Overview

Property Details

Mortgage Calculator

UAE > Dubai > Dubai Harbour > EMAAR Beachfront > Marina Vista

Full Marina Views | Beach Access |Vacant

[LN004553]

AED4,999,000

For Sale

Ready

1,173 ft²

Overview

Pleased to present luxurious 2-Bedroom Apartment located in Marina Vista T2 - EMAAR Beachfront. Property Details: * Walk-In Closet * Living And Dining Area * Open Style Kitchen * Spacious Balcony * Floor-To-Ceiling Windows * Built-In Wardrobes * Covered Parking * Fully Furnished Amenities: * Swimming Pool * Gymnasium * Restaurants * Parks And Leisure Areas * Dining Outlets * Retail Outlets * Kids Play Area MARINA VISTA is set in one of the most prestigious locations on EMAAR BEACHFRONT. It’s one of the first residences at the entry point to the island and nearest to Dubai Marina, which can be easily reached on foot. It also provides easy access to Sheikh Zayed Road whenever you wish to go on a city adventure.

Property Details

Property ID
LN004553
Property Type
Apartment
Property Status
For Sale
Year Built
0

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	10,334	2,499,001	5,935	2,494,601
2	10,334	2,494,601	5,924	2,490,191
3	10,334	2,490,191	5,914	2,485,770
4	10,334	2,485,770	5,903	2,481,339
5	10,334	2,481,339	5,893	2,476,897
6	10,334	2,476,897	5,882	2,472,445
7	10,334	2,472,445	5,872	2,467,982
8	10,334	2,467,982	5,861	2,463,509
9	10,334	2,463,509	5,850	2,459,025
10	10,334	2,459,025	5,840	2,454,531
11	10,334	2,454,531	5,829	2,450,025
12	10,334	2,450,025	5,818	2,445,509

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	10,334	2,445,509	5,808	2,440,983
2	10,334	2,440,983	5,797	2,436,445
3	10,334	2,436,445	5,786	2,431,897
4	10,334	2,431,897	5,775	2,427,338
5	10,334	2,427,338	5,764	2,422,768
6	10,334	2,422,768	5,754	2,418,187
7	10,334	2,418,187	5,743	2,413,596
8	10,334	2,413,596	5,732	2,408,993
9	10,334	2,408,993	5,721	2,404,380
10	10,334	2,404,380	5,710	2,399,755
11	10,334	2,399,755	5,699	2,395,120
12	10,334	2,395,120	5,688	2,390,473

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	10,334	2,390,473	5,677	2,385,816
2	10,334	2,385,816	5,666	2,381,148
3	10,334	2,381,148	5,655	2,376,468
4	10,334	2,376,468	5,644	2,371,777
5	10,334	2,371,777	5,632	2,367,075
6	10,334	2,367,075	5,621	2,362,362
7	10,334	2,362,362	5,610	2,357,638
8	10,334	2,357,638	5,599	2,352,903
9	10,334	2,352,903	5,588	2,348,156
10	10,334	2,348,156	5,576	2,343,398
11	10,334	2,343,398	5,565	2,338,629
12	10,334	2,338,629	5,554	2,333,848

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	10,334	2,333,848	5,542	2,329,057
2	10,334	2,329,057	5,531	2,324,253
3	10,334	2,324,253	5,520	2,319,439
4	10,334	2,319,439	5,508	2,314,612
5	10,334	2,314,612	5,497	2,309,775
6	10,334	2,309,775	5,485	2,304,926
7	10,334	2,304,926	5,474	2,300,065
8	10,334	2,300,065	5,462	2,295,193
9	10,334	2,295,193	5,451	2,290,309
10	10,334	2,290,309	5,439	2,285,414
11	10,334	2,285,414	5,427	2,280,507
12	10,334	2,280,507	5,416	2,275,588

