Overview

Property Details

Features

Mortgage Calculator

UAE > Dubai > Dubai Marina > The Address Jumeirah Resort and Spa > Jumeirah Gate Tower 1

Panoramic Sea Views | Elevated Floor | Furnished

[LN003488]

AED11,900,000

For Sale

Ready

1,938 ft²

Overview

Excited to present this elegant, bright, upgraded and modern three-bedroom upscale apartment with stunning sea views in the desirable, sought-after Jumeirah Gate Tower 1, The Address Jumeirah Resort and Spa. This is a first-class beachfront property in JBR. Property Attributes: * Fully furnished * 3 Bedrooms * 4 Bathrooms * Balcony with stunning sea views * Expansive layout * Integrated living and dining space Best in class amenities and facilities: * Sizable infinity swimming pool (rooftop) * Spa and Wellness * Fitness center * Kids’ Play Area * BBQ Area * Allocated Parking included * 24/7 Security Jumeirah Gate Tower 1, located in the heart of Jumeirah Beach Residence, is a premier residential destination. Residents enjoy access to world-class amenities, including an infinity pool, fitness center, and private beach access JBR is one of the most popular and sought-after residential communities in Dubai as the premium waterfront district is located along the coast of the Arabian Gulf in Dubai Marina. The area is home to several of the city’s famous landmarks, including The Beach and The Walk. The master developer of Jumeirah Beach Residence is Dubai Properties, which is part of the government owned Dubai Holding, famous for many unique projects in Dubai. If you are looking for luxury, Sherwoods International Properties is the right stop shop! Call Now!

Property Details

Property ID
LN003488
Property Type
Apartment
Property Status
For Sale
Year Built
0

Facts and Features

Fitness Center

Laundry Service

Mosque

Concierge service

Metro station

Bank/ATM Facility

Business Center

Children's nursery

Children's play area

Clubhouse

Bus services

24 hours Maintenance

Beach Access

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	24,606	5,950,000	14,131	5,939,524
2	24,606	5,939,524	14,106	5,929,024
3	24,606	5,929,024	14,081	5,918,499
4	24,606	5,918,499	14,056	5,907,948
5	24,606	5,907,948	14,031	5,897,373
6	24,606	5,897,373	14,006	5,886,773
7	24,606	5,886,773	13,981	5,876,147
8	24,606	5,876,147	13,955	5,865,496
9	24,606	5,865,496	13,930	5,854,820
10	24,606	5,854,820	13,905	5,844,119
11	24,606	5,844,119	13,879	5,833,392
12	24,606	5,833,392	13,854	5,822,639

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	24,606	5,822,639	13,828	5,811,862
2	24,606	5,811,862	13,803	5,801,058
3	24,606	5,801,058	13,777	5,790,229
4	24,606	5,790,229	13,751	5,779,374
5	24,606	5,779,374	13,726	5,768,493
6	24,606	5,768,493	13,700	5,757,587
7	24,606	5,757,587	13,674	5,746,654
8	24,606	5,746,654	13,648	5,735,696
9	24,606	5,735,696	13,622	5,724,712
10	24,606	5,724,712	13,596	5,713,701
11	24,606	5,713,701	13,570	5,702,665
12	24,606	5,702,665	13,543	5,691,602

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	24,606	5,691,602	13,517	5,680,513
2	24,606	5,680,513	13,491	5,669,397
3	24,606	5,669,397	13,464	5,658,255
4	24,606	5,658,255	13,438	5,647,087
5	24,606	5,647,087	13,411	5,635,892
6	24,606	5,635,892	13,385	5,624,671
7	24,606	5,624,671	13,358	5,613,423
8	24,606	5,613,423	13,331	5,602,148
9	24,606	5,602,148	13,305	5,590,846
10	24,606	5,590,846	13,278	5,579,518
11	24,606	5,579,518	13,251	5,568,163
12	24,606	5,568,163	13,224	5,556,780

