Overview

Property Details

Features

Mortgage Calculator

UAE > Dubai > Dubai Hills Estate > Dubai Hills > Fairway Vistas

Private Pool | Fully Furnished | Vacant

[LN003780]

AED38,000,000

For Sale

Ready

12,463 ft²

Overview

Exclusive Luxury Living at Sherwoods – A Grand Opportunity! Introducing an extraordinary residence designed for those who seek opulence and space. This stunning property offers an impressive 13,537 sq ft plot with a 12,000 sq ft built-up area, providing the ultimate comfort and convenience. Featuring 5 lavish bedrooms and 11 luxurious bathrooms, this home caters to all your needs with its expansive layout. Whether you want to unwind, entertain, or simply enjoy your surroundings, this property has it all: Plot Size: 13,537 sq ft Built Up Area : 12,000 sq ft + Full rooftop terrace + Swimming pool + Driver room + Nanny Room + Underground parking lot + Multiple storage rooms + Elevator (all levels) + Cinema Room (can be converted to 6th bedroom ,comes with ensuite bathroom) +Fully Furnished +Vacant on transfer The villa is perfect for those seeking a blend of comfort, style, and modern living. TThe ground floor features an open plan living and dining area. It has a fully fitted kitchen and appliances alongside a home office, second sitting area, powder room and guest bedroom suite. The first floor has a master suite with walk in dressing room and ensuite bathroom, 3 further bedrooms occupy the first floor all with bathrooms as well as a family living area overlooking the garden. The basement features a home cinema, gym, games room, living area and maids/drivers quarters. Call for more details!

Property Details

Property ID
LN003780
Property Type
Villa
Property Status
For Sale
Year Built
0

Facts and Features

Cycling tracks

Mosque

Recreational Facilities

School

Public park

Public parking

Public transport

Restaurants

Shopping mall

Children's play area

Clubhouse

Bus services

24 hours Maintenance

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	78,575	19,000,000	45,125	18,966,549
2	78,575	18,966,549	45,045	18,933,018
3	78,575	18,933,018	44,965	18,899,408
4	78,575	18,899,408	44,886	18,865,718
5	78,575	18,865,718	44,806	18,831,949
6	78,575	18,831,949	44,725	18,798,099
7	78,575	18,798,099	44,645	18,764,168
8	78,575	18,764,168	44,564	18,730,157
9	78,575	18,730,157	44,484	18,696,065
10	78,575	18,696,065	44,403	18,661,893
11	78,575	18,661,893	44,321	18,627,639
12	78,575	18,627,639	44,240	18,593,304

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	78,575	18,593,304	44,159	18,558,887
2	78,575	18,558,887	44,077	18,524,388
3	78,575	18,524,388	43,995	18,489,808
4	78,575	18,489,808	43,913	18,455,145
5	78,575	18,455,145	43,830	18,420,400
6	78,575	18,420,400	43,748	18,385,573
7	78,575	18,385,573	43,665	18,350,663
8	78,575	18,350,663	43,582	18,315,669
9	78,575	18,315,669	43,499	18,280,593
10	78,575	18,280,593	43,416	18,245,434
11	78,575	18,245,434	43,332	18,210,191
12	78,575	18,210,191	43,249	18,174,864

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	78,575	18,174,864	43,165	18,139,453
2	78,575	18,139,453	43,081	18,103,959
3	78,575	18,103,959	42,996	18,068,380
4	78,575	18,068,380	42,912	18,032,716
5	78,575	18,032,716	42,827	17,996,968
6	78,575	17,996,968	42,742	17,961,135
7	78,575	17,961,135	42,657	17,925,217
8	78,575	17,925,217	42,572	17,889,213
9	78,575	17,889,213	42,486	17,853,124
10	78,575	17,853,124	42,401	17,816,949
11	78,575	17,816,949	42,315	17,780,689
12	78,575	17,780,689	42,229	17,744,342

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	78,575	17,744,342	42,142	17,707,909
2	78,575	17,707,909	42,056	17,671,389
3	78,575	17,671,389	41,969	17,634,783
4	78,575	17,634,783	41,882	17,598,090
5	78,575	17,598,090	41,795	17,561,309
6	78,575	17,561,309	41,708	17,524,441
7	78,575	17,524,441	41,620	17,487,486
8	78,575	17,487,486	41,532	17,450,443
9	78,575	17,450,443	41,444	17,413,312
10	78,575	17,413,312	41,356	17,376,093
11	78,575	17,376,093	41,268	17,338,785
12	78,575	17,338,785	41,179	17,301,389

