Overview

Property Details

Mortgage Calculator

UAE > Dubai > Dubai Harbour > EMAAR Beachfront > Grand Bleu Tower 1

Grand Bleu Tower by Elie Saab Emaar Beachfront

[LN003774]

AED13,000,000

For Sale

Ready

2,305 ft²

Overview

Sherwoods International Properties is delighted to offer Grand Bleu Tower at Emaar Beachfront which is designed by Elie Saab. It offers luxury 1-3 bedroom apartments and 4-bedroom penthouses in Dubai Harbour. This landmark waterfront development combines Miami Art Deco-inspired architecture with modern elegance, featuring chic interiors, uninterrupted views of the Palm, sea, and skyline, and private access to a 1.5km pristine beach. With exclusive branded residences, a vibrant location near entertainment and leisure attractions, and an optional Elie Saab furniture collection, it redefines sophisticated beachfront living. Facilities: Fitness facilities BBQ Area Nearby playground for children Landscaped pool deck Multipurpose rooms Location: Dubai Marina - 5 minutes Ain Dubai - 15 minutes The View at The Palm - 15 minutes Downtown Dubai - 25 minutes Dubai International Airport - 25 minutes Al Maktoum International Airport - 45 minutes Emaar Beachfront, a private island community in Dubai Harbour by Emaar Properties, offers a luxurious coastal lifestyle with seamless access to Sheikh Zayed Road, public transport, and key destinations like Dubai Marina and JBR Beach. Spanning 10 million sq. ft., the development features 27 towers with 10,000 residential units, including 1 to 4-bedroom apartments, villas, and a luxury hotel. Residents enjoy waterfront dining, shopping, and entertainment, along with stunning coastal views and a well-planned infrastructure, making it a prime destination for exceptional living and investment opportunities.

Property Details

Property ID
LN003774
Property Type
Apartment
Property Status
For Sale
Year Built
2025

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	26,881	6,500,000	15,437	6,488,556
2	26,881	6,488,556	15,410	6,477,085
3	26,881	6,477,085	15,383	6,465,587
4	26,881	6,465,587	15,355	6,454,061
5	26,881	6,454,061	15,328	6,442,508
6	26,881	6,442,508	15,300	6,430,928
7	26,881	6,430,928	15,273	6,419,320
8	26,881	6,419,320	15,245	6,407,685
9	26,881	6,407,685	15,218	6,396,022
10	26,881	6,396,022	15,190	6,384,331
11	26,881	6,384,331	15,162	6,372,613
12	26,881	6,372,613	15,134	6,360,867

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	26,881	6,360,867	15,107	6,349,092
2	26,881	6,349,092	15,079	6,337,290
3	26,881	6,337,290	15,051	6,325,460
4	26,881	6,325,460	15,022	6,313,602
5	26,881	6,313,602	14,994	6,301,716
6	26,881	6,301,716	14,966	6,289,801
7	26,881	6,289,801	14,938	6,277,858
8	26,881	6,277,858	14,909	6,265,887
9	26,881	6,265,887	14,881	6,253,887
10	26,881	6,253,887	14,852	6,241,859
11	26,881	6,241,859	14,824	6,229,802
12	26,881	6,229,802	14,795	6,217,716

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	26,881	6,217,716	14,767	6,205,602
2	26,881	6,205,602	14,738	6,193,459
3	26,881	6,193,459	14,709	6,181,287
4	26,881	6,181,287	14,680	6,169,087
5	26,881	6,169,087	14,651	6,156,857
6	26,881	6,156,857	14,622	6,144,598
7	26,881	6,144,598	14,593	6,132,311
8	26,881	6,132,311	14,564	6,119,994
9	26,881	6,119,994	14,534	6,107,647
10	26,881	6,107,647	14,505	6,095,272
11	26,881	6,095,272	14,476	6,082,867
12	26,881	6,082,867	14,446	6,070,432

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	26,881	6,070,432	14,417	6,057,969
2	26,881	6,057,969	14,387	6,045,475
3	26,881	6,045,475	14,358	6,032,952
4	26,881	6,032,952	14,328	6,020,399
5	26,881	6,020,399	14,298	6,007,816
6	26,881	6,007,816	14,268	5,995,203
7	26,881	5,995,203	14,238	5,982,561
8	26,881	5,982,561	14,208	5,969,888
9	26,881	5,969,888	14,178	5,957,185
10	26,881	5,957,185	14,148	5,944,452
11	26,881	5,944,452	14,118	5,931,689
12	26,881	5,931,689	14,087	5,918,896