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	10,334	2,275,588	5,404	2,270,658
2	10,334	2,270,658	5,392	2,265,716
3	10,334	2,265,716	5,381	2,260,762
4	10,334	2,260,762	5,369	2,255,797
5	10,334	2,255,797	5,357	2,250,820
6	10,334	2,250,820	5,345	2,245,831
7	10,334	2,245,831	5,333	2,240,830
8	10,334	2,240,830	5,321	2,235,817
9	10,334	2,235,817	5,310	2,230,792
10	10,334	2,230,792	5,298	2,225,755
11	10,334	2,225,755	5,286	2,220,707
12	10,334	2,220,707	5,274	2,215,646

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	10,334	2,215,646	5,262	2,210,573
2	10,334	2,210,573	5,250	2,205,489
3	10,334	2,205,489	5,238	2,200,392
4	10,334	2,200,392	5,225	2,195,283
5	10,334	2,195,283	5,213	2,190,162
6	10,334	2,190,162	5,201	2,185,029
7	10,334	2,185,029	5,189	2,179,884
8	10,334	2,179,884	5,177	2,174,726
9	10,334	2,174,726	5,164	2,169,556
10	10,334	2,169,556	5,152	2,164,374
11	10,334	2,164,374	5,140	2,159,180
12	10,334	2,159,180	5,128	2,153,973

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	10,334	2,153,973	5,115	2,148,754
2	10,334	2,148,754	5,103	2,143,522
3	10,334	2,143,522	5,090	2,138,278
4	10,334	2,138,278	5,078	2,133,022
5	10,334	2,133,022	5,065	2,127,753
6	10,334	2,127,753	5,053	2,122,472
7	10,334	2,122,472	5,040	2,117,178
8	10,334	2,117,178	5,028	2,111,871
9	10,334	2,111,871	5,015	2,106,552
10	10,334	2,106,552	5,003	2,101,220
11	10,334	2,101,220	4,990	2,095,876
12	10,334	2,095,876	4,977	2,090,519

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	10,334	2,090,519	4,964	2,085,149
2	10,334	2,085,149	4,952	2,079,766
3	10,334	2,079,766	4,939	2,074,371
4	10,334	2,074,371	4,926	2,068,963
5	10,334	2,068,963	4,913	2,063,542
6	10,334	2,063,542	4,900	2,058,108
7	10,334	2,058,108	4,888	2,052,661
8	10,334	2,052,661	4,875	2,047,202
9	10,334	2,047,202	4,862	2,041,729
10	10,334	2,041,729	4,849	2,036,243
11	10,334	2,036,243	4,836	2,030,744
12	10,334	2,030,744	4,823	2,025,233

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	10,334	2,025,233	4,809	2,019,708
2	10,334	2,019,708	4,796	2,014,170
3	10,334	2,014,170	4,783	2,008,619
4	10,334	2,008,619	4,770	2,003,054
5	10,334	2,003,054	4,757	1,997,477
6	10,334	1,997,477	4,744	1,991,886
7	10,334	1,991,886	4,730	1,986,282
8	10,334	1,986,282	4,717	1,980,664
9	10,334	1,980,664	4,704	1,975,034
10	10,334	1,975,034	4,690	1,969,390
11	10,334	1,969,390	4,677	1,963,732
12	10,334	1,963,732	4,663	1,958,061

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	10,334	1,958,061	4,650	1,952,377
2	10,334	1,952,377	4,636	1,946,679
3	10,334	1,946,679	4,623	1,940,967
4	10,334	1,940,967	4,609	1,935,242
5	10,334	1,935,242	4,596	1,929,504
6	10,334	1,929,504	4,582	1,923,752
7	10,334	1,923,752	4,568	1,917,986
8	10,334	1,917,986	4,555	1,912,206
9	10,334	1,912,206	4,541	1,906,413
10	10,334	1,906,413	4,527	1,900,606
11	10,334	1,900,606	4,513	1,894,785
12	10,334	1,894,785	4,500	1,888,950

