Necessary
Always Enabled
Overview
Property Details
Mortgage Calculator
Club Drive: Where Luxury Meets Nature's Elegance
UAE > Dubai > Dubai Hills Estate > Club Drive
photos
MAP
UAE > Dubai > Dubai Hills Estate > Club Drive
Club Drive: Where Luxury Meets Nature's Elegance
[LN001069]
AED3,640,000
For Sale
Off-plan
3
3
1,596 ft²
Overview
Discover Tranquil Luxury Living at Club Drive, Dubai
Nestled along the Northern Boulevard, Club Drive offers serene family-centric living with a touch of elegance. Enjoy proximity to city conveniences while basking in simplicity. Experience the allure of premium healthcare, top-notch educational centers, a central park, a renowned golf course, and the expansive Dubai Hills Mall—all within reach.
Embrace Luxury Away from the Hustle
Strategically positioned yet distanced from the city's bustle, Club Drive provides easy access to Downtown Dubai and major hubs via Al Khail Road. Soon, Etihad Rail and Dubai Metro will connect you swiftly to airports and emirates.
Curate Your Ideal Living Space
Choose from a range of one- to four-bedroom luxury apartments, including ground-floor residences, offering layouts tailored to your lifestyle. Delight in meticulously designed spaces for ultimate comfort and tranquility.
Indulge in Unparalleled Living Experiences
Experience luxury amenities set against a backdrop of sprawling greenery and a golf course. Unwind in the infinity pool, surrounded by lush landscaping, or enjoy a chic residents lounge and cutting-edge fitness center with captivating views.
Amenities:
- Infinity Pool & Pool Deck
- Children’s Play Area
- Indoor and Outdoor Fitness Facilities
- Indoor Multipurpose Room
- Landscaped Podium Deck
- Landscaped Deck on 17th Floor
- 24/7 Security
- Covered Car Park
More units available. Experience the epitome of luxury living at Club Drive.
Property Details
Property ID
LN001069
Property Type
Apartment
Property Status
For Sale
Year Built
2028
Mortgage Calculator
SCHEDULE
| YEAR 1 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,820,000 | 4,322 | 1,816,795 |
| 2 | 7,526 | 1,816,795 | 4,314 | 1,813,583 |
| 3 | 7,526 | 1,813,583 | 4,307 | 1,810,364 |
| 4 | 7,526 | 1,810,364 | 4,299 | 1,807,137 |
| 5 | 7,526 | 1,807,137 | 4,291 | 1,803,902 |
| 6 | 7,526 | 1,803,902 | 4,284 | 1,800,660 |
| 7 | 7,526 | 1,800,660 | 4,276 | 1,797,409 |
| 8 | 7,526 | 1,797,409 | 4,268 | 1,794,151 |
| 9 | 7,526 | 1,794,151 | 4,261 | 1,790,886 |
| 10 | 7,526 | 1,790,886 | 4,253 | 1,787,612 |
| 11 | 7,526 | 1,787,612 | 4,245 | 1,784,331 |
| 12 | 7,526 | 1,784,331 | 4,237 | 1,781,042 |
| YEAR 2 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,781,042 | 4,229 | 1,777,746 |
| 2 | 7,526 | 1,777,746 | 4,222 | 1,774,441 |
| 3 | 7,526 | 1,774,441 | 4,214 | 1,771,128 |
