Necessary
Always Enabled
Overview
Property Details
Mortgage Calculator
Marina living with Palm and Marina Skyline Views
UAE > Dubai > Dubai Harbour > EMAAR Beachfront > Marina Vista
photos
MAP
UAE > Dubai > Dubai Harbour > EMAAR Beachfront > Marina Vista
Marina living with Palm and Marina Skyline Views
[LN003765]
AED7,500,000
For Sale
Ready
3
3
1,700 ft²
Overview
A residential complex on the Persian Gulf consisting of two towers and a podium with recreational areas. The perfect combination of resort and city lifestyle. The design of the buildings in white and blue colors blends in well with the surroundings. Each residence offers panoramic views of the sea, the Persian Gulf with its brilliant white yachts, Dubai Marina. The residents have at their disposal a 1.5 km long private sandy beach, where they can not only swim and sunbathe, but also practice water sports or diving. Inside, there are elegant decorations and interiors, swimming pools, gyms and all the amenities you need.
Highlights:
Fully Furnished
Concierge service 24/7
A la Carte service
Valet-Parking
Experience the uniqueness of your life as you gaze out over the blue waters and white sails from your spacious balcony in the morning and relax in the pool in the evening with a view of the purple sun sinking into the bay.
Location:
closest to Dubai Marina, which is easily accessible on foot
between two popular districts: Jumeirah Beach Residence and Palm Jumeirah.
have access to Sheikh Zayed Road, allowing easy access to any area of Dubai.
10-15-minute drive away - The emirate's popular districts of Al Sufouh, Dubai Knowledge Park and Dubai Internet City
30 minutes - Dubai International Airport
Emaar Beachfront is designed as a closed autonomous community. Once completed, it will have its own schools, kindergartens, shops, restaurants and sports centers.
Property Details
Property ID
LN003765
Property Type
Apartment
Property Status
For Sale
Year Built
0
Mortgage Calculator
SCHEDULE
| YEAR 1 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 3,750,000 | 8,906 | 3,743,397 |
| 2 | 15,508 | 3,743,397 | 8,890 | 3,736,780 |
| 3 | 15,508 | 3,736,780 | 8,874 | 3,730,146 |
| 4 | 15,508 | 3,730,146 | 8,859 | 3,723,497 |
| 5 | 15,508 | 3,723,497 | 8,843 | 3,716,832 |
| 6 | 15,508 | 3,716,832 | 8,827 | 3,710,151 |
| 7 | 15,508 | 3,710,151 | 8,811 | 3,703,454 |
| 8 | 15,508 | 3,703,454 | 8,795 | 3,696,741 |
| 9 | 15,508 | 3,696,741 | 8,779 | 3,690,013 |
| 10 | 15,508 | 3,690,013 | 8,763 | 3,683,268 |
| 11 | 15,508 | 3,683,268 | 8,747 | 3,676,507 |
| 12 | 15,508 | 3,676,507 | 8,731 | 3,669,731 |
| YEAR 2 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 3,669,731 | 8,715 | 3,662,938 |
| 2 | 15,508 | 3,662,938 | 8,699 | 3,656,129 |
