	593,320
3	3,701	593,320	1,409	591,028
4	3,701	591,028	1,403	588,730
5	3,701	588,730	1,398	586,427
6	3,701	586,427	1,392	584,118
7	3,701	584,118	1,387	581,804
8	3,701	581,804	1,381	579,485
9	3,701	579,485	1,376	577,160
10	3,701	577,160	1,370	574,829
11	3,701	574,829	1,365	572,493
12	3,701	572,493	1,359	570,151

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	3,701	570,151	1,354	567,804
2	3,701	567,804	1,348	565,451
3	3,701	565,451	1,342	563,093
4	3,701	563,093	1,337	560,729
5	3,701	560,729	1,331	558,359
6	3,701	558,359	1,326	555,984
7	3,701	555,984	1,320	553,603
8	3,701	553,603	1,314	551,217
9	3,701	551,217	1,309	548,824
10	3,701	548,824	1,303	546,426
11	3,701	546,426	1,297	544,023
12	3,701	544,023	1,292	541,614

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	3,701	541,614	1,286	539,199
2	3,701	539,199	1,280	536,778
3	3,701	536,778	1,274	534,351
4	3,701	534,351	1,269	531,919
5	3,701	531,919	1,263	529,481
6	3,701	529,481	1,257	527,037
7	3,701	527,037	1,251	524,588
8	3,701	524,588	1,245	522,132
9	3,701	522,132	1,240	519,671
10	3,701	519,671	1,234	517,204
11	3,701	517,204	1,228	514,731
12	3,701	514,731	1,222	512,252

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	3,701	512,252	1,216	509,767
2	3,701	509,767	1,210	507,277
3	3,701	507,277	1,204	504,780
4	3,701	504,780	1,198	502,278
5	3,701	502,278	1,192	499,769
6	3,701	499,769	1,186	497,255
7	3,701	497,255	1,180	494,734
8	3,701	494,734	1,174	492,208
9	3,701	492,208	1,168	489,676
10	3,701	489,676	1,162	487,137
11	3,701	487,137	1,156	484,593
12	3,701	484,593	1,150	482,043

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	3,701	482,043	1,144	479,486
2	3,701	479,486	1,138	476,923
3	3,701	476,923	1,132	474,355
4	3,701	474,355	1,126	471,780
5	3,701	471,780	1,120	469,199
6	3,701	469,199	1,114	466,612
7	3,701	466,612	1,108	464,019
8	3,701	464,019	1,102	461,420
9	3,701	461,420	1,095	458,814
10	3,701	458,814	1,089	456,203
11	3,701	456,203	1,083	453,585
12	3,701	453,585	1,077	450,961

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	3,701	450,961	1,071	448,330
2	3,701	448,330	1,064	445,694
3	3,701	445,694	1,058	443,051
4	3,701	443,051	1,052	440,402
5	3,701	440,402	1,045	437,747
6	3,701	437,747	1,039	435,085
7	3,701	435,085	1,033	432,417
8	3,701	432,417	1,026	429,743
9	3,701	429,743	1,020	427,062
10	3,701	427,062	1,014	424,375
11	3,701	424,375	1,007	421,681
12	3,701	421,681	1,001	418,982

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	3,701	418,982	995	416,275
2	3,701	416,275	988	413,563
3	3,701	413,563	982	410,843
4	3,701	410,843	975	408,118
5	3,701	408,118	969	405,386
6	3,701	405,386	962	402,647
7	3,701	402,647	956	399,902
8	3,701	399,902	949	397,151
9	3,701	397,151	943	394,393
10	3,701	394,393	936	391,628
11	3,701	391,628	930	388,857
12	3,701	388,857	923	386,079

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	3,701	386,079	916	383,294
2	3,701	383,294	910	380,503
3	3,701	380,503	903	377,706
4	3,701	377,706	897	374,902
5	3,701	374,902	890	372,091
6	3,701	372,091	883	369,273
7	3,701	369,273	877	366,449
8	3,701	366,449	870	363,618
9	3,701	363,618	863	360,780
10	3,701	360,780	856	357,935
11	3,701	357,935	850	355,084
12	3,701	355,084	843	352,226

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	3,701	352,226	836	349,361
2	3,701	349,361	829	346,490
3	3,701	346,490	822	343,611
4	3,701	343,611	816	340,726
5	3,701	340,726	809	337,834
6	3,701	337,834	802	334,935
7	3,701	334,935	795	332,029
8	3,701	332,029	788	329,116
9	3,701	329,116	781	326,197
10	3,701	326,197	774	323,270
11	3,701	323,270	767	320,336
12	3,701	320,336	760	317,396