| 4 | 7,526 | 1,771,128 | 4,206 | 1,767,808 |
| 5 | 7,526 | 1,767,808 | 4,198 | 1,764,480 |
| 6 | 7,526 | 1,764,480 | 4,190 | 1,761,144 |
| 7 | 7,526 | 1,761,144 | 4,182 | 1,757,800 |
| 8 | 7,526 | 1,757,800 | 4,174 | 1,754,448 |
| 9 | 7,526 | 1,754,448 | 4,166 | 1,751,088 |
| 10 | 7,526 | 1,751,088 | 4,158 | 1,747,720 |
| 11 | 7,526 | 1,747,720 | 4,150 | 1,744,344 |
| 12 | 7,526 | 1,744,344 | 4,142 | 1,740,960 |
| YEAR 3 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,740,960 | 4,134 | 1,737,568 |
| 2 | 7,526 | 1,737,568 | 4,126 | 1,734,168 |
| 3 | 7,526 | 1,734,168 | 4,118 | 1,730,760 |
| 4 | 7,526 | 1,730,760 | 4,110 | 1,727,344 |
| 5 | 7,526 | 1,727,344 | 4,102 | 1,723,920 |
| 6 | 7,526 | 1,723,920 | 4,094 | 1,720,487 |
| 7 | 7,526 | 1,720,487 | 4,086 | 1,717,047 |
| 8 | 7,526 | 1,717,047 | 4,077 | 1,713,598 |
| 9 | 7,526 | 1,713,598 | 4,069 | 1,710,141 |
| 10 | 7,526 | 1,710,141 | 4,061 | 1,706,676 |
| 11 | 7,526 | 1,706,676 | 4,053 | 1,703,202 |
| 12 | 7,526 | 1,703,202 | 4,045 | 1,699,721 |
| YEAR 4 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,699,721 | 4,036 | 1,696,231 |
| 2 | 7,526 | 1,696,231 | 4,028 | 1,692,733 |
| 3 | 7,526 | 1,692,733 | 4,020 | 1,689,226 |
| 4 | 7,526 | 1,689,226 | 4,011 | 1,685,711 |
| 5 | 7,526 | 1,685,711 | 4,003 | 1,682,188 |
| 6 | 7,526 | 1,682,188 | 3,995 | 1,678,657 |
| 7 | 7,526 | 1,678,657 | 3,986 | 1,675,117 |
| 8 | 7,526 | 1,675,117 | 3,978 | 1,671,568 |
| 9 | 7,526 | 1,671,568 | 3,969 | 1,668,012 |
| 10 | 7,526 | 1,668,012 | 3,961 | 1,664,446 |
| 11 | 7,526 | 1,664,446 | 3,953 | 1,660,873 |
| 12 | 7,526 | 1,660,873 | 3,944 | 1,657,290 |
| YEAR 5 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,657,290 | 3,936 | 1,653,700 |
| 2 | 7,526 | 1,653,700 | 3,927 | 1,650,101 |
| 3 | 7,526 | 1,650,101 | 3,918 | 1,646,493 |
| 4 | 7,526 | 1,646,493 | 3,910 | 1,642,876 |
| 5 | 7,526 | 1,642,876 | 3,901 | 1,639,252 |
| 6 | 7,526 | 1,639,252 | 3,893 | 1,635,618 |
| 7 | 7,526 | 1,635,618 | 3,884 | 1,631,976 |
| 8 | 7,526 | 1,631,976 | 3,875 | 1,628,325 |
| 9 | 7,526 | 1,628,325 | 3,867 | 1,624,666 |
| 10 | 7,526 | 1,624,666 | 3,858 | 1,620,997 |
| 11 | 7,526 | 1,620,997 | 3,849 | 1,617,321 |
| 12 | 7,526 | 1,617,321 | 3,841 | 1,613,635 |
| YEAR 6 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,613,635 | 3,832 | 1,609,941 |
| 2 | 7,526 | 1,609,941 | 3,823 | 1,606,238 |
| 3 | 7,526 | 1,606,238 | 3,814 | 1,602,526 |
| 4 | 7,526 | 1,602,526 | 3,805 | 1,598,805 |
| 5 | 7,526 | 1,598,805 | 3,797 | 1,595,075 |
| 6 | 7,526 | 1,595,075 | 3,788 | 1,591,337 |
| 7 | 7,526 | 1,591,337 | 3,779 | 1,587,589 |
| 8 | 7,526 | 1,587,589 | 3,770 | 1,583,833 |
| 9 | 7,526 | 1,583,833 | 3,761 | 1,580,068 |
| 10 | 7,526 | 1,580,068 | 3,752 | 1,576,294 |
| 11 | 7,526 | 1,576,294 | 3,743 | 1,572,511 |