| 3 | 15,508 | 3,656,129 | 8,683 | 3,649,304 |
| 4 | 15,508 | 3,649,304 | 8,667 | 3,642,462 |
| 5 | 15,508 | 3,642,462 | 8,650 | 3,635,605 |
| 6 | 15,508 | 3,635,605 | 8,634 | 3,628,731 |
| 7 | 15,508 | 3,628,731 | 8,618 | 3,621,841 |
| 8 | 15,508 | 3,621,841 | 8,601 | 3,614,934 |
| 9 | 15,508 | 3,614,934 | 8,585 | 3,608,011 |
| 10 | 15,508 | 3,608,011 | 8,569 | 3,601,072 |
| 11 | 15,508 | 3,601,072 | 8,552 | 3,594,116 |
| 12 | 15,508 | 3,594,116 | 8,536 | 3,587,144 |
| YEAR 3 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 3,587,144 | 8,519 | 3,580,155 |
| 2 | 15,508 | 3,580,155 | 8,502 | 3,573,149 |
| 3 | 15,508 | 3,573,149 | 8,486 | 3,566,127 |
| 4 | 15,508 | 3,566,127 | 8,469 | 3,559,088 |
| 5 | 15,508 | 3,559,088 | 8,452 | 3,552,033 |
| 6 | 15,508 | 3,552,033 | 8,436 | 3,544,960 |
| 7 | 15,508 | 3,544,960 | 8,419 | 3,537,871 |
| 8 | 15,508 | 3,537,871 | 8,402 | 3,530,765 |
| 9 | 15,508 | 3,530,765 | 8,385 | 3,523,643 |
| 10 | 15,508 | 3,523,643 | 8,368 | 3,516,503 |
| 11 | 15,508 | 3,516,503 | 8,351 | 3,509,346 |
| 12 | 15,508 | 3,509,346 | 8,334 | 3,502,172 |
| YEAR 4 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 3,502,172 | 8,317 | 3,494,982 |
| 2 | 15,508 | 3,494,982 | 8,300 | 3,487,774 |
| 3 | 15,508 | 3,487,774 | 8,283 | 3,480,549 |
| 4 | 15,508 | 3,480,549 | 8,266 | 3,473,307 |
| 5 | 15,508 | 3,473,307 | 8,249 | 3,466,047 |
| 6 | 15,508 | 3,466,047 | 8,231 | 3,458,771 |
| 7 | 15,508 | 3,458,771 | 8,214 | 3,451,477 |
| 8 | 15,508 | 3,451,477 | 8,197 | 3,444,166 |
| 9 | 15,508 | 3,444,166 | 8,179 | 3,436,837 |
| 10 | 15,508 | 3,436,837 | 8,162 | 3,429,492 |
| 11 | 15,508 | 3,429,492 | 8,145 | 3,422,128 |
| 12 | 15,508 | 3,422,128 | 8,127 | 3,414,747 |
| YEAR 5 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 3,414,747 | 8,110 | 3,407,349 |
| 2 | 15,508 | 3,407,349 | 8,092 | 3,399,933 |
| 3 | 15,508 | 3,399,933 | 8,074 | 3,392,499 |
| 4 | 15,508 | 3,392,499 | 8,057 | 3,385,048 |
| 5 | 15,508 | 3,385,048 | 8,039 | 3,377,579 |
| 6 | 15,508 | 3,377,579 | 8,021 | 3,370,093 |
| 7 | 15,508 | 3,370,093 | 8,003 | 3,362,588 |
| 8 | 15,508 | 3,362,588 | 7,986 | 3,355,066 |
| 9 | 15,508 | 3,355,066 | 7,968 | 3,347,526 |
| 10 | 15,508 | 3,347,526 | 7,950 | 3,339,968 |
| 11 | 15,508 | 3,339,968 | 7,932 | 3,332,392 |
| 12 | 15,508 | 3,332,392 | 7,914 | 3,324,798 |
| YEAR 6 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 3,324,798 | 7,896 | 3,317,186 |
| 2 | 15,508 | 3,317,186 | 7,878 | 3,309,556 |
| 3 | 15,508 | 3,309,556 | 7,860 | 3,301,908 |
| 4 | 15,508 | 3,301,908 | 7,842 | 3,294,241 |
| 5 | 15,508 | 3,294,241 | 7,823 | 3,286,557 |
| 6 | 15,508 | 3,286,557 | 7,805 | 3,278,854 |
| 7 | 15,508 | 3,278,854 | 7,787 | 3,271,133 |