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	26,881	5,918,896	14,057	5,906,072
2	26,881	5,906,072	14,026	5,893,218
3	26,881	5,893,218	13,996	5,880,333
4	26,881	5,880,333	13,965	5,867,417
5	26,881	5,867,417	13,935	5,854,471
6	26,881	5,854,471	13,904	5,841,494
7	26,881	5,841,494	13,873	5,828,487
8	26,881	5,828,487	13,842	5,815,448
9	26,881	5,815,448	13,811	5,802,379
10	26,881	5,802,379	13,780	5,789,278
11	26,881	5,789,278	13,749	5,776,146
12	26,881	5,776,146	13,718	5,762,983

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	26,881	5,762,983	13,687	5,749,789
2	26,881	5,749,789	13,655	5,736,564
3	26,881	5,736,564	13,624	5,723,307
4	26,881	5,723,307	13,592	5,710,019
5	26,881	5,710,019	13,561	5,696,699
6	26,881	5,696,699	13,529	5,683,347
7	26,881	5,683,347	13,497	5,669,964
8	26,881	5,669,964	13,466	5,656,549
9	26,881	5,656,549	13,434	5,643,102
10	26,881	5,643,102	13,402	5,629,623
11	26,881	5,629,623	13,370	5,616,112
12	26,881	5,616,112	13,338	5,602,569

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	26,881	5,602,569	13,306	5,588,994
2	26,881	5,588,994	13,273	5,575,387
3	26,881	5,575,387	13,241	5,561,747
4	26,881	5,561,747	13,209	5,548,075
5	26,881	5,548,075	13,176	5,534,370
6	26,881	5,534,370	13,144	5,520,633
7	26,881	5,520,633	13,111	5,506,863
8	26,881	5,506,863	13,078	5,493,061
9	26,881	5,493,061	13,046	5,479,226
10	26,881	5,479,226	13,013	5,465,358
11	26,881	5,465,358	12,980	5,451,457
12	26,881	5,451,457	12,947	5,437,523

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	26,881	5,437,523	12,914	5,423,556
2	26,881	5,423,556	12,880	5,409,555
3	26,881	5,409,555	12,847	5,395,522
4	26,881	5,395,522	12,814	5,381,455
5	26,881	5,381,455	12,780	5,367,355
6	26,881	5,367,355	12,747	5,353,221
7	26,881	5,353,221	12,713	5,339,054
8	26,881	5,339,054	12,680	5,324,853
9	26,881	5,324,853	12,646	5,310,618
10	26,881	5,310,618	12,612	5,296,349
11	26,881	5,296,349	12,578	5,282,047
12	26,881	5,282,047	12,544	5,267,711

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	26,881	5,267,711	12,510	5,253,340
2	26,881	5,253,340	12,476	5,238,936
3	26,881	5,238,936	12,442	5,224,497
4	26,881	5,224,497	12,408	5,210,024
5	26,881	5,210,024	12,373	5,195,516
6	26,881	5,195,516	12,339	5,180,975
7	26,881	5,180,975	12,304	5,166,398
8	26,881	5,166,398	12,270	5,151,787
9	26,881	5,151,787	12,235	5,137,141
10	26,881	5,137,141	12,200	5,122,461
11	26,881	5,122,461	12,165	5,107,745
12	26,881	5,107,745	12,130	5,092,995

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	26,881	5,092,995	12,095	5,078,210
2	26,881	5,078,210	12,060	5,063,389
3	26,881	5,063,389	12,025	5,048,534
4	26,881	5,048,534	11,990	5,033,643
5	26,881	5,033,643	11,954	5,018,716
6	26,881	5,018,716	11,919	5,003,755
7	26,881	5,003,755	11,883	4,988,757
8	26,881	4,988,757	11,848	4,973,724
9	26,881	4,973,724	11,812	4,958,656
10	26,881	4,958,656	11,776	4,943,551
11	26,881	4,943,551	11,740	4,928,411
12	26,881	4,928,411	11,704	4,913,235