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	78,575	17,301,389	41,090	17,263,904
2	78,575	17,263,904	41,001	17,226,329
3	78,575	17,226,329	40,912	17,188,666
4	78,575	17,188,666	40,823	17,150,913
5	78,575	17,150,913	40,733	17,113,071
6	78,575	17,113,071	40,643	17,075,138
7	78,575	17,075,138	40,553	17,037,116
8	78,575	17,037,116	40,463	16,999,003
9	78,575	16,999,003	40,372	16,960,800
10	78,575	16,960,800	40,281	16,922,506
11	78,575	16,922,506	40,190	16,884,121
12	78,575	16,884,121	40,099	16,845,645

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	78,575	16,845,645	40,008	16,807,077
2	78,575	16,807,077	39,916	16,768,418
3	78,575	16,768,418	39,824	16,729,667
4	78,575	16,729,667	39,732	16,690,824
5	78,575	16,690,824	39,640	16,651,889
6	78,575	16,651,889	39,548	16,612,862
7	78,575	16,612,862	39,455	16,573,741
8	78,575	16,573,741	39,362	16,534,528
9	78,575	16,534,528	39,269	16,495,222
10	78,575	16,495,222	39,176	16,455,822
11	78,575	16,455,822	39,082	16,416,328
12	78,575	16,416,328	38,988	16,376,741

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	78,575	16,376,741	38,894	16,337,060
2	78,575	16,337,060	38,800	16,297,285
3	78,575	16,297,285	38,706	16,257,415
4	78,575	16,257,415	38,611	16,217,450
5	78,575	16,217,450	38,516	16,177,391
6	78,575	16,177,391	38,421	16,137,236
7	78,575	16,137,236	38,325	16,096,986
8	78,575	16,096,986	38,230	16,056,641
9	78,575	16,056,641	38,134	16,016,199
10	78,575	16,016,199	38,038	15,975,662
11	78,575	15,975,662	37,942	15,935,028
12	78,575	15,935,028	37,845	15,894,298

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	78,575	15,894,298	37,748	15,853,471
2	78,575	15,853,471	37,651	15,812,547
3	78,575	15,812,547	37,554	15,771,526
4	78,575	15,771,526	37,457	15,730,408
5	78,575	15,730,408	37,359	15,689,191
6	78,575	15,689,191	37,261	15,647,877
7	78,575	15,647,877	37,163	15,606,465
8	78,575	15,606,465	37,065	15,564,955
9	78,575	15,564,955	36,966	15,523,346
10	78,575	15,523,346	36,867	15,481,638
11	78,575	15,481,638	36,768	15,439,831
12	78,575	15,439,831	36,669	15,397,924

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	78,575	15,397,924	36,570	15,355,918
2	78,575	15,355,918	36,470	15,313,813
3	78,575	15,313,813	36,370	15,271,607
4	78,575	15,271,607	36,270	15,229,301
5	78,575	15,229,301	36,169	15,186,895
6	78,575	15,186,895	36,068	15,144,388
7	78,575	15,144,388	35,967	15,101,780
8	78,575	15,101,780	35,866	15,059,071
9	78,575	15,059,071	35,765	15,016,260
10	78,575	15,016,260	35,663	14,973,348
11	78,575	14,973,348	35,561	14,930,334
12	78,575	14,930,334	35,459	14,887,217

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	78,575	14,887,217	35,357	14,843,999
2	78,575	14,843,999	35,254	14,800,677
3	78,575	14,800,677	35,151	14,757,253
4	78,575	14,757,253	35,048	14,713,726
5	78,575	14,713,726	34,945	14,670,095
6	78,575	14,670,095	34,841	14,626,360
7	78,575	14,626,360	34,737	14,582,522
8	78,575	14,582,522	34,633	14,538,580
9	78,575	14,538,580	34,529	14,494,533
10	78,575	14,494,533	34,424	14,450,381
11	78,575	14,450,381	34,319	14,406,125
12	78,575	14,406,125	34,214	14,361,764