| 8 | 15,508 | 3,271,133 | 7,768 | 3,263,393 |
| 9 | 15,508 | 3,263,393 | 7,750 | 3,255,635 |
| 10 | 15,508 | 3,255,635 | 7,732 | 3,247,859 |
| 11 | 15,508 | 3,247,859 | 7,713 | 3,240,064 |
| 12 | 15,508 | 3,240,064 | 7,695 | 3,232,251 |
| YEAR 7 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 3,232,251 | 7,676 | 3,224,419 |
| 2 | 15,508 | 3,224,419 | 7,657 | 3,216,569 |
| 3 | 15,508 | 3,216,569 | 7,639 | 3,208,700 |
| 4 | 15,508 | 3,208,700 | 7,620 | 3,200,812 |
| 5 | 15,508 | 3,200,812 | 7,601 | 3,192,906 |
| 6 | 15,508 | 3,192,906 | 7,583 | 3,184,980 |
| 7 | 15,508 | 3,184,980 | 7,564 | 3,177,036 |
| 8 | 15,508 | 3,177,036 | 7,545 | 3,169,073 |
| 9 | 15,508 | 3,169,073 | 7,526 | 3,161,092 |
| 10 | 15,508 | 3,161,092 | 7,507 | 3,153,091 |
| 11 | 15,508 | 3,153,091 | 7,488 | 3,145,071 |
| 12 | 15,508 | 3,145,071 | 7,469 | 3,137,032 |
| YEAR 8 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 3,137,032 | 7,450 | 3,128,974 |
| 2 | 15,508 | 3,128,974 | 7,431 | 3,120,897 |
| 3 | 15,508 | 3,120,897 | 7,412 | 3,112,801 |
| 4 | 15,508 | 3,112,801 | 7,392 | 3,104,685 |
| 5 | 15,508 | 3,104,685 | 7,373 | 3,096,551 |
| 6 | 15,508 | 3,096,551 | 7,354 | 3,088,396 |
| 7 | 15,508 | 3,088,396 | 7,334 | 3,080,223 |
| 8 | 15,508 | 3,080,223 | 7,315 | 3,072,030 |
| 9 | 15,508 | 3,072,030 | 7,296 | 3,063,818 |
| 10 | 15,508 | 3,063,818 | 7,276 | 3,055,586 |
| 11 | 15,508 | 3,055,586 | 7,257 | 3,047,335 |
| 12 | 15,508 | 3,047,335 | 7,237 | 3,039,064 |
| YEAR 9 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 3,039,064 | 7,217 | 3,030,773 |
| 2 | 15,508 | 3,030,773 | 7,198 | 3,022,463 |
| 3 | 15,508 | 3,022,463 | 7,178 | 3,014,133 |
| 4 | 15,508 | 3,014,133 | 7,158 | 3,005,783 |
| 5 | 15,508 | 3,005,783 | 7,138 | 2,997,413 |
| 6 | 15,508 | 2,997,413 | 7,118 | 2,989,024 |
| 7 | 15,508 | 2,989,024 | 7,098 | 2,980,614 |
| 8 | 15,508 | 2,980,614 | 7,078 | 2,972,185 |
| 9 | 15,508 | 2,972,185 | 7,058 | 2,963,735 |
| 10 | 15,508 | 2,963,735 | 7,038 | 2,955,266 |
| 11 | 15,508 | 2,955,266 | 7,018 | 2,946,776 |
| 12 | 15,508 | 2,946,776 | 6,998 | 2,938,266 |
| YEAR 10 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 2,938,266 | 6,978 | 2,929,736 |
| 2 | 15,508 | 2,929,736 | 6,958 | 2,921,186 |
| 3 | 15,508 | 2,921,186 | 6,937 | 2,912,615 |
| 4 | 15,508 | 2,912,615 | 6,917 | 2,904,024 |
| 5 | 15,508 | 2,904,024 | 6,897 | 2,895,413 |
| 6 | 15,508 | 2,895,413 | 6,876 | 2,886,781 |
| 7 | 15,508 | 2,886,781 | 6,856 | 2,878,129 |
| 8 | 15,508 | 2,878,129 | 6,835 | 2,869,456 |
| 9 | 15,508 | 2,869,456 | 6,814 | 2,860,763 |
| 10 | 15,508 | 2,860,763 | 6,794 | 2,852,049 |
| 11 | 15,508 | 2,852,049 | 6,773 | 2,843,314 |
| 12 | 15,508 | 2,843,314 | 6,752 | 2,834,558 |
