Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > Dubai Creek Harbour (The Lagoons) > Creek Beach > Vida Residences Creek Beach

Creek and Burj Views | Furnished | Beach Access

[LN004043]

AED1,900,000

For Sale

Ready

691 ft²

Overview

Sherwoods International Properties is proud to present this 1 bedroom apartment, located in a prime location near Creek Island, steps away from the beach and Creek Marina. This residence will benefit from an impressive array of à la carte services for residents, soon to have also a fully-integrated transport system within easy reach, close to an efficient road and bus network, as well as four metro stations. Key features: Swimming pool Well equipped Gymnasium Barbecue area Spa Waterfront dining Breath taking sunset views Licensed Bars and restaurants 300 metre beach Parking space Exclusive rates at Vida Hotel Vacant Indulge in pristine sandy beaches, modern-day huts and lavish maritime activities on the horizon. Creek Beach is also home to world-class swimming pools, sand bar mounds and a rich array of dining choices, be in on the beach or the bustling boardwalk. Available Now! For more information or to arrange to visit a visit to this apartment, contact us using the details provided.

Property Details

Property ID
LN004043
Property Type
Apartment
Property Status
For Sale
Year Built
0

More Info

This Listing has been verified by Dubai Land Department

Listing No: 71276103139

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	3,928	950,000	2,256	948,327
2	3,928	948,327	2,252	946,650
3	3,928	946,650	2,248	944,970
4	3,928	944,970	2,244	943,285
5	3,928	943,285	2,240	941,597
6	3,928	941,597	2,236	939,904
7	3,928	939,904	2,232	938,208
8	3,928	938,208	2,228	936,507
9	3,928	936,507	2,224	934,803
10	3,928	934,803	2,220	933,094
11	3,928	933,094	2,216	931,381
12	3,928	931,381	2,212	929,665

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	3,928	929,665	2,207	927,944
2	3,928	927,944	2,203	926,219
3	3,928	926,219	2,199	924,490
4	3,928	924,490	2,195	922,757
5	3,928	922,757	2,191	921,020
6	3,928	921,020	2,187	919,278
7	3,928	919,278	2,183	917,533
8	3,928	917,533	2,179	915,783
9	3,928	915,783	2,174	914,029
10	3,928	914,029	2,170	912,271
11	3,928	912,271	2,166	910,509
12	3,928	910,509	2,162	908,743

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	3,928	908,743	2,158	906,972
2	3,928	906,972	2,154	905,197
3	3,928	905,197	2,149	903,419
4	3,928	903,419	2,145	901,635
5	3,928	901,635	2,141	899,848
6	3,928	899,848	2,137	898,056
7	3,928	898,056	2,132	896,260
8	3,928	896,260	2,128	894,460
9	3,928	894,460	2,124	892,656
10	3,928	892,656	2,120	890,847
11	3,928	890,847	2,115	889,034
12	3,928	889,034	2,111	887,217

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	3,928	887,217	2,107	885,395
2	3,928	885,395	2,102	883,569
3	3,928	883,569	2,098	881,739
4	3,928	881,739	2,094	879,904
5	3,928	879,904	2,089	878,065
6	3,928	878,065	2,085	876,222
7	3,928	876,222	2,081	874,374
8	3,928	874,374	2,076	872,522
9	3,928	872,522	2,072	870,665
10	3,928	870,665	2,067	868,804
11	3,928	868,804	2,063	866,939
12	3,928	866,939	2,058	865,069

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	3,928	865,069	2,054	863,195
2	3,928	863,195	2,050	861,316
3	3,928	861,316	2,045	859,433
4	3,928	859,433	2,041	857,545
5	3,928	857,545	2,036	855,653
6	3,928	855,653	2,032	853,756
7	3,928	853,756	2,027	851,855
8	3,928	851,855	2,023	849,950
9	3,928	849,950	2,018	848,040
10	3,928	848,040	2,014	846,125
11	3,928	846,125	2,009	844,206
12	3,928	844,206	2,004	842,282

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	3,928	842,282	2,000	840,353
2	3,928	840,353	1,995	838,420
3	3,928	838,420	1,991	836,483
4	3,928	836,483	1,986	834,541
5	3,928	834,541	1,982	832,594
6	3,928	832,594	1,977	830,643
7	3,928	830,643	1,972	828,687
8	3,928	828,687	1,968	826,726
9	3,928	826,726	1,963	824,761
10	3,928	824,761	1,958	822,791
11	3,928	822,791	1,954	820,816
12	3,928	820,816	1,949	818,837