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	10,334	1,888,950	4,486	1,883,102
2	10,334	1,883,102	4,472	1,877,239
3	10,334	1,877,239	4,458	1,871,363
4	10,334	1,871,363	4,444	1,865,473
5	10,334	1,865,473	4,430	1,859,568
6	10,334	1,859,568	4,416	1,853,650
7	10,334	1,853,650	4,402	1,847,718
8	10,334	1,847,718	4,388	1,841,771
9	10,334	1,841,771	4,374	1,835,810
10	10,334	1,835,810	4,360	1,829,836
11	10,334	1,829,836	4,345	1,823,847
12	10,334	1,823,847	4,331	1,817,844

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	10,334	1,817,844	4,317	1,811,826
2	10,334	1,811,826	4,303	1,805,794
3	10,334	1,805,794	4,288	1,799,748
4	10,334	1,799,748	4,274	1,793,688
5	10,334	1,793,688	4,260	1,787,613
6	10,334	1,787,613	4,245	1,781,524
7	10,334	1,781,524	4,231	1,775,420
8	10,334	1,775,420	4,216	1,769,302
9	10,334	1,769,302	4,202	1,763,169
10	10,334	1,763,169	4,187	1,757,022
11	10,334	1,757,022	4,172	1,750,860
12	10,334	1,750,860	4,158	1,744,684

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	10,334	1,744,684	4,143	1,738,493
2	10,334	1,738,493	4,128	1,732,287
3	10,334	1,732,287	4,114	1,726,066
4	10,334	1,726,066	4,099	1,719,831
5	10,334	1,719,831	4,084	1,713,581
6	10,334	1,713,581	4,069	1,707,315
7	10,334	1,707,315	4,054	1,701,036
8	10,334	1,701,036	4,039	1,694,741
9	10,334	1,694,741	4,025	1,688,431
10	10,334	1,688,431	4,010	1,682,106
11	10,334	1,682,106	3,995	1,675,766
12	10,334	1,675,766	3,979	1,669,411

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	10,334	1,669,411	3,964	1,663,042
2	10,334	1,663,042	3,949	1,656,656
3	10,334	1,656,656	3,934	1,650,256
4	10,334	1,650,256	3,919	1,643,841
5	10,334	1,643,841	3,904	1,637,410
6	10,334	1,637,410	3,888	1,630,964
7	10,334	1,630,964	3,873	1,624,503
8	10,334	1,624,503	3,858	1,618,026
9	10,334	1,618,026	3,842	1,611,534
10	10,334	1,611,534	3,827	1,605,027
11	10,334	1,605,027	3,811	1,598,504
12	10,334	1,598,504	3,796	1,591,966

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	10,334	1,591,966	3,780	1,585,412
2	10,334	1,585,412	3,765	1,578,842
3	10,334	1,578,842	3,749	1,572,257
4	10,334	1,572,257	3,734	1,565,657
5	10,334	1,565,657	3,718	1,559,040
6	10,334	1,559,040	3,702	1,552,408
7	10,334	1,552,408	3,686	1,545,760
8	10,334	1,545,760	3,671	1,539,097
9	10,334	1,539,097	3,655	1,532,417
10	10,334	1,532,417	3,639	1,525,722
11	10,334	1,525,722	3,623	1,519,011
12	10,334	1,519,011	3,607	1,512,284

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	10,334	1,512,284	3,591	1,505,540
2	10,334	1,505,540	3,575	1,498,781
3	10,334	1,498,781	3,559	1,492,006
4	10,334	1,492,006	3,543	1,485,215
5	10,334	1,485,215	3,527	1,478,407
6	10,334	1,478,407	3,511	1,471,584
7	10,334	1,471,584	3,495	1,464,744
8	10,334	1,464,744	3,478	1,457,888
9	10,334	1,457,888	3,462	1,451,016
10	10,334	1,451,016	3,446	1,444,127
11	10,334	1,444,127	3,429	1,437,222
12	10,334	1,437,222	3,413	1,430,301