| 12 | 7,526 | 1,572,511 | 3,734 | 1,568,719 |
| YEAR 7 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,568,719 | 3,725 | 1,564,918 |
| 2 | 7,526 | 1,564,918 | 3,716 | 1,561,108 |
| 3 | 7,526 | 1,561,108 | 3,707 | 1,557,289 |
| 4 | 7,526 | 1,557,289 | 3,698 | 1,553,461 |
| 5 | 7,526 | 1,553,461 | 3,689 | 1,549,623 |
| 6 | 7,526 | 1,549,623 | 3,680 | 1,545,777 |
| 7 | 7,526 | 1,545,777 | 3,671 | 1,541,921 |
| 8 | 7,526 | 1,541,921 | 3,662 | 1,538,057 |
| 9 | 7,526 | 1,538,057 | 3,652 | 1,534,183 |
| 10 | 7,526 | 1,534,183 | 3,643 | 1,530,300 |
| 11 | 7,526 | 1,530,300 | 3,634 | 1,526,408 |
| 12 | 7,526 | 1,526,408 | 3,625 | 1,522,506 |
| YEAR 8 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,522,506 | 3,615 | 1,518,595 |
| 2 | 7,526 | 1,518,595 | 3,606 | 1,514,675 |
| 3 | 7,526 | 1,514,675 | 3,597 | 1,510,746 |
| 4 | 7,526 | 1,510,746 | 3,588 | 1,506,807 |
| 5 | 7,526 | 1,506,807 | 3,578 | 1,502,859 |
| 6 | 7,526 | 1,502,859 | 3,569 | 1,498,901 |
| 7 | 7,526 | 1,498,901 | 3,559 | 1,494,935 |
| 8 | 7,526 | 1,494,935 | 3,550 | 1,490,958 |
| 9 | 7,526 | 1,490,958 | 3,541 | 1,486,973 |
| 10 | 7,526 | 1,486,973 | 3,531 | 1,482,977 |
| 11 | 7,526 | 1,482,977 | 3,522 | 1,478,973 |
| 12 | 7,526 | 1,478,973 | 3,512 | 1,474,959 |
| YEAR 9 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,474,959 | 3,503 | 1,470,935 |
| 2 | 7,526 | 1,470,935 | 3,493 | 1,466,902 |
| 3 | 7,526 | 1,466,902 | 3,483 | 1,462,859 |
| 4 | 7,526 | 1,462,859 | 3,474 | 1,458,806 |
| 5 | 7,526 | 1,458,806 | 3,464 | 1,454,744 |
| 6 | 7,526 | 1,454,744 | 3,455 | 1,450,673 |
| 7 | 7,526 | 1,450,673 | 3,445 | 1,446,591 |
| 8 | 7,526 | 1,446,591 | 3,435 | 1,442,500 |
| 9 | 7,526 | 1,442,500 | 3,425 | 1,438,399 |
| 10 | 7,526 | 1,438,399 | 3,416 | 1,434,289 |
| 11 | 7,526 | 1,434,289 | 3,406 | 1,430,168 |
| 12 | 7,526 | 1,430,168 | 3,396 | 1,426,038 |
| YEAR 10 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,426,038 | 3,386 | 1,421,898 |
| 2 | 7,526 | 1,421,898 | 3,377 | 1,417,749 |
| 3 | 7,526 | 1,417,749 | 3,367 | 1,413,589 |
| 4 | 7,526 | 1,413,589 | 3,357 | 1,409,420 |
| 5 | 7,526 | 1,409,420 | 3,347 | 1,405,240 |
| 6 | 7,526 | 1,405,240 | 3,337 | 1,401,051 |
| 7 | 7,526 | 1,401,051 | 3,327 | 1,396,852 |
| 8 | 7,526 | 1,396,852 | 3,317 | 1,392,642 |
| 9 | 7,526 | 1,392,642 | 3,307 | 1,388,423 |
| 10 | 7,526 | 1,388,423 | 3,297 | 1,384,194 |
| 11 | 7,526 | 1,384,194 | 3,287 | 1,379,955 |
| 12 | 7,526 | 1,379,955 | 3,277 | 1,375,705 |
| YEAR 11 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,375,705 | 3,267 | 1,371,446 |
| 2 | 7,526 | 1,371,446 | 3,257 | 1,367,176 |
| 3 | 7,526 | 1,367,176 | 3,247 | 1,362,897 |
| 4 | 7,526 | 1,362,897 | 3,236 | 1,358,607 |
| 5 | 7,526 | 1,358,607 | 3,226 | 1,354,307 |
| 6 | 7,526 | 1,354,307 | 3,216 | 1,349,996 |