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	26,881	4,913,235	11,668	4,898,022
2	26,881	4,898,022	11,632	4,882,774
3	26,881	4,882,774	11,596	4,867,489
4	26,881	4,867,489	11,560	4,852,168
5	26,881	4,852,168	11,523	4,836,811
6	26,881	4,836,811	11,487	4,821,417
7	26,881	4,821,417	11,450	4,805,987
8	26,881	4,805,987	11,414	4,790,520
9	26,881	4,790,520	11,377	4,775,016
10	26,881	4,775,016	11,340	4,759,476
11	26,881	4,759,476	11,303	4,743,898
12	26,881	4,743,898	11,266	4,728,284

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	26,881	4,728,284	11,229	4,712,632
2	26,881	4,712,632	11,192	4,696,943
3	26,881	4,696,943	11,155	4,681,217
4	26,881	4,681,217	11,117	4,665,454
5	26,881	4,665,454	11,080	4,649,653
6	26,881	4,649,653	11,042	4,633,815
7	26,881	4,633,815	11,005	4,617,939
8	26,881	4,617,939	10,967	4,602,025
9	26,881	4,602,025	10,929	4,586,074
10	26,881	4,586,074	10,891	4,570,085
11	26,881	4,570,085	10,853	4,554,057
12	26,881	4,554,057	10,815	4,537,992

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	26,881	4,537,992	10,777	4,521,889
2	26,881	4,521,889	10,739	4,505,747
3	26,881	4,505,747	10,701	4,489,567
4	26,881	4,489,567	10,662	4,473,348
5	26,881	4,473,348	10,624	4,457,091
6	26,881	4,457,091	10,585	4,440,796
7	26,881	4,440,796	10,546	4,424,461
8	26,881	4,424,461	10,508	4,408,088
9	26,881	4,408,088	10,469	4,391,676
10	26,881	4,391,676	10,430	4,375,225
11	26,881	4,375,225	10,391	4,358,735
12	26,881	4,358,735	10,351	4,342,206

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	26,881	4,342,206	10,312	4,325,637
2	26,881	4,325,637	10,273	4,309,029
3	26,881	4,309,029	10,233	4,292,382
4	26,881	4,292,382	10,194	4,275,695
5	26,881	4,275,695	10,154	4,258,969
6	26,881	4,258,969	10,115	4,242,203
7	26,881	4,242,203	10,075	4,225,397
8	26,881	4,225,397	10,035	4,208,551
9	26,881	4,208,551	9,995	4,191,665
10	26,881	4,191,665	9,955	4,174,739
11	26,881	4,174,739	9,915	4,157,773
12	26,881	4,157,773	9,874	4,140,766

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	26,881	4,140,766	9,834	4,123,719
2	26,881	4,123,719	9,793	4,106,632
3	26,881	4,106,632	9,753	4,089,504
4	26,881	4,089,504	9,712	4,072,335
5	26,881	4,072,335	9,671	4,055,126
6	26,881	4,055,126	9,630	4,037,875
7	26,881	4,037,875	9,589	4,020,584
8	26,881	4,020,584	9,548	4,003,252
9	26,881	4,003,252	9,507	3,985,878
10	26,881	3,985,878	9,466	3,968,464
11	26,881	3,968,464	9,425	3,951,007
12	26,881	3,951,007	9,383	3,933,510

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	26,881	3,933,510	9,342	3,915,971
2	26,881	3,915,971	9,300	3,898,390
3	26,881	3,898,390	9,258	3,880,767
4	26,881	3,880,767	9,216	3,863,103
5	26,881	3,863,103	9,174	3,845,397
6	26,881	3,845,397	9,132	3,827,648
7	26,881	3,827,648	9,090	3,809,858
8	26,881	3,809,858	9,048	3,792,025
9	26,881	3,792,025	9,006	3,774,150
10	26,881	3,774,150	8,963	3,756,232
11	26,881	3,756,232	8,921	3,738,272
12	26,881	3,738,272	8,878	3,720,269

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	26,881	3,720,269	8,835	3,702,223
2	26,881	3,702,223	8,792	3,684,135
3	26,881	3,684,135	8,749	3,666,003
4	26,881	3,666,003	8,706	3,647,829
5	26,881	3,647,829	8,663	3,629,611
6	26,881	3,629,611	8,620	3,611,350
7	26,881	3,611,350	8,576	3,593,046
8	26,881	3,593,046	8,533	3,574,698
9	26,881	3,574,698	8,489	3,556,307
10	26,881	3,556,307	8,446	3,537,872
11	26,881	3,537,872	8,402	3,519,393
12	26,881	3,519,393	8,358	3,500,871