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	10,334	1,430,301	3,396	1,423,363
2	10,334	1,423,363	3,380	1,416,408
3	10,334	1,416,408	3,363	1,409,438
4	10,334	1,409,438	3,347	1,402,450
5	10,334	1,402,450	3,330	1,395,446
6	10,334	1,395,446	3,314	1,388,426
7	10,334	1,388,426	3,297	1,381,388
8	10,334	1,381,388	3,280	1,374,334
9	10,334	1,374,334	3,264	1,367,264
10	10,334	1,367,264	3,247	1,360,176
11	10,334	1,360,176	3,230	1,353,072
12	10,334	1,353,072	3,213	1,345,950

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	10,334	1,345,950	3,196	1,338,812
2	10,334	1,338,812	3,179	1,331,657
3	10,334	1,331,657	3,162	1,324,485
4	10,334	1,324,485	3,145	1,317,296
5	10,334	1,317,296	3,128	1,310,090
6	10,334	1,310,090	3,111	1,302,866
7	10,334	1,302,866	3,094	1,295,626
8	10,334	1,295,626	3,077	1,288,368
9	10,334	1,288,368	3,059	1,281,093
10	10,334	1,281,093	3,042	1,273,801
11	10,334	1,273,801	3,025	1,266,491
12	10,334	1,266,491	3,007	1,259,165

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	10,334	1,259,165	2,990	1,251,820
2	10,334	1,251,820	2,973	1,244,459
3	10,334	1,244,459	2,955	1,237,079
4	10,334	1,237,079	2,938	1,229,683
5	10,334	1,229,683	2,920	1,222,268
6	10,334	1,222,268	2,902	1,214,836
7	10,334	1,214,836	2,885	1,207,387
8	10,334	1,207,387	2,867	1,199,920
9	10,334	1,199,920	2,849	1,192,435
10	10,334	1,192,435	2,832	1,184,932
11	10,334	1,184,932	2,814	1,177,411
12	10,334	1,177,411	2,796	1,169,873

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	10,334	1,169,873	2,778	1,162,316
2	10,334	1,162,316	2,760	1,154,742
3	10,334	1,154,742	2,742	1,147,150
4	10,334	1,147,150	2,724	1,139,539
5	10,334	1,139,539	2,706	1,131,911
6	10,334	1,131,911	2,688	1,124,265
7	10,334	1,124,265	2,670	1,116,600
8	10,334	1,116,600	2,651	1,108,917
9	10,334	1,108,917	2,633	1,101,216
10	10,334	1,101,216	2,615	1,093,496
11	10,334	1,093,496	2,597	1,085,759
12	10,334	1,085,759	2,578	1,078,003

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	10,334	1,078,003	2,560	1,070,228
2	10,334	1,070,228	2,541	1,062,435
3	10,334	1,062,435	2,523	1,054,623
4	10,334	1,054,623	2,504	1,046,793
5	10,334	1,046,793	2,486	1,038,945
6	10,334	1,038,945	2,467	1,031,077
7	10,334	1,031,077	2,448	1,023,191
8	10,334	1,023,191	2,430	1,015,287
9	10,334	1,015,287	2,411	1,007,363
10	10,334	1,007,363	2,392	999,421
11	10,334	999,421	2,373	991,460
12	10,334	991,460	2,354	983,480

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	10,334	983,480	2,335	975,481
2	10,334	975,481	2,316	967,463
3	10,334	967,463	2,297	959,426
4	10,334	959,426	2,278	951,369
5	10,334	951,369	2,259	943,294
6	10,334	943,294	2,240	935,200
7	10,334	935,200	2,221	927,086
8	10,334	927,086	2,201	918,953
9	10,334	918,953	2,182	910,801
10	10,334	910,801	2,163	902,629
11	10,334	902,629	2,143	894,438
12	10,334	894,438	2,124	886,227

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	10,334	886,227	2,104	877,997
2	10,334	877,997	2,085	869,748
3	10,334	869,748	2,065	861,479
4	10,334	861,479	2,046	853,190
5	10,334	853,190	2,026	844,881
6	10,334	844,881	2,006	836,553
7	10,334	836,553	1,986	828,205
8	10,334	828,205	1,966	819,837
9	10,334	819,837	1,947	811,450
10	10,334	811,450	1,927	803,042
11	10,334	803,042	1,907	794,614
12	10,334	794,614	1,887	786,167