| 7 | 7,526 | 1,349,996 | 3,206 | 1,345,676 |
| 8 | 7,526 | 1,345,676 | 3,195 | 1,341,345 |
| 9 | 7,526 | 1,341,345 | 3,185 | 1,337,004 |
| 10 | 7,526 | 1,337,004 | 3,175 | 1,332,653 |
| 11 | 7,526 | 1,332,653 | 3,165 | 1,328,291 |
| 12 | 7,526 | 1,328,291 | 3,154 | 1,323,919 |
| YEAR 12 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,323,919 | 3,144 | 1,319,537 |
| 2 | 7,526 | 1,319,537 | 3,133 | 1,315,144 |
| 3 | 7,526 | 1,315,144 | 3,123 | 1,310,740 |
| 4 | 7,526 | 1,310,740 | 3,113 | 1,306,327 |
| 5 | 7,526 | 1,306,327 | 3,102 | 1,301,903 |
| 6 | 7,526 | 1,301,903 | 3,092 | 1,297,468 |
| 7 | 7,526 | 1,297,468 | 3,081 | 1,293,023 |
| 8 | 7,526 | 1,293,023 | 3,070 | 1,288,567 |
| 9 | 7,526 | 1,288,567 | 3,060 | 1,284,100 |
| 10 | 7,526 | 1,284,100 | 3,049 | 1,279,623 |
| 11 | 7,526 | 1,279,623 | 3,039 | 1,275,136 |
| 12 | 7,526 | 1,275,136 | 3,028 | 1,270,637 |
| YEAR 13 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,270,637 | 3,017 | 1,266,128 |
| 2 | 7,526 | 1,266,128 | 3,007 | 1,261,609 |
| 3 | 7,526 | 1,261,609 | 2,996 | 1,257,078 |
| 4 | 7,526 | 1,257,078 | 2,985 | 1,252,537 |
| 5 | 7,526 | 1,252,537 | 2,974 | 1,247,985 |
| 6 | 7,526 | 1,247,985 | 2,963 | 1,243,422 |
| 7 | 7,526 | 1,243,422 | 2,953 | 1,238,849 |
| 8 | 7,526 | 1,238,849 | 2,942 | 1,234,264 |
| 9 | 7,526 | 1,234,264 | 2,931 | 1,229,669 |
| 10 | 7,526 | 1,229,669 | 2,920 | 1,225,063 |
| 11 | 7,526 | 1,225,063 | 2,909 | 1,220,445 |
| 12 | 7,526 | 1,220,445 | 2,898 | 1,215,817 |
| YEAR 14 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,215,817 | 2,887 | 1,211,178 |
| 2 | 7,526 | 1,211,178 | 2,876 | 1,206,528 |
| 3 | 7,526 | 1,206,528 | 2,865 | 1,201,867 |
| 4 | 7,526 | 1,201,867 | 2,854 | 1,197,194 |
| 5 | 7,526 | 1,197,194 | 2,843 | 1,192,511 |
| 6 | 7,526 | 1,192,511 | 2,832 | 1,187,816 |
| 7 | 7,526 | 1,187,816 | 2,821 | 1,183,111 |
| 8 | 7,526 | 1,183,111 | 2,809 | 1,178,394 |
| 9 | 7,526 | 1,178,394 | 2,798 | 1,173,666 |
| 10 | 7,526 | 1,173,666 | 2,787 | 1,168,927 |
| 11 | 7,526 | 1,168,927 | 2,776 | 1,164,176 |
| 12 | 7,526 | 1,164,176 | 2,764 | 1,159,414 |
| YEAR 15 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,159,414 | 2,753 | 1,154,641 |
| 2 | 7,526 | 1,154,641 | 2,742 | 1,149,857 |
| 3 | 7,526 | 1,149,857 | 2,730 | 1,145,061 |
| 4 | 7,526 | 1,145,061 | 2,719 | 1,140,253 |
| 5 | 7,526 | 1,140,253 | 2,708 | 1,135,435 |
| 6 | 7,526 | 1,135,435 | 2,696 | 1,130,605 |
| 7 | 7,526 | 1,130,605 | 2,685 | 1,125,763 |
| 8 | 7,526 | 1,125,763 | 2,673 | 1,120,910 |
| 9 | 7,526 | 1,120,910 | 2,662 | 1,116,046 |
| 10 | 7,526 | 1,116,046 | 2,650 | 1,111,169 |
| 11 | 7,526 | 1,111,169 | 2,639 | 1,106,282 |
| 12 | 7,526 | 1,106,282 | 2,627 | 1,101,382 |
| YEAR 16 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,101,382 | 2,615 | 1,096,471 |