| YEAR 11 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 2,834,558 | 6,732 | 2,825,782 |
| 2 | 15,508 | 2,825,782 | 6,711 | 2,816,985 |
| 3 | 15,508 | 2,816,985 | 6,690 | 2,808,167 |
| 4 | 15,508 | 2,808,167 | 6,669 | 2,799,328 |
| 5 | 15,508 | 2,799,328 | 6,648 | 2,790,468 |
| 6 | 15,508 | 2,790,468 | 6,627 | 2,781,587 |
| 7 | 15,508 | 2,781,587 | 6,606 | 2,772,685 |
| 8 | 15,508 | 2,772,685 | 6,585 | 2,763,761 |
| 9 | 15,508 | 2,763,761 | 6,563 | 2,754,817 |
| 10 | 15,508 | 2,754,817 | 6,542 | 2,745,851 |
| 11 | 15,508 | 2,745,851 | 6,521 | 2,736,864 |
| 12 | 15,508 | 2,736,864 | 6,500 | 2,727,856 |
| YEAR 12 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 2,727,856 | 6,478 | 2,718,826 |
| 2 | 15,508 | 2,718,826 | 6,457 | 2,709,775 |
| 3 | 15,508 | 2,709,775 | 6,435 | 2,700,702 |
| 4 | 15,508 | 2,700,702 | 6,414 | 2,691,608 |
| 5 | 15,508 | 2,691,608 | 6,392 | 2,682,492 |
| 6 | 15,508 | 2,682,492 | 6,370 | 2,673,355 |
| 7 | 15,508 | 2,673,355 | 6,349 | 2,664,195 |
| 8 | 15,508 | 2,664,195 | 6,327 | 2,655,014 |
| 9 | 15,508 | 2,655,014 | 6,305 | 2,645,812 |
| 10 | 15,508 | 2,645,812 | 6,283 | 2,636,587 |
| 11 | 15,508 | 2,636,587 | 6,261 | 2,627,341 |
| 12 | 15,508 | 2,627,341 | 6,239 | 2,618,072 |
| YEAR 13 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 2,618,072 | 6,217 | 2,608,782 |
| 2 | 15,508 | 2,608,782 | 6,195 | 2,599,469 |
| 3 | 15,508 | 2,599,469 | 6,173 | 2,590,134 |
| 4 | 15,508 | 2,590,134 | 6,151 | 2,580,778 |
| 5 | 15,508 | 2,580,778 | 6,129 | 2,571,399 |
| 6 | 15,508 | 2,571,399 | 6,107 | 2,561,997 |
| 7 | 15,508 | 2,561,997 | 6,084 | 2,552,574 |
| 8 | 15,508 | 2,552,574 | 6,062 | 2,543,128 |
| 9 | 15,508 | 2,543,128 | 6,039 | 2,533,659 |
| 10 | 15,508 | 2,533,659 | 6,017 | 2,524,168 |
| 11 | 15,508 | 2,524,168 | 5,994 | 2,514,655 |
| 12 | 15,508 | 2,514,655 | 5,972 | 2,505,118 |
| YEAR 14 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 2,505,118 | 5,949 | 2,495,560 |
| 2 | 15,508 | 2,495,560 | 5,926 | 2,485,978 |
| 3 | 15,508 | 2,485,978 | 5,904 | 2,476,374 |
| 4 | 15,508 | 2,476,374 | 5,881 | 2,466,747 |
| 5 | 15,508 | 2,466,747 | 5,858 | 2,457,097 |
| 6 | 15,508 | 2,457,097 | 5,835 | 2,447,424 |
| 7 | 15,508 | 2,447,424 | 5,812 | 2,437,729 |
| 8 | 15,508 | 2,437,729 | 5,789 | 2,428,010 |
| 9 | 15,508 | 2,428,010 | 5,766 | 2,418,268 |
| 10 | 15,508 | 2,418,268 | 5,743 | 2,408,503 |
| 11 | 15,508 | 2,408,503 | 5,720 | 2,398,715 |
| 12 | 15,508 | 2,398,715 | 5,696 | 2,388,903 |
| YEAR 15 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 2,388,903 | 5,673 | 2,379,069 |
| 2 | 15,508 | 2,379,069 | 5,650 | 2,369,210 |
| 3 | 15,508 | 2,369,210 | 5,626 | 2,359,329 |
| 4 | 15,508 | 2,359,329 | 5,603 | 2,349,424 |
| 5 | 15,508 | 2,349,424 | 5,579 | 2,339,495 |