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	26,881	3,500,871	8,314	3,482,304
2	26,881	3,482,304	8,270	3,463,693
3	26,881	3,463,693	8,226	3,445,038
4	26,881	3,445,038	8,181	3,426,339
5	26,881	3,426,339	8,137	3,407,595
6	26,881	3,407,595	8,093	3,388,807
7	26,881	3,388,807	8,048	3,369,974
8	26,881	3,369,974	8,003	3,351,097
9	26,881	3,351,097	7,958	3,332,174
10	26,881	3,332,174	7,913	3,313,207
11	26,881	3,313,207	7,868	3,294,195
12	26,881	3,294,195	7,823	3,275,137

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	26,881	3,275,137	7,778	3,256,035
2	26,881	3,256,035	7,733	3,236,886
3	26,881	3,236,886	7,687	3,217,693
4	26,881	3,217,693	7,642	3,198,454
5	26,881	3,198,454	7,596	3,179,169
6	26,881	3,179,169	7,550	3,159,838
7	26,881	3,159,838	7,504	3,140,461
8	26,881	3,140,461	7,458	3,121,039
9	26,881	3,121,039	7,412	3,101,570
10	26,881	3,101,570	7,366	3,082,055
11	26,881	3,082,055	7,319	3,062,494
12	26,881	3,062,494	7,273	3,042,886

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	26,881	3,042,886	7,226	3,023,231
2	26,881	3,023,231	7,180	3,003,530
3	26,881	3,003,530	7,133	2,983,782
4	26,881	2,983,782	7,086	2,963,988
5	26,881	2,963,988	7,039	2,944,146
6	26,881	2,944,146	6,992	2,924,257
7	26,881	2,924,257	6,945	2,904,321
8	26,881	2,904,321	6,897	2,884,338
9	26,881	2,884,338	6,850	2,864,307
10	26,881	2,864,307	6,802	2,844,228
11	26,881	2,844,228	6,755	2,824,102
12	26,881	2,824,102	6,707	2,803,928

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	26,881	2,803,928	6,659	2,783,706
2	26,881	2,783,706	6,611	2,763,436
3	26,881	2,763,436	6,563	2,743,118
4	26,881	2,743,118	6,514	2,722,752
5	26,881	2,722,752	6,466	2,702,337
6	26,881	2,702,337	6,418	2,681,874
7	26,881	2,681,874	6,369	2,661,362
8	26,881	2,661,362	6,320	2,640,802
9	26,881	2,640,802	6,271	2,620,192
10	26,881	2,620,192	6,222	2,599,534
11	26,881	2,599,534	6,173	2,578,827
12	26,881	2,578,827	6,124	2,558,070

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	26,881	2,558,070	6,075	2,537,264
2	26,881	2,537,264	6,026	2,516,409
3	26,881	2,516,409	5,976	2,495,504
4	26,881	2,495,504	5,926	2,474,550
5	26,881	2,474,550	5,877	2,453,546
6	26,881	2,453,546	5,827	2,432,492
7	26,881	2,432,492	5,777	2,411,388
8	26,881	2,411,388	5,727	2,390,233
9	26,881	2,390,233	5,676	2,369,029
10	26,881	2,369,029	5,626	2,347,774
11	26,881	2,347,774	5,575	2,326,469
12	26,881	2,326,469	5,525	2,305,113

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	26,881	2,305,113	5,474	2,283,707
2	26,881	2,283,707	5,423	2,262,249
3	26,881	2,262,249	5,372	2,240,741
4	26,881	2,240,741	5,321	2,219,181
5	26,881	2,219,181	5,270	2,197,571
6	26,881	2,197,571	5,219	2,175,909
7	26,881	2,175,909	5,167	2,154,195
8	26,881	2,154,195	5,116	2,132,430
9	26,881	2,132,430	5,064	2,110,613
10	26,881	2,110,613	5,012	2,088,745
11	26,881	2,088,745	4,960	2,066,824
12	26,881	2,066,824	4,908	2,044,852