| 2 | 7,526 | 1,096,471 | 2,604 | 1,091,549 |
| 3 | 7,526 | 1,091,549 | 2,592 | 1,086,614 |
| 4 | 7,526 | 1,086,614 | 2,580 | 1,081,668 |
| 5 | 7,526 | 1,081,668 | 2,568 | 1,076,711 |
| 6 | 7,526 | 1,076,711 | 2,557 | 1,071,741 |
| 7 | 7,526 | 1,071,741 | 2,545 | 1,066,760 |
| 8 | 7,526 | 1,066,760 | 2,533 | 1,061,767 |
| 9 | 7,526 | 1,061,767 | 2,521 | 1,056,762 |
| 10 | 7,526 | 1,056,762 | 2,509 | 1,051,745 |
| 11 | 7,526 | 1,051,745 | 2,497 | 1,046,716 |
| 12 | 7,526 | 1,046,716 | 2,485 | 1,041,675 |
| YEAR 17 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 1,041,675 | 2,473 | 1,036,622 |
| 2 | 7,526 | 1,036,622 | 2,461 | 1,031,557 |
| 3 | 7,526 | 1,031,557 | 2,449 | 1,026,481 |
| 4 | 7,526 | 1,026,481 | 2,437 | 1,021,392 |
| 5 | 7,526 | 1,021,392 | 2,425 | 1,016,291 |
| 6 | 7,526 | 1,016,291 | 2,413 | 1,011,178 |
| 7 | 7,526 | 1,011,178 | 2,401 | 1,006,053 |
| 8 | 7,526 | 1,006,053 | 2,389 | 1,000,915 |
| 9 | 7,526 | 1,000,915 | 2,377 | 995,766 |
| 10 | 7,526 | 995,766 | 2,364 | 990,604 |
| 11 | 7,526 | 990,604 | 2,352 | 985,430 |
| 12 | 7,526 | 985,430 | 2,340 | 980,243 |
| YEAR 18 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 980,243 | 2,328 | 975,045 |
| 2 | 7,526 | 975,045 | 2,315 | 969,834 |
| 3 | 7,526 | 969,834 | 2,303 | 964,610 |
| 4 | 7,526 | 964,610 | 2,290 | 959,375 |
| 5 | 7,526 | 959,375 | 2,278 | 954,126 |
| 6 | 7,526 | 954,126 | 2,266 | 948,866 |
| 7 | 7,526 | 948,866 | 2,253 | 943,592 |
| 8 | 7,526 | 943,592 | 2,241 | 938,307 |
| 9 | 7,526 | 938,307 | 2,228 | 933,008 |
| 10 | 7,526 | 933,008 | 2,215 | 927,698 |
| 11 | 7,526 | 927,698 | 2,203 | 922,374 |
| 12 | 7,526 | 922,374 | 2,190 | 917,038 |
| YEAR 19 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 917,038 | 2,177 | 911,689 |
| 2 | 7,526 | 911,689 | 2,165 | 906,328 |
| 3 | 7,526 | 906,328 | 2,152 | 900,954 |
| 4 | 7,526 | 900,954 | 2,139 | 895,567 |
| 5 | 7,526 | 895,567 | 2,126 | 890,167 |
| 6 | 7,526 | 890,167 | 2,114 | 884,754 |
| 7 | 7,526 | 884,754 | 2,101 | 879,329 |
| 8 | 7,526 | 879,329 | 2,088 | 873,890 |
| 9 | 7,526 | 873,890 | 2,075 | 868,439 |
| 10 | 7,526 | 868,439 | 2,062 | 862,975 |
| 11 | 7,526 | 862,975 | 2,049 | 857,498 |
| 12 | 7,526 | 857,498 | 2,036 | 852,008 |
| YEAR 20 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 852,008 | 2,023 | 846,504 |
| 2 | 7,526 | 846,504 | 2,010 | 840,988 |
| 3 | 7,526 | 840,988 | 1,997 | 835,459 |
| 4 | 7,526 | 835,459 | 1,984 | 829,916 |
| 5 | 7,526 | 829,916 | 1,971 | 824,361 |
| 6 | 7,526 | 824,361 | 1,957 | 818,792 |
| 7 | 7,526 | 818,792 | 1,944 | 813,210 |
| 8 | 7,526 | 813,210 | 1,931 | 807,614 |
| 9 | 7,526 | 807,614 | 1,918 | 802,005 |
| 10 | 7,526 | 802,005 | 1,904 | 796,384 |
| 11 | 7,526 | 796,384 | 1,891 | 790,748 |