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	78,575	14,361,764	34,109	14,317,297
2	78,575	14,317,297	34,003	14,272,725
3	78,575	14,272,725	33,897	14,228,047
4	78,575	14,228,047	33,791	14,183,262
5	78,575	14,183,262	33,685	14,138,372
6	78,575	14,138,372	33,578	14,093,374
7	78,575	14,093,374	33,471	14,048,270
8	78,575	14,048,270	33,364	14,003,059
9	78,575	14,003,059	33,257	13,957,740
10	78,575	13,957,740	33,149	13,912,314
11	78,575	13,912,314	33,041	13,866,780
12	78,575	13,866,780	32,933	13,821,138

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	78,575	13,821,138	32,825	13,775,387
2	78,575	13,775,387	32,716	13,729,528
3	78,575	13,729,528	32,607	13,683,559
4	78,575	13,683,559	32,498	13,637,482
5	78,575	13,637,482	32,389	13,591,295
6	78,575	13,591,295	32,279	13,544,998
7	78,575	13,544,998	32,169	13,498,592
8	78,575	13,498,592	32,059	13,452,075
9	78,575	13,452,075	31,948	13,405,448
10	78,575	13,405,448	31,837	13,358,710
11	78,575	13,358,710	31,726	13,311,861
12	78,575	13,311,861	31,615	13,264,901

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	78,575	13,264,901	31,504	13,217,829
2	78,575	13,217,829	31,392	13,170,645
3	78,575	13,170,645	31,280	13,123,350
4	78,575	13,123,350	31,167	13,075,942
5	78,575	13,075,942	31,055	13,028,421
6	78,575	13,028,421	30,942	12,980,788
7	78,575	12,980,788	30,829	12,933,041
8	78,575	12,933,041	30,715	12,885,181
9	78,575	12,885,181	30,602	12,837,208
10	78,575	12,837,208	30,488	12,789,120
11	78,575	12,789,120	30,374	12,740,919
12	78,575	12,740,919	30,259	12,692,602

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	78,575	12,692,602	30,144	12,644,171
2	78,575	12,644,171	30,029	12,595,625
3	78,575	12,595,625	29,914	12,546,964
4	78,575	12,546,964	29,799	12,498,187
5	78,575	12,498,187	29,683	12,449,295
6	78,575	12,449,295	29,567	12,400,286
7	78,575	12,400,286	29,450	12,351,161
8	78,575	12,351,161	29,334	12,301,919
9	78,575	12,301,919	29,217	12,252,560
10	78,575	12,252,560	29,099	12,203,084
11	78,575	12,203,084	28,982	12,153,490
12	78,575	12,153,490	28,864	12,103,779

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	78,575	12,103,779	28,746	12,053,949
2	78,575	12,053,949	28,628	12,004,002
3	78,575	12,004,002	28,509	11,953,935
4	78,575	11,953,935	28,390	11,903,750
5	78,575	11,903,750	28,271	11,853,445
6	78,575	11,853,445	28,151	11,803,021
7	78,575	11,803,021	28,032	11,752,478
8	78,575	11,752,478	27,912	11,701,814
9	78,575	11,701,814	27,791	11,651,030
10	78,575	11,651,030	27,671	11,600,125
11	78,575	11,600,125	27,550	11,549,099
12	78,575	11,549,099	27,429	11,497,953

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	78,575	11,497,953	27,307	11,446,684
2	78,575	11,446,684	27,185	11,395,294
3	78,575	11,395,294	27,063	11,343,782
4	78,575	11,343,782	26,941	11,292,148
5	78,575	11,292,148	26,818	11,240,391
6	78,575	11,240,391	26,695	11,188,511
7	78,575	11,188,511	26,572	11,136,508
8	78,575	11,136,508	26,449	11,084,381
9	78,575	11,084,381	26,325	11,032,131
10	78,575	11,032,131	26,201	10,979,756
11	78,575	10,979,756	26,076	10,927,257
12	78,575	10,927,257	25,952	10,874,633

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	78,575	10,874,633	25,827	10,821,885
2	78,575	10,821,885	25,701	10,769,011
3	78,575	10,769,011	25,576	10,716,011
4	78,575	10,716,011	25,450	10,662,886
5	78,575	10,662,886	25,324	10,609,634
6	78,575	10,609,634	25,197	10,556,256
7	78,575	10,556,256	25,071	10,502,751
8	78,575	10,502,751	24,944	10,449,120
9	78,575	10,449,120	24,816	10,395,360
10	78,575	10,395,360	24,688	10,341,473
11	78,575	10,341,473	24,561	10,287,459
12	78,575	10,287,459	24,432	10,233,315