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	26,881	2,044,852	4,856	2,022,827
2	26,881	2,022,827	4,804	2,000,750
3	26,881	2,000,750	4,751	1,978,621
4	26,881	1,978,621	4,699	1,956,439
5	26,881	1,956,439	4,646	1,934,204
6	26,881	1,934,204	4,593	1,911,917
7	26,881	1,911,917	4,540	1,889,576
8	26,881	1,889,576	4,487	1,867,183
9	26,881	1,867,183	4,434	1,844,736
10	26,881	1,844,736	4,381	1,822,236
11	26,881	1,822,236	4,327	1,799,683
12	26,881	1,799,683	4,274	1,777,076

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	26,881	1,777,076	4,220	1,754,415
2	26,881	1,754,415	4,166	1,731,700
3	26,881	1,731,700	4,112	1,708,932
4	26,881	1,708,932	4,058	1,686,109
5	26,881	1,686,109	4,004	1,663,233
6	26,881	1,663,233	3,950	1,640,302
7	26,881	1,640,302	3,895	1,617,316
8	26,881	1,617,316	3,841	1,594,276
9	26,881	1,594,276	3,786	1,571,181
10	26,881	1,571,181	3,731	1,548,032
11	26,881	1,548,032	3,676	1,524,827
12	26,881	1,524,827	3,621	1,501,567

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	26,881	1,501,567	3,566	1,478,252
2	26,881	1,478,252	3,510	1,454,882
3	26,881	1,454,882	3,455	1,431,456
4	26,881	1,431,456	3,399	1,407,974
5	26,881	1,407,974	3,343	1,384,437
6	26,881	1,384,437	3,288	1,360,844
7	26,881	1,360,844	3,232	1,337,195
8	26,881	1,337,195	3,175	1,313,489
9	26,881	1,313,489	3,119	1,289,728
10	26,881	1,289,728	3,063	1,265,909
11	26,881	1,265,909	3,006	1,242,035
12	26,881	1,242,035	2,949	1,218,103

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	26,881	1,218,103	2,892	1,194,115
2	26,881	1,194,115	2,836	1,170,070
3	26,881	1,170,070	2,778	1,145,968
4	26,881	1,145,968	2,721	1,121,808
5	26,881	1,121,808	2,664	1,097,591
6	26,881	1,097,591	2,606	1,073,317
7	26,881	1,073,317	2,549	1,048,985
8	26,881	1,048,985	2,491	1,024,595
9	26,881	1,024,595	2,433	1,000,147
10	26,881	1,000,147	2,375	975,641
11	26,881	975,641	2,317	951,077
12	26,881	951,077	2,258	926,454

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	26,881	926,454	2,200	901,774
2	26,881	901,774	2,141	877,034
3	26,881	877,034	2,082	852,236
4	26,881	852,236	2,024	827,379
5	26,881	827,379	1,965	802,462
6	26,881	802,462	1,905	777,487
7	26,881	777,487	1,846	752,452
8	26,881	752,452	1,787	727,358
9	26,881	727,358	1,727	702,204
10	26,881	702,204	1,667	676,991
11	26,881	676,991	1,607	651,718
12	26,881	651,718	1,547	626,384

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	26,881	626,384	1,487	600,991
2	26,881	600,991	1,427	575,537
3	26,881	575,537	1,366	550,022
4	26,881	550,022	1,306	524,447
5	26,881	524,447	1,245	498,812
6	26,881	498,812	1,184	473,115
7	26,881	473,115	1,123	447,358
8	26,881	447,358	1,062	421,539
9	26,881	421,539	1,001	395,659
10	26,881	395,659	939	369,717
11	26,881	369,717	878	343,714
12	26,881	343,714	816	317,649

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	26,881	317,649	754	291,522
2	26,881	291,522	692	265,334
3	26,881	265,334	630	239,082
4	26,881	239,082	567	212,769
5	26,881	212,769	505	186,393
6	26,881	186,393	442	159,955
7	26,881	159,955	379	133,453
8	26,881	133,453	316	106,889
9	26,881	106,889	253	80,262
10	26,881	80,262	190	53,571
11	26,881	53,571	127	26,817
12	26,881	26,817	63	1

Sally Rose Tan

Sales Support Executive

Grand Bleu Tower Tower 1 Emaar Beachfront

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

Grand Bleu Tower by Elie Saab Emaar Beachfront

Preferences

Quick Menu

Contact Us

RERA No. 1238