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	24,606	5,556,780	13,197	5,545,371
2	24,606	5,545,371	13,170	5,533,935
3	24,606	5,533,935	13,143	5,522,471
4	24,606	5,522,471	13,115	5,510,980
5	24,606	5,510,980	13,088	5,499,462
6	24,606	5,499,462	13,061	5,487,917
7	24,606	5,487,917	13,033	5,476,344
8	24,606	5,476,344	13,006	5,464,744
9	24,606	5,464,744	12,978	5,453,116
10	24,606	5,453,116	12,951	5,441,460
11	24,606	5,441,460	12,923	5,429,777
12	24,606	5,429,777	12,895	5,418,066

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	24,606	5,418,066	12,867	5,406,327
2	24,606	5,406,327	12,840	5,394,561
3	24,606	5,394,561	12,812	5,382,766
4	24,606	5,382,766	12,784	5,370,944
5	24,606	5,370,944	12,755	5,359,093
6	24,606	5,359,093	12,727	5,347,214
7	24,606	5,347,214	12,699	5,335,307
8	24,606	5,335,307	12,671	5,323,372
9	24,606	5,323,372	12,643	5,311,408
10	24,606	5,311,408	12,614	5,299,416
11	24,606	5,299,416	12,586	5,287,395
12	24,606	5,287,395	12,557	5,275,346

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	24,606	5,275,346	12,528	5,263,269
2	24,606	5,263,269	12,500	5,251,162
3	24,606	5,251,162	12,471	5,239,027
4	24,606	5,239,027	12,442	5,226,863
5	24,606	5,226,863	12,413	5,214,670
6	24,606	5,214,670	12,384	5,202,448
7	24,606	5,202,448	12,355	5,190,198
8	24,606	5,190,198	12,326	5,177,918
9	24,606	5,177,918	12,297	5,165,609
10	24,606	5,165,609	12,268	5,153,270
11	24,606	5,153,270	12,239	5,140,903
12	24,606	5,140,903	12,209	5,128,505

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	24,606	5,128,505	12,180	5,116,079
2	24,606	5,116,079	12,150	5,103,623
3	24,606	5,103,623	12,121	5,091,138
4	24,606	5,091,138	12,091	5,078,622
5	24,606	5,078,622	12,061	5,066,077
6	24,606	5,066,077	12,031	5,053,503
7	24,606	5,053,503	12,002	5,040,898
8	24,606	5,040,898	11,972	5,028,263
9	24,606	5,028,263	11,942	5,015,599
10	24,606	5,015,599	11,912	5,002,904
11	24,606	5,002,904	11,881	4,990,180
12	24,606	4,990,180	11,851	4,977,425

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	24,606	4,977,425	11,821	4,964,639
2	24,606	4,964,639	11,791	4,951,824
3	24,606	4,951,824	11,760	4,938,978
4	24,606	4,938,978	11,730	4,926,101
5	24,606	4,926,101	11,699	4,913,194
6	24,606	4,913,194	11,668	4,900,256
7	24,606	4,900,256	11,638	4,887,287
8	24,606	4,887,287	11,607	4,874,288
9	24,606	4,874,288	11,576	4,861,258
10	24,606	4,861,258	11,545	4,848,197
11	24,606	4,848,197	11,514	4,835,104
12	24,606	4,835,104	11,483	4,821,981

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	24,606	4,821,981	11,452	4,808,827
2	24,606	4,808,827	11,420	4,795,641
3	24,606	4,795,641	11,389	4,782,424
4	24,606	4,782,424	11,358	4,769,176
5	24,606	4,769,176	11,326	4,755,896
6	24,606	4,755,896	11,295	4,742,584
7	24,606	4,742,584	11,263	4,729,241
8	24,606	4,729,241	11,231	4,715,867
9	24,606	4,715,867	11,200	4,702,460
10	24,606	4,702,460	11,168	4,689,022
11	24,606	4,689,022	11,136	4,675,552
12	24,606	4,675,552	11,104	4,662,049