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	78,575	10,233,315	24,304	10,179,044
2	78,575	10,179,044	24,175	10,124,643
3	78,575	10,124,643	24,046	10,070,113
4	78,575	10,070,113	23,916	10,015,454
5	78,575	10,015,454	23,786	9,960,664
6	78,575	9,960,664	23,656	9,905,745
7	78,575	9,905,745	23,526	9,850,695
8	78,575	9,850,695	23,395	9,795,515
9	78,575	9,795,515	23,264	9,740,203
10	78,575	9,740,203	23,132	9,684,760
11	78,575	9,684,760	23,001	9,629,186
12	78,575	9,629,186	22,869	9,573,479

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	78,575	9,573,479	22,737	9,517,640
2	78,575	9,517,640	22,604	9,461,669
3	78,575	9,461,669	22,471	9,405,564
4	78,575	9,405,564	22,338	9,349,327
5	78,575	9,349,327	22,204	9,292,955
6	78,575	9,292,955	22,070	9,236,450
7	78,575	9,236,450	21,936	9,179,811
8	78,575	9,179,811	21,802	9,123,037
9	78,575	9,123,037	21,667	9,066,128
10	78,575	9,066,128	21,532	9,009,085
11	78,575	9,009,085	21,396	8,951,905
12	78,575	8,951,905	21,260	8,894,590

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	78,575	8,894,590	21,124	8,837,139
2	78,575	8,837,139	20,988	8,779,551
3	78,575	8,779,551	20,851	8,721,827
4	78,575	8,721,827	20,714	8,663,965
5	78,575	8,663,965	20,576	8,605,966
6	78,575	8,605,966	20,439	8,547,829
7	78,575	8,547,829	20,301	8,489,555
8	78,575	8,489,555	20,162	8,431,141
9	78,575	8,431,141	20,023	8,372,589
10	78,575	8,372,589	19,884	8,313,898
11	78,575	8,313,898	19,745	8,255,068
12	78,575	8,255,068	19,605	8,196,098

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	78,575	8,196,098	19,465	8,136,988
2	78,575	8,136,988	19,325	8,077,737
3	78,575	8,077,737	19,184	8,018,346
4	78,575	8,018,346	19,043	7,958,814
5	78,575	7,958,814	18,902	7,899,140
6	78,575	7,899,140	18,760	7,839,324
7	78,575	7,839,324	18,618	7,779,367
8	78,575	7,779,367	18,475	7,719,267
9	78,575	7,719,267	18,333	7,659,024
10	78,575	7,659,024	18,190	7,598,639
11	78,575	7,598,639	18,046	7,538,110
12	78,575	7,538,110	17,903	7,477,437

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	78,575	7,477,437	17,758	7,416,620
2	78,575	7,416,620	17,614	7,355,658
3	78,575	7,355,658	17,469	7,294,552
4	78,575	7,294,552	17,324	7,233,301
5	78,575	7,233,301	17,179	7,171,904
6	78,575	7,171,904	17,033	7,110,361
7	78,575	7,110,361	16,887	7,048,672
8	78,575	7,048,672	16,740	6,986,837
9	78,575	6,986,837	16,593	6,924,855
10	78,575	6,924,855	16,446	6,862,726
11	78,575	6,862,726	16,298	6,800,449
12	78,575	6,800,449	16,151	6,738,024

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	78,575	6,738,024	16,002	6,675,451
2	78,575	6,675,451	15,854	6,612,729
3	78,575	6,612,729	15,705	6,549,858
4	78,575	6,549,858	15,555	6,486,838
5	78,575	6,486,838	15,406	6,423,669
6	78,575	6,423,669	15,256	6,360,349
7	78,575	6,360,349	15,105	6,296,879
8	78,575	6,296,879	14,955	6,233,258
9	78,575	6,233,258	14,803	6,169,486
10	78,575	6,169,486	14,652	6,105,563
11	78,575	6,105,563	14,500	6,041,488
12	78,575	6,041,488	14,348	5,977,260

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	78,575	5,977,260	14,195	5,912,880
2	78,575	5,912,880	14,043	5,848,348
3	78,575	5,848,348	13,889	5,783,661
4	78,575	5,783,661	13,736	5,718,822
5	78,575	5,718,822	13,582	5,653,828
6	78,575	5,653,828	13,427	5,588,680
7	78,575	5,588,680	13,273	5,523,377
8	78,575	5,523,377	13,118	5,457,919
9	78,575	5,457,919	12,962	5,392,306
10	78,575	5,392,306	12,806	5,326,537
11	78,575	5,326,537	12,650	5,260,611
12	78,575	5,260,611	12,493	5,194,530