| 6 | 15,508 | 2,339,495 | 5,556 | 2,329,543 |
| 7 | 15,508 | 2,329,543 | 5,532 | 2,319,568 |
| 8 | 15,508 | 2,319,568 | 5,508 | 2,309,568 |
| 9 | 15,508 | 2,309,568 | 5,485 | 2,299,545 |
| 10 | 15,508 | 2,299,545 | 5,461 | 2,289,498 |
| 11 | 15,508 | 2,289,498 | 5,437 | 2,279,427 |
| 12 | 15,508 | 2,279,427 | 5,413 | 2,269,332 |
| YEAR 16 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 2,269,332 | 5,389 | 2,259,214 |
| 2 | 15,508 | 2,259,214 | 5,365 | 2,249,071 |
| 3 | 15,508 | 2,249,071 | 5,341 | 2,238,904 |
| 4 | 15,508 | 2,238,904 | 5,317 | 2,228,713 |
| 5 | 15,508 | 2,228,713 | 5,293 | 2,218,498 |
| 6 | 15,508 | 2,218,498 | 5,268 | 2,208,258 |
| 7 | 15,508 | 2,208,258 | 5,244 | 2,197,995 |
| 8 | 15,508 | 2,197,995 | 5,220 | 2,187,706 |
| 9 | 15,508 | 2,187,706 | 5,195 | 2,177,394 |
| 10 | 15,508 | 2,177,394 | 5,171 | 2,167,057 |
| 11 | 15,508 | 2,167,057 | 5,146 | 2,156,695 |
| 12 | 15,508 | 2,156,695 | 5,122 | 2,146,309 |
| YEAR 17 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 2,146,309 | 5,097 | 2,135,898 |
| 2 | 15,508 | 2,135,898 | 5,072 | 2,125,462 |
| 3 | 15,508 | 2,125,462 | 5,047 | 2,115,002 |
| 4 | 15,508 | 2,115,002 | 5,023 | 2,104,517 |
| 5 | 15,508 | 2,104,517 | 4,998 | 2,094,006 |
| 6 | 15,508 | 2,094,006 | 4,973 | 2,083,471 |
| 7 | 15,508 | 2,083,471 | 4,948 | 2,072,911 |
| 8 | 15,508 | 2,072,911 | 4,923 | 2,062,326 |
| 9 | 15,508 | 2,062,326 | 4,898 | 2,051,715 |
| 10 | 15,508 | 2,051,715 | 4,872 | 2,041,080 |
| 11 | 15,508 | 2,041,080 | 4,847 | 2,030,419 |
| 12 | 15,508 | 2,030,419 | 4,822 | 2,019,733 |
| YEAR 18 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 2,019,733 | 4,796 | 2,009,021 |
| 2 | 15,508 | 2,009,021 | 4,771 | 1,998,284 |
| 3 | 15,508 | 1,998,284 | 4,745 | 1,987,522 |
| 4 | 15,508 | 1,987,522 | 4,720 | 1,976,734 |
| 5 | 15,508 | 1,976,734 | 4,694 | 1,965,920 |
| 6 | 15,508 | 1,965,920 | 4,669 | 1,955,081 |
| 7 | 15,508 | 1,955,081 | 4,643 | 1,944,216 |
| 8 | 15,508 | 1,944,216 | 4,617 | 1,933,325 |
| 9 | 15,508 | 1,933,325 | 4,591 | 1,922,408 |
| 10 | 15,508 | 1,922,408 | 4,565 | 1,911,465 |
| 11 | 15,508 | 1,911,465 | 4,539 | 1,900,497 |
| 12 | 15,508 | 1,900,497 | 4,513 | 1,889,502 |
| YEAR 19 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 1,889,502 | 4,487 | 1,878,481 |
| 2 | 15,508 | 1,878,481 | 4,461 | 1,867,434 |
| 3 | 15,508 | 1,867,434 | 4,435 | 1,856,361 |
| 4 | 15,508 | 1,856,361 | 4,408 | 1,845,261 |
| 5 | 15,508 | 1,845,261 | 4,382 | 1,834,136 |
| 6 | 15,508 | 1,834,136 | 4,356 | 1,822,983 |
| 7 | 15,508 | 1,822,983 | 4,329 | 1,811,804 |
| 8 | 15,508 | 1,811,804 | 4,303 | 1,800,599 |
| 9 | 15,508 | 1,800,599 | 4,276 | 1,789,367 |
| 10 | 15,508 | 1,789,367 | 4,249 | 1,778,108 |