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	3,928	818,837	1,944	816,853
2	3,928	816,853	1,940	814,864
3	3,928	814,864	1,935	812,870
4	3,928	812,870	1,930	810,872
5	3,928	810,872	1,925	808,869
6	3,928	808,869	1,921	806,861
7	3,928	806,861	1,916	804,849
8	3,928	804,849	1,911	802,832
9	3,928	802,832	1,906	800,809
10	3,928	800,809	1,901	798,783
11	3,928	798,783	1,897	796,751
12	3,928	796,751	1,892	794,714

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	3,928	794,714	1,887	792,673
2	3,928	792,673	1,882	790,627
3	3,928	790,627	1,877	788,576
4	3,928	788,576	1,872	786,520
5	3,928	786,520	1,867	784,459
6	3,928	784,459	1,863	782,393
7	3,928	782,393	1,858	780,323
8	3,928	780,323	1,853	778,247
9	3,928	778,247	1,848	776,167
10	3,928	776,167	1,843	774,081
11	3,928	774,081	1,838	771,991
12	3,928	771,991	1,833	769,896

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	3,928	769,896	1,828	767,795
2	3,928	767,795	1,823	765,690
3	3,928	765,690	1,818	763,580
4	3,928	763,580	1,813	761,465
5	3,928	761,465	1,808	759,344
6	3,928	759,344	1,803	757,219
7	3,928	757,219	1,798	755,089
8	3,928	755,089	1,793	752,953
9	3,928	752,953	1,788	750,813
10	3,928	750,813	1,783	748,667
11	3,928	748,667	1,778	746,516
12	3,928	746,516	1,772	744,360

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	3,928	744,360	1,767	742,199
2	3,928	742,199	1,762	740,033
3	3,928	740,033	1,757	737,862
4	3,928	737,862	1,752	735,686
5	3,928	735,686	1,747	733,504
6	3,928	733,504	1,742	731,318
7	3,928	731,318	1,736	729,126
8	3,928	729,126	1,731	726,929
9	3,928	726,929	1,726	724,726
10	3,928	724,726	1,721	722,519
11	3,928	722,519	1,715	720,306
12	3,928	720,306	1,710	718,088

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	3,928	718,088	1,705	715,864
2	3,928	715,864	1,700	713,636
3	3,928	713,636	1,694	711,402
4	3,928	711,402	1,689	709,163
5	3,928	709,163	1,684	706,918
6	3,928	706,918	1,678	704,668
7	3,928	704,668	1,673	702,413
8	3,928	702,413	1,668	700,152
9	3,928	700,152	1,662	697,887
10	3,928	697,887	1,657	695,615
11	3,928	695,615	1,652	693,339
12	3,928	693,339	1,646	691,056

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	3,928	691,056	1,641	688,769
2	3,928	688,769	1,635	686,476
3	3,928	686,476	1,630	684,177
4	3,928	684,177	1,624	681,874
5	3,928	681,874	1,619	679,564
6	3,928	679,564	1,613	677,249
7	3,928	677,249	1,608	674,929
8	3,928	674,929	1,602	672,603
9	3,928	672,603	1,597	670,272
10	3,928	670,272	1,591	667,935
11	3,928	667,935	1,586	665,593
12	3,928	665,593	1,580	663,245

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	3,928	663,245	1,575	660,891
2	3,928	660,891	1,569	658,532
3	3,928	658,532	1,564	656,167
4	3,928	656,167	1,558	653,797
5	3,928	653,797	1,552	651,421
6	3,928	651,421	1,547	649,039
7	3,928	649,039	1,541	646,652
8	3,928	646,652	1,535	644,259
9	3,928	644,259	1,530	641,860
10	3,928	641,860	1,524	639,456
11	3,928	639,456	1,518	637,045
12	3,928	637,045	1,512	634,630