| 12 | 7,526 | 790,748 | 1,878 | 785,099 |
| YEAR 21 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 785,099 | 1,864 | 779,437 |
| 2 | 7,526 | 779,437 | 1,851 | 773,762 |
| 3 | 7,526 | 773,762 | 1,837 | 768,073 |
| 4 | 7,526 | 768,073 | 1,824 | 762,370 |
| 5 | 7,526 | 762,370 | 1,810 | 756,654 |
| 6 | 7,526 | 756,654 | 1,797 | 750,924 |
| 7 | 7,526 | 750,924 | 1,783 | 745,181 |
| 8 | 7,526 | 745,181 | 1,769 | 739,424 |
| 9 | 7,526 | 739,424 | 1,756 | 733,653 |
| 10 | 7,526 | 733,653 | 1,742 | 727,869 |
| 11 | 7,526 | 727,869 | 1,728 | 722,071 |
| 12 | 7,526 | 722,071 | 1,714 | 716,259 |
| YEAR 22 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 716,259 | 1,701 | 710,434 |
| 2 | 7,526 | 710,434 | 1,687 | 704,594 |
| 3 | 7,526 | 704,594 | 1,673 | 698,741 |
| 4 | 7,526 | 698,741 | 1,659 | 692,874 |
| 5 | 7,526 | 692,874 | 1,645 | 686,992 |
| 6 | 7,526 | 686,992 | 1,631 | 681,097 |
| 7 | 7,526 | 681,097 | 1,617 | 675,188 |
| 8 | 7,526 | 675,188 | 1,603 | 669,265 |
| 9 | 7,526 | 669,265 | 1,589 | 663,328 |
| 10 | 7,526 | 663,328 | 1,575 | 657,376 |
| 11 | 7,526 | 657,376 | 1,561 | 651,411 |
| 12 | 7,526 | 651,411 | 1,547 | 645,431 |
| YEAR 23 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 645,431 | 1,532 | 639,437 |
| 2 | 7,526 | 639,437 | 1,518 | 633,429 |
| 3 | 7,526 | 633,429 | 1,504 | 627,407 |
| 4 | 7,526 | 627,407 | 1,490 | 621,370 |
| 5 | 7,526 | 621,370 | 1,475 | 615,319 |
| 6 | 7,526 | 615,319 | 1,461 | 609,254 |
| 7 | 7,526 | 609,254 | 1,446 | 603,174 |
| 8 | 7,526 | 603,174 | 1,432 | 597,080 |
| 9 | 7,526 | 597,080 | 1,418 | 590,971 |
| 10 | 7,526 | 590,971 | 1,403 | 584,848 |
| 11 | 7,526 | 584,848 | 1,389 | 578,710 |
| 12 | 7,526 | 578,710 | 1,374 | 572,558 |
| YEAR 24 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 572,558 | 1,359 | 566,391 |
| 2 | 7,526 | 566,391 | 1,345 | 560,210 |
| 3 | 7,526 | 560,210 | 1,330 | 554,013 |
| 4 | 7,526 | 554,013 | 1,315 | 547,802 |
| 5 | 7,526 | 547,802 | 1,301 | 541,577 |
| 6 | 7,526 | 541,577 | 1,286 | 535,336 |
| 7 | 7,526 | 535,336 | 1,271 | 529,081 |
| 8 | 7,526 | 529,081 | 1,256 | 522,811 |
| 9 | 7,526 | 522,811 | 1,241 | 516,526 |
| 10 | 7,526 | 516,526 | 1,226 | 510,226 |
| 11 | 7,526 | 510,226 | 1,211 | 503,911 |
| 12 | 7,526 | 503,911 | 1,196 | 497,581 |
| YEAR 25 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 497,581 | 1,181 | 491,236 |
| 2 | 7,526 | 491,236 | 1,166 | 484,876 |
| 3 | 7,526 | 484,876 | 1,151 | 478,501 |
| 4 | 7,526 | 478,501 | 1,136 | 472,110 |
| 5 | 7,526 | 472,110 | 1,121 | 465,705 |
| 6 | 7,526 | 465,705 | 1,106 | 459,284 |
| 7 | 7,526 | 459,284 | 1,090 | 452,848 |
| 8 | 7,526 | 452,848 | 1,075 | 446,397 |
| 9 | 7,526 | 446,397 | 1,060 | 439,930 |
| 10 | 7,526 | 439,930 | 1,044 | 433,448 |
| 11 | 7,526 | 433,448 | 1,029 | 426,951 |