| 11 | 15,508 | 1,778,108 | 4,223 | 1,766,823 |
| 12 | 15,508 | 1,766,823 | 4,196 | 1,755,511 |
| YEAR 20 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 1,755,511 | 4,169 | 1,744,172 |
| 2 | 15,508 | 1,744,172 | 4,142 | 1,732,806 |
| 3 | 15,508 | 1,732,806 | 4,115 | 1,721,413 |
| 4 | 15,508 | 1,721,413 | 4,088 | 1,709,993 |
| 5 | 15,508 | 1,709,993 | 4,061 | 1,698,546 |
| 6 | 15,508 | 1,698,546 | 4,034 | 1,687,071 |
| 7 | 15,508 | 1,687,071 | 4,006 | 1,675,570 |
| 8 | 15,508 | 1,675,570 | 3,979 | 1,664,041 |
| 9 | 15,508 | 1,664,041 | 3,952 | 1,652,484 |
| 10 | 15,508 | 1,652,484 | 3,924 | 1,640,901 |
| 11 | 15,508 | 1,640,901 | 3,897 | 1,629,289 |
| 12 | 15,508 | 1,629,289 | 3,869 | 1,617,651 |
| YEAR 21 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 1,617,651 | 3,841 | 1,605,984 |
| 2 | 15,508 | 1,605,984 | 3,814 | 1,594,290 |
| 3 | 15,508 | 1,594,290 | 3,786 | 1,582,568 |
| 4 | 15,508 | 1,582,568 | 3,758 | 1,570,818 |
| 5 | 15,508 | 1,570,818 | 3,730 | 1,559,040 |
| 6 | 15,508 | 1,559,040 | 3,702 | 1,547,235 |
| 7 | 15,508 | 1,547,235 | 3,674 | 1,535,401 |
| 8 | 15,508 | 1,535,401 | 3,646 | 1,523,539 |
| 9 | 15,508 | 1,523,539 | 3,618 | 1,511,649 |
| 10 | 15,508 | 1,511,649 | 3,590 | 1,499,731 |
| 11 | 15,508 | 1,499,731 | 3,561 | 1,487,784 |
| 12 | 15,508 | 1,487,784 | 3,533 | 1,475,809 |
| YEAR 22 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 1,475,809 | 3,505 | 1,463,806 |
| 2 | 15,508 | 1,463,806 | 3,476 | 1,451,774 |
| 3 | 15,508 | 1,451,774 | 3,447 | 1,439,714 |
| 4 | 15,508 | 1,439,714 | 3,419 | 1,427,625 |
| 5 | 15,508 | 1,427,625 | 3,390 | 1,415,507 |
| 6 | 15,508 | 1,415,507 | 3,361 | 1,403,360 |
| 7 | 15,508 | 1,403,360 | 3,332 | 1,391,185 |
| 8 | 15,508 | 1,391,185 | 3,304 | 1,378,981 |
| 9 | 15,508 | 1,378,981 | 3,275 | 1,366,747 |
| 10 | 15,508 | 1,366,747 | 3,246 | 1,354,485 |
| 11 | 15,508 | 1,354,485 | 3,216 | 1,342,193 |
| 12 | 15,508 | 1,342,193 | 3,187 | 1,329,873 |
| YEAR 23 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 1,329,873 | 3,158 | 1,317,523 |
| 2 | 15,508 | 1,317,523 | 3,129 | 1,305,143 |
| 3 | 15,508 | 1,305,143 | 3,099 | 1,292,735 |
| 4 | 15,508 | 1,292,735 | 3,070 | 1,280,297 |
| 5 | 15,508 | 1,280,297 | 3,040 | 1,267,829 |
| 6 | 15,508 | 1,267,829 | 3,011 | 1,255,332 |
| 7 | 15,508 | 1,255,332 | 2,981 | 1,242,805 |
| 8 | 15,508 | 1,242,805 | 2,951 | 1,230,248 |
| 9 | 15,508 | 1,230,248 | 2,921 | 1,217,661 |
| 10 | 15,508 | 1,217,661 | 2,891 | 1,205,045 |
| 11 | 15,508 | 1,205,045 | 2,861 | 1,192,398 |
| 12 | 15,508 | 1,192,398 | 2,831 | 1,179,722 |
| YEAR 24 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 1,179,722 | 2,801 | 1,167,015 |
| 2 | 15,508 | 1,167,015 | 2,771 | 1,154,279 |
| 3 | 15,508 | 1,154,279 | 2,741 | 1,141,512 |