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	78,575	5,194,530	12,337	5,128,291
2	78,575	5,128,291	12,179	5,061,894
3	78,575	5,061,894	12,022	4,995,341
4	78,575	4,995,341	11,863	4,928,629
5	78,575	4,928,629	11,705	4,861,758
6	78,575	4,861,758	11,546	4,794,729
7	78,575	4,794,729	11,387	4,727,540
8	78,575	4,727,540	11,227	4,660,192
9	78,575	4,660,192	11,067	4,592,685
10	78,575	4,592,685	10,907	4,525,016
11	78,575	4,525,016	10,746	4,457,187
12	78,575	4,457,187	10,585	4,389,197

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	78,575	4,389,197	10,424	4,321,046
2	78,575	4,321,046	10,262	4,252,732
3	78,575	4,252,732	10,100	4,184,257
4	78,575	4,184,257	9,937	4,115,618
5	78,575	4,115,618	9,774	4,046,817
6	78,575	4,046,817	9,611	3,977,852
7	78,575	3,977,852	9,447	3,908,724
8	78,575	3,908,724	9,283	3,839,431
9	78,575	3,839,431	9,118	3,769,974
10	78,575	3,769,974	8,953	3,700,352
11	78,575	3,700,352	8,788	3,630,564
12	78,575	3,630,564	8,622	3,560,611

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	78,575	3,560,611	8,456	3,490,491
2	78,575	3,490,491	8,289	3,420,205
3	78,575	3,420,205	8,122	3,349,752
4	78,575	3,349,752	7,955	3,279,132
5	78,575	3,279,132	7,787	3,208,344
6	78,575	3,208,344	7,619	3,137,388
7	78,575	3,137,388	7,451	3,066,263
8	78,575	3,066,263	7,282	2,994,970
9	78,575	2,994,970	7,113	2,923,507
10	78,575	2,923,507	6,943	2,851,875
11	78,575	2,851,875	6,773	2,780,072
12	78,575	2,780,072	6,602	2,708,099

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	78,575	2,708,099	6,431	2,635,954
2	78,575	2,635,954	6,260	2,563,639
3	78,575	2,563,639	6,088	2,491,152
4	78,575	2,491,152	5,916	2,418,492
5	78,575	2,418,492	5,743	2,345,660
6	78,575	2,345,660	5,570	2,272,655
7	78,575	2,272,655	5,397	2,199,477
8	78,575	2,199,477	5,223	2,126,125
9	78,575	2,126,125	5,049	2,052,598
10	78,575	2,052,598	4,874	1,978,897
11	78,575	1,978,897	4,699	1,905,021
12	78,575	1,905,021	4,524	1,830,970

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	78,575	1,830,970	4,348	1,756,743
2	78,575	1,756,743	4,172	1,682,339
3	78,575	1,682,339	3,995	1,607,759
4	78,575	1,607,759	3,818	1,533,001
5	78,575	1,533,001	3,640	1,458,066
6	78,575	1,458,066	3,462	1,382,953
7	78,575	1,382,953	3,284	1,307,662
8	78,575	1,307,662	3,105	1,232,192
9	78,575	1,232,192	2,926	1,156,542
10	78,575	1,156,542	2,746	1,080,713
11	78,575	1,080,713	2,566	1,004,704
12	78,575	1,004,704	2,386	928,514

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	78,575	928,514	2,205	852,143
2	78,575	852,143	2,023	775,591
3	78,575	775,591	1,842	698,857
4	78,575	698,857	1,659	621,941
5	78,575	621,941	1,477	544,843
6	78,575	544,843	1,294	467,561
7	78,575	467,561	1,110	390,095
8	78,575	390,095	926	312,446
9	78,575	312,446	742	234,612
10	78,575	234,612	557	156,593
11	78,575	156,593	371	78,389
12	78,575	78,389	186	2

Bridget Kambari

Branch Manager

UAE > Dubai > Dubai Hills Estate > Fairways Vistas

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

Private Pool | Fully Furnished | Vacant

Preferences

Quick Menu

Contact Us

RERA No. 1238