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	3,701	317,396	753	314,448
2	3,701	314,448	746	311,494
3	3,701	311,494	739	308,532
4	3,701	308,532	732	305,564
5	3,701	305,564	725	302,588
6	3,701	302,588	718	299,605
7	3,701	299,605	711	296,616
8	3,701	296,616	704	293,619
9	3,701	293,619	697	290,615
10	3,701	290,615	690	287,604
11	3,701	287,604	683	284,585
12	3,701	284,585	675	281,560

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	3,701	281,560	668	278,527
2	3,701	278,527	661	275,487
3	3,701	275,487	654	272,440
4	3,701	272,440	647	269,386
5	3,701	269,386	639	266,325
6	3,701	266,325	632	263,256
7	3,701	263,256	625	260,180
8	3,701	260,180	617	257,096
9	3,701	257,096	610	254,006
10	3,701	254,006	603	250,907
11	3,701	250,907	595	247,802
12	3,701	247,802	588	244,689

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	3,701	244,689	581	241,569
2	3,701	241,569	573	238,441
3	3,701	238,441	566	235,306
4	3,701	235,306	558	232,164
5	3,701	232,164	551	229,014
6	3,701	229,014	543	225,856
7	3,701	225,856	536	222,692
8	3,701	222,692	528	219,519
9	3,701	219,519	521	216,339
10	3,701	216,339	513	213,152
11	3,701	213,152	506	209,957
12	3,701	209,957	498	206,754

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	3,701	206,754	491	203,544
2	3,701	203,544	483	200,326
3	3,701	200,326	475	197,100
4	3,701	197,100	468	193,867
5	3,701	193,867	460	190,626
6	3,701	190,626	452	187,377
7	3,701	187,377	445	184,121
8	3,701	184,121	437	180,857
9	3,701	180,857	429	177,585
10	3,701	177,585	421	174,306
11	3,701	174,306	413	171,018
12	3,701	171,018	406	167,723

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	3,701	167,723	398	164,420
2	3,701	164,420	390	161,109
3	3,701	161,109	382	157,790
4	3,701	157,790	374	154,464
5	3,701	154,464	366	151,129
6	3,701	151,129	358	147,787
7	3,701	147,787	350	144,437
8	3,701	144,437	343	141,078
9	3,701	141,078	335	137,712
10	3,701	137,712	327	134,338
11	3,701	134,338	319	130,956
12	3,701	130,956	311	127,565

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	3,701	127,565	302	124,167
2	3,701	124,167	294	120,760
3	3,701	120,760	286	117,346
4	3,701	117,346	278	113,923
5	3,701	113,923	270	110,492
6	3,701	110,492	262	107,054
7	3,701	107,054	254	103,606
8	3,701	103,606	246	100,151
9	3,701	100,151	237	96,688
10	3,701	96,688	229	93,216
11	3,701	93,216	221	89,736
12	3,701	89,736	213	86,248

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	3,701	86,248	204	82,751
2	3,701	82,751	196	79,247
3	3,701	79,247	188	75,733
4	3,701	75,733	179	72,212
5	3,701	72,212	171	68,682
6	3,701	68,682	163	65,144
7	3,701	65,144	154	61,597
8	3,701	61,597	146	58,042
9	3,701	58,042	137	54,479
10	3,701	54,479	129	50,907
11	3,701	50,907	120	47,326
12	3,701	47,326	112	43,737

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	3,701	43,737	103	40,140
2	3,701	40,140	95	36,534
3	3,701	36,534	86	32,919
4	3,701	32,919	78	29,296
5	3,701	29,296	69	25,664
6	3,701	25,664	60	22,024
7	3,701	22,024	52	18,375
8	3,701	18,375	43	14,717
9	3,701	14,717	34	11,051
10	3,701	11,051	26	7,376
11	3,701	7,376	17	3,692
12	3,701	3,692	8	1

Bridget Kambari

Branch Manager

UAE > Dubai > Dubai Creek Harbour > Dubai Creek Residences > Dubai Creek Residence Tower 1 South

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

Cheapest On The Market | Corner Vacant | Large Layout

Preferences

Quick Menu

Contact Us

RERA No. 1238