| 4 | 15,508 | 1,141,512 | 2,711 | 1,128,714 |
| 5 | 15,508 | 1,128,714 | 2,680 | 1,115,887 |
| 6 | 15,508 | 1,115,887 | 2,650 | 1,103,029 |
| 7 | 15,508 | 1,103,029 | 2,619 | 1,090,140 |
| 8 | 15,508 | 1,090,140 | 2,589 | 1,077,221 |
| 9 | 15,508 | 1,077,221 | 2,558 | 1,064,271 |
| 10 | 15,508 | 1,064,271 | 2,527 | 1,051,290 |
| 11 | 15,508 | 1,051,290 | 2,496 | 1,038,278 |
| 12 | 15,508 | 1,038,278 | 2,465 | 1,025,236 |
| YEAR 25 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 1,025,236 | 2,434 | 1,012,162 |
| 2 | 15,508 | 1,012,162 | 2,403 | 999,058 |
| 3 | 15,508 | 999,058 | 2,372 | 985,922 |
| 4 | 15,508 | 985,922 | 2,341 | 972,755 |
| 5 | 15,508 | 972,755 | 2,310 | 959,557 |
| 6 | 15,508 | 959,557 | 2,278 | 946,328 |
| 7 | 15,508 | 946,328 | 2,247 | 933,067 |
| 8 | 15,508 | 933,067 | 2,216 | 919,774 |
| 9 | 15,508 | 919,774 | 2,184 | 906,450 |
| 10 | 15,508 | 906,450 | 2,152 | 893,095 |
| 11 | 15,508 | 893,095 | 2,121 | 879,708 |
| 12 | 15,508 | 879,708 | 2,089 | 866,289 |
| YEAR 26 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 866,289 | 2,057 | 852,838 |
| 2 | 15,508 | 852,838 | 2,025 | 839,355 |
| 3 | 15,508 | 839,355 | 1,993 | 825,840 |
| 4 | 15,508 | 825,840 | 1,961 | 812,293 |
| 5 | 15,508 | 812,293 | 1,929 | 798,713 |
| 6 | 15,508 | 798,713 | 1,896 | 785,102 |
| 7 | 15,508 | 785,102 | 1,864 | 771,458 |
| 8 | 15,508 | 771,458 | 1,832 | 757,782 |
| 9 | 15,508 | 757,782 | 1,799 | 744,073 |
| 10 | 15,508 | 744,073 | 1,767 | 730,332 |
| 11 | 15,508 | 730,332 | 1,734 | 716,558 |
| 12 | 15,508 | 716,558 | 1,701 | 702,752 |
| YEAR 27 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 702,752 | 1,669 | 688,912 |
| 2 | 15,508 | 688,912 | 1,636 | 675,040 |
| 3 | 15,508 | 675,040 | 1,603 | 661,135 |
| 4 | 15,508 | 661,135 | 1,570 | 647,197 |
| 5 | 15,508 | 647,197 | 1,537 | 633,225 |
| 6 | 15,508 | 633,225 | 1,503 | 619,221 |
| 7 | 15,508 | 619,221 | 1,470 | 605,183 |
| 8 | 15,508 | 605,183 | 1,437 | 591,112 |
| 9 | 15,508 | 591,112 | 1,403 | 577,008 |
| 10 | 15,508 | 577,008 | 1,370 | 562,870 |
| 11 | 15,508 | 562,870 | 1,336 | 548,698 |
| 12 | 15,508 | 548,698 | 1,303 | 534,493 |
| YEAR 28 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 534,493 | 1,269 | 520,254 |
| 2 | 15,508 | 520,254 | 1,235 | 505,981 |
| 3 | 15,508 | 505,981 | 1,201 | 491,674 |
| 4 | 15,508 | 491,674 | 1,167 | 477,334 |
| 5 | 15,508 | 477,334 | 1,133 | 462,959 |
| 6 | 15,508 | 462,959 | 1,099 | 448,550 |
| 7 | 15,508 | 448,550 | 1,065 | 434,107 |
| 8 | 15,508 | 434,107 | 1,031 | 419,629 |
| 9 | 15,508 | 419,629 | 996 | 405,118 |
| 10 | 15,508 | 405,118 | 962 | 390,571 |
| 11 | 15,508 | 390,571 | 927 | 375,991 |
| 12 | 15,508 | 375,991 | 892 | 361,375 |