| 12 | 7,526 | 426,951 | 1,014 | 420,438 |
| YEAR 26 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 420,438 | 998 | 413,910 |
| 2 | 7,526 | 413,910 | 983 | 407,367 |
| 3 | 7,526 | 407,367 | 967 | 400,807 |
| 4 | 7,526 | 400,807 | 951 | 394,232 |
| 5 | 7,526 | 394,232 | 936 | 387,642 |
| 6 | 7,526 | 387,642 | 920 | 381,036 |
| 7 | 7,526 | 381,036 | 904 | 374,414 |
| 8 | 7,526 | 374,414 | 889 | 367,777 |
| 9 | 7,526 | 367,777 | 873 | 361,123 |
| 10 | 7,526 | 361,123 | 857 | 354,454 |
| 11 | 7,526 | 354,454 | 841 | 347,769 |
| 12 | 7,526 | 347,769 | 825 | 341,069 |
| YEAR 27 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 341,069 | 810 | 334,352 |
| 2 | 7,526 | 334,352 | 794 | 327,619 |
| 3 | 7,526 | 327,619 | 778 | 320,871 |
| 4 | 7,526 | 320,871 | 762 | 314,106 |
| 5 | 7,526 | 314,106 | 746 | 307,325 |
| 6 | 7,526 | 307,325 | 729 | 300,528 |
| 7 | 7,526 | 300,528 | 713 | 293,715 |
| 8 | 7,526 | 293,715 | 697 | 286,886 |
| 9 | 7,526 | 286,886 | 681 | 280,041 |
| 10 | 7,526 | 280,041 | 665 | 273,179 |
| 11 | 7,526 | 273,179 | 648 | 266,301 |
| 12 | 7,526 | 266,301 | 632 | 259,407 |
| YEAR 28 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 259,407 | 616 | 252,496 |
| 2 | 7,526 | 252,496 | 599 | 245,569 |
| 3 | 7,526 | 245,569 | 583 | 238,626 |
| 4 | 7,526 | 238,626 | 566 | 231,666 |
| 5 | 7,526 | 231,666 | 550 | 224,689 |
| 6 | 7,526 | 224,689 | 533 | 217,696 |
| 7 | 7,526 | 217,696 | 517 | 210,686 |
| 8 | 7,526 | 210,686 | 500 | 203,660 |
| 9 | 7,526 | 203,660 | 483 | 196,617 |
| 10 | 7,526 | 196,617 | 466 | 189,557 |
| 11 | 7,526 | 189,557 | 450 | 182,481 |
| 12 | 7,526 | 182,481 | 433 | 175,387 |
| YEAR 29 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 175,387 | 416 | 168,277 |
| 2 | 7,526 | 168,277 | 399 | 161,150 |
| 3 | 7,526 | 161,150 | 382 | 154,006 |
| 4 | 7,526 | 154,006 | 365 | 146,845 |
| 5 | 7,526 | 146,845 | 348 | 139,667 |
| 6 | 7,526 | 139,667 | 331 | 132,472 |
| 7 | 7,526 | 132,472 | 314 | 125,260 |
| 8 | 7,526 | 125,260 | 297 | 118,031 |
| 9 | 7,526 | 118,031 | 280 | 110,784 |
| 10 | 7,526 | 110,784 | 263 | 103,520 |
| 11 | 7,526 | 103,520 | 245 | 96,240 |
| 12 | 7,526 | 96,240 | 228 | 88,941 |
| YEAR 30 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 7,526 | 88,941 | 211 | 81,626 |
| 2 | 7,526 | 81,626 | 193 | 74,293 |
| 3 | 7,526 | 74,293 | 176 | 66,943 |
| 4 | 7,526 | 66,943 | 158 | 59,575 |
| 5 | 7,526 | 59,575 | 141 | 52,190 |
| 6 | 7,526 | 52,190 | 123 | 44,787 |
| 7 | 7,526 | 44,787 | 106 | 37,367 |
| 8 | 7,526 | 37,367 | 88 | 29,929 |
| 9 | 7,526 | 29,929 | 71 | 22,473 |
| 10 | 7,526 | 22,473 | 53 | 15,000 |
| 11 | 7,526 | 15,000 | 35 | 7,508 |
| 12 | 7,526 | 7,508 | 17 | 2 |
Bridget Kambari
Branch Manager
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