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	3,928	634,630	1,507	632,208
2	3,928	632,208	1,501	629,781
3	3,928	629,781	1,495	627,348
4	3,928	627,348	1,489	624,909
5	3,928	624,909	1,484	622,464
6	3,928	622,464	1,478	620,014
7	3,928	620,014	1,472	617,558
8	3,928	617,558	1,466	615,095
9	3,928	615,095	1,460	612,628
10	3,928	612,628	1,454	610,154
11	3,928	610,154	1,449	607,674
12	3,928	607,674	1,443	605,188

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	3,928	605,188	1,437	602,697
2	3,928	602,697	1,431	600,200
3	3,928	600,200	1,425	597,696
4	3,928	597,696	1,419	595,187
5	3,928	595,187	1,413	592,672
6	3,928	592,672	1,407	590,151
7	3,928	590,151	1,401	587,623
8	3,928	587,623	1,395	585,090
9	3,928	585,090	1,389	582,551
10	3,928	582,551	1,383	580,006
11	3,928	580,006	1,377	577,454
12	3,928	577,454	1,371	574,897

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	3,928	574,897	1,365	572,334
2	3,928	572,334	1,359	569,764
3	3,928	569,764	1,353	567,189
4	3,928	567,189	1,347	564,607
5	3,928	564,607	1,340	562,019
6	3,928	562,019	1,334	559,425
7	3,928	559,425	1,328	556,825
8	3,928	556,825	1,322	554,219
9	3,928	554,219	1,316	551,606
10	3,928	551,606	1,310	548,987
11	3,928	548,987	1,303	546,362
12	3,928	546,362	1,297	543,731

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	3,928	543,731	1,291	541,094
2	3,928	541,094	1,285	538,450
3	3,928	538,450	1,278	535,800
4	3,928	535,800	1,272	533,144
5	3,928	533,144	1,266	530,481
6	3,928	530,481	1,259	527,812
7	3,928	527,812	1,253	525,137
8	3,928	525,137	1,247	522,456
9	3,928	522,456	1,240	519,768
10	3,928	519,768	1,234	517,073
11	3,928	517,073	1,228	514,372
12	3,928	514,372	1,221	511,665

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	3,928	511,665	1,215	508,952
2	3,928	508,952	1,208	506,232
3	3,928	506,232	1,202	503,505
4	3,928	503,505	1,195	500,772
5	3,928	500,772	1,189	498,033
6	3,928	498,033	1,182	495,287
7	3,928	495,287	1,176	492,534
8	3,928	492,534	1,169	489,775
9	3,928	489,775	1,163	487,010
10	3,928	487,010	1,156	484,238
11	3,928	484,238	1,150	481,459
12	3,928	481,459	1,143	478,673

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	3,928	478,673	1,136	475,882
2	3,928	475,882	1,130	473,083
3	3,928	473,083	1,123	470,278
4	3,928	470,278	1,116	467,466
5	3,928	467,466	1,110	464,647
6	3,928	464,647	1,103	461,822
7	3,928	461,822	1,096	458,990
8	3,928	458,990	1,090	456,151
9	3,928	456,151	1,083	453,306
10	3,928	453,306	1,076	450,454
11	3,928	450,454	1,069	447,595
12	3,928	447,595	1,063	444,729

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	3,928	444,729	1,056	441,856
2	3,928	441,856	1,049	438,977
3	3,928	438,977	1,042	436,091
4	3,928	436,091	1,035	433,198
5	3,928	433,198	1,028	430,298
6	3,928	430,298	1,021	427,391
7	3,928	427,391	1,015	424,477
8	3,928	424,477	1,008	421,557
9	3,928	421,557	1,001	418,629
10	3,928	418,629	994	415,694
11	3,928	415,694	987	412,753
12	3,928	412,753	980	409,804

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	3,928	409,804	973	406,849
2	3,928	406,849	966	403,886
3	3,928	403,886	959	400,917
4	3,928	400,917	952	397,940
5	3,928	397,940	945	394,957
6	3,928	394,957	938	391,966
7	3,928	391,966	930	388,968
8	3,928	388,968	923	385,963
9	3,928	385,963	916	382,951
10	3,928	382,951	909	379,931
11	3,928	379,931	902	376,905
12	3,928	376,905	895	373,871

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	3,928	373,871	887	370,831
2	3,928	370,831	880	367,782
3	3,928	367,782	873	364,727
4	3,928	364,727	866	361,665
5	3,928	361,665	858	358,595
6	3,928	358,595	851	355,518
7	3,928	355,518	844	352,433
8	3,928	352,433	837	349,341
9	3,928	349,341	829	346,242
10	3,928	346,242	822	343,136
11	3,928	343,136	814	340,022
12	3,928	340,022	807	336,901