| YEAR 29 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 361,375 | 858 | 346,725 |
| 2 | 15,508 | 346,725 | 823 | 332,040 |
| 3 | 15,508 | 332,040 | 788 | 317,320 |
| 4 | 15,508 | 317,320 | 753 | 302,566 |
| 5 | 15,508 | 302,566 | 718 | 287,776 |
| 6 | 15,508 | 287,776 | 683 | 272,951 |
| 7 | 15,508 | 272,951 | 648 | 258,091 |
| 8 | 15,508 | 258,091 | 612 | 243,195 |
| 9 | 15,508 | 243,195 | 577 | 228,264 |
| 10 | 15,508 | 228,264 | 542 | 213,298 |
| 11 | 15,508 | 213,298 | 506 | 198,296 |
| 12 | 15,508 | 198,296 | 470 | 183,259 |
| YEAR 30 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 15,508 | 183,259 | 435 | 168,186 |
| 2 | 15,508 | 168,186 | 399 | 153,077 |
| 3 | 15,508 | 153,077 | 363 | 137,932 |
| 4 | 15,508 | 137,932 | 327 | 122,751 |
| 5 | 15,508 | 122,751 | 291 | 107,534 |
| 6 | 15,508 | 107,534 | 255 | 92,281 |
| 7 | 15,508 | 92,281 | 219 | 76,992 |
| 8 | 15,508 | 76,992 | 182 | 61,667 |
| 9 | 15,508 | 61,667 | 146 | 46,305 |
| 10 | 15,508 | 46,305 | 109 | 30,906 |
| 11 | 15,508 | 30,906 | 73 | 15,471 |
| 12 | 15,508 | 15,471 | 36 | 5 |
Sally Rose Tan
Sales Support Executive
Marina Vista Tower 1, Emaar Beachfront
Nathanial Lewis
Hello! Please leave your contact information below.
Preferences
Units of measure
ft²
Square Foot (ft²)
APPLY
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
Privacy Policy
This website uses cookies to improve your experience while you navigate through the website. Out of these cookies, the cookies that are categorized as necessary are stored on your browser as they are essential for the working of basic functionalities of the website. We also use third-party cookies that help us analyze and understand how you use this website. These cookies will be stored in your browser only with your consent. You also have the option to opt-out of these cookies. But opting out of some of these cookies may have an effect on your browsing experience.
Necessary cookies are absolutely essential for the website to function properly. This category only includes cookies that ensures basic functionalities and security features of the website. These cookies do not store any personal information.
Not Necessary
Enabled
Disabled
Any cookies that may not be particularly necessary for the website to function and is used specifically to collect user personal data via analytics, ads, other embedded contents are termed as non-necessary cookies. It is mandatory to procure user consent prior to running these cookies on your website.
Privacy & Cookies Policy
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.
Stay Informed on Market Developments
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
RERA No. 1238
2025© All right reserved by Sherwoods