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	10,334	786,167	1,867	777,699
2	10,334	777,699	1,847	769,211
3	10,334	769,211	1,826	760,704
4	10,334	760,704	1,806	752,175
5	10,334	752,175	1,786	743,627
6	10,334	743,627	1,766	735,058
7	10,334	735,058	1,745	726,469
8	10,334	726,469	1,725	717,860
9	10,334	717,860	1,704	709,230
10	10,334	709,230	1,684	700,580
11	10,334	700,580	1,663	691,909
12	10,334	691,909	1,643	683,217

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	10,334	683,217	1,622	674,505
2	10,334	674,505	1,601	665,772
3	10,334	665,772	1,581	657,019
4	10,334	657,019	1,560	648,244
5	10,334	648,244	1,539	639,449
6	10,334	639,449	1,518	630,633
7	10,334	630,633	1,497	621,796
8	10,334	621,796	1,476	612,938
9	10,334	612,938	1,455	604,059
10	10,334	604,059	1,434	595,159
11	10,334	595,159	1,413	586,237
12	10,334	586,237	1,392	577,295

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	10,334	577,295	1,371	568,331
2	10,334	568,331	1,349	559,346
3	10,334	559,346	1,328	550,340
4	10,334	550,340	1,307	541,312
5	10,334	541,312	1,285	532,263
6	10,334	532,263	1,264	523,192
7	10,334	523,192	1,242	514,100
8	10,334	514,100	1,220	504,986
9	10,334	504,986	1,199	495,851
10	10,334	495,851	1,177	486,693
11	10,334	486,693	1,155	477,514
12	10,334	477,514	1,134	468,314

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	10,334	468,314	1,112	459,091
2	10,334	459,091	1,090	449,847
3	10,334	449,847	1,068	440,580
4	10,334	440,580	1,046	431,292
5	10,334	431,292	1,024	421,981
6	10,334	421,981	1,002	412,649
7	10,334	412,649	980	403,294
8	10,334	403,294	957	393,917
9	10,334	393,917	935	384,518
10	10,334	384,518	913	375,096
11	10,334	375,096	890	365,652
12	10,334	365,652	868	356,186

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	10,334	356,186	845	346,697
2	10,334	346,697	823	337,186
3	10,334	337,186	800	327,652
4	10,334	327,652	778	318,095
5	10,334	318,095	755	308,516
6	10,334	308,516	732	298,914
7	10,334	298,914	709	289,289
8	10,334	289,289	687	279,641
9	10,334	279,641	664	269,970
10	10,334	269,970	641	260,277
11	10,334	260,277	618	250,560
12	10,334	250,560	595	240,820

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	10,334	240,820	571	231,058
2	10,334	231,058	548	221,272
3	10,334	221,272	525	211,462
4	10,334	211,462	502	201,630
5	10,334	201,630	478	191,774
6	10,334	191,774	455	181,894
7	10,334	181,894	432	171,992
8	10,334	171,992	408	162,065
9	10,334	162,065	384	152,115
10	10,334	152,115	361	142,142
11	10,334	142,142	337	132,145
12	10,334	132,145	313	122,124

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	10,334	122,124	290	112,079
2	10,334	112,079	266	102,010
3	10,334	102,010	242	91,918
4	10,334	91,918	218	81,801
5	10,334	81,801	194	71,661
6	10,334	71,661	170	61,496
7	10,334	61,496	146	51,307
8	10,334	51,307	121	41,094
9	10,334	41,094	97	30,857
10	10,334	30,857	73	20,596
11	10,334	20,596	48	10,310
12	10,334	10,310	24	3

Bridget Kambari

Branch Manager

Marina Vista Tower 2 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

Full Marina Views | Beach Access |Vacant

Preferences

Quick Menu

Contact Us

RERA No. 1238