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	3,928	336,901	800	333,772
2	3,928	333,772	792	330,636
3	3,928	330,636	785	327,492
4	3,928	327,492	777	324,341
5	3,928	324,341	770	321,183
6	3,928	321,183	762	318,017
7	3,928	318,017	755	314,843
8	3,928	314,843	747	311,662
9	3,928	311,662	740	308,474
10	3,928	308,474	732	305,278
11	3,928	305,278	725	302,074
12	3,928	302,074	717	298,863

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	3,928	298,863	709	295,644
2	3,928	295,644	702	292,417
3	3,928	292,417	694	289,183
4	3,928	289,183	686	285,941
5	3,928	285,941	679	282,691
6	3,928	282,691	671	279,434
7	3,928	279,434	663	276,168
8	3,928	276,168	655	272,895
9	3,928	272,895	648	269,615
10	3,928	269,615	640	266,326
11	3,928	266,326	632	263,030
12	3,928	263,030	624	259,726

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	3,928	259,726	616	256,414
2	3,928	256,414	608	253,094
3	3,928	253,094	601	249,767
4	3,928	249,767	593	246,431
5	3,928	246,431	585	243,087
6	3,928	243,087	577	239,736
7	3,928	239,736	569	236,377
8	3,928	236,377	561	233,009
9	3,928	233,009	553	229,634
10	3,928	229,634	545	226,250
11	3,928	226,250	537	222,859
12	3,928	222,859	529	219,459

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	3,928	219,459	521	216,052
2	3,928	216,052	513	212,636
3	3,928	212,636	505	209,212
4	3,928	209,212	496	205,780
5	3,928	205,780	488	202,340
6	3,928	202,340	480	198,892
7	3,928	198,892	472	195,436
8	3,928	195,436	464	191,971
9	3,928	191,971	455	188,498
10	3,928	188,498	447	185,017
11	3,928	185,017	439	181,528
12	3,928	181,528	431	178,030

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	3,928	178,030	422	174,524
2	3,928	174,524	414	171,010
3	3,928	171,010	406	167,487
4	3,928	167,487	397	163,956
5	3,928	163,956	389	160,417
6	3,928	160,417	380	156,869
7	3,928	156,869	372	153,313
8	3,928	153,313	364	149,748
9	3,928	149,748	355	146,175
10	3,928	146,175	347	142,593
11	3,928	142,593	338	139,003
12	3,928	139,003	330	135,404

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	3,928	135,404	321	131,797
2	3,928	131,797	313	128,181
3	3,928	128,181	304	124,557
4	3,928	124,557	295	120,924
5	3,928	120,924	287	117,283
6	3,928	117,283	278	113,632
7	3,928	113,632	269	109,973
8	3,928	109,973	261	106,306
9	3,928	106,306	252	102,629
10	3,928	102,629	243	98,944
11	3,928	98,944	234	95,251
12	3,928	95,251	226	91,548

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	3,928	91,548	217	87,837
2	3,928	87,837	208	84,116
3	3,928	84,116	199	80,387
4	3,928	80,387	190	76,650
5	3,928	76,650	182	72,903
6	3,928	72,903	173	69,147
7	3,928	69,147	164	65,383
8	3,928	65,383	155	61,609
9	3,928	61,609	146	57,827
10	3,928	57,827	137	54,035
11	3,928	54,035	128	50,235
12	3,928	50,235	119	46,425

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	3,928	46,425	110	42,607
2	3,928	42,607	101	38,779
3	3,928	38,779	92	34,942
4	3,928	34,942	82	31,097
5	3,928	31,097	73	27,242
6	3,928	27,242	64	23,378
7	3,928	23,378	55	19,504
8	3,928	19,504	46	15,622
9	3,928	15,622	37	11,730
10	3,928	11,730	27	7,829
11	3,928	7,829	18	3,919
12	3,928	3,919	9	1

Bridget Kambari

Branch Manager

Vida Residences at Creek Beach

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

Creek and Burj Views | Furnished | Beach Access

Preferences

Quick Menu

Contact Us

RERA No. 1238