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	24,606	4,662,049	11,072	4,648,515
2	24,606	4,648,515	11,040	4,634,949
3	24,606	4,634,949	11,008	4,621,350
4	24,606	4,621,350	10,975	4,607,719
5	24,606	4,607,719	10,943	4,594,056
6	24,606	4,594,056	10,910	4,580,360
7	24,606	4,580,360	10,878	4,566,632
8	24,606	4,566,632	10,845	4,552,871
9	24,606	4,552,871	10,813	4,539,077
10	24,606	4,539,077	10,780	4,525,251
11	24,606	4,525,251	10,747	4,511,391
12	24,606	4,511,391	10,714	4,497,499

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	24,606	4,497,499	10,681	4,483,574
2	24,606	4,483,574	10,648	4,469,616
3	24,606	4,469,616	10,615	4,455,625
4	24,606	4,455,625	10,582	4,441,600
5	24,606	4,441,600	10,548	4,427,542
6	24,606	4,427,542	10,515	4,413,451
7	24,606	4,413,451	10,481	4,399,326
8	24,606	4,399,326	10,448	4,385,168
9	24,606	4,385,168	10,414	4,370,976
10	24,606	4,370,976	10,381	4,356,751
11	24,606	4,356,751	10,347	4,342,491
12	24,606	4,342,491	10,313	4,328,198

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	24,606	4,328,198	10,279	4,313,871
2	24,606	4,313,871	10,245	4,299,510
3	24,606	4,299,510	10,211	4,285,114
4	24,606	4,285,114	10,177	4,270,685
5	24,606	4,270,685	10,142	4,256,221
6	24,606	4,256,221	10,108	4,241,723
7	24,606	4,241,723	10,074	4,227,190
8	24,606	4,227,190	10,039	4,212,623
9	24,606	4,212,623	10,004	4,198,022
10	24,606	4,198,022	9,970	4,183,385
11	24,606	4,183,385	9,935	4,168,714
12	24,606	4,168,714	9,900	4,154,008

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	24,606	4,154,008	9,865	4,139,267
2	24,606	4,139,267	9,830	4,124,491
3	24,606	4,124,491	9,795	4,109,680
4	24,606	4,109,680	9,760	4,094,834
5	24,606	4,094,834	9,725	4,079,953
6	24,606	4,079,953	9,689	4,065,036
7	24,606	4,065,036	9,654	4,050,084
8	24,606	4,050,084	9,618	4,035,096
9	24,606	4,035,096	9,583	4,020,073
10	24,606	4,020,073	9,547	4,005,014
11	24,606	4,005,014	9,511	3,989,919
12	24,606	3,989,919	9,476	3,974,788

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	24,606	3,974,788	9,440	3,959,622
2	24,606	3,959,622	9,404	3,944,419
3	24,606	3,944,419	9,367	3,929,181
4	24,606	3,929,181	9,331	3,913,906
5	24,606	3,913,906	9,295	3,898,595
6	24,606	3,898,595	9,259	3,883,247
7	24,606	3,883,247	9,222	3,867,863
8	24,606	3,867,863	9,186	3,852,443
9	24,606	3,852,443	9,149	3,836,985
10	24,606	3,836,985	9,112	3,821,492
11	24,606	3,821,492	9,076	3,805,961
12	24,606	3,805,961	9,039	3,790,394

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	24,606	3,790,394	9,002	3,774,789
2	24,606	3,774,789	8,965	3,759,148
3	24,606	3,759,148	8,927	3,743,469
4	24,606	3,743,469	8,890	3,727,753
5	24,606	3,727,753	8,853	3,712,000
6	24,606	3,712,000	8,816	3,696,209
7	24,606	3,696,209	8,778	3,680,381
8	24,606	3,680,381	8,740	3,664,515
9	24,606	3,664,515	8,703	3,648,612
10	24,606	3,648,612	8,665	3,632,670
11	24,606	3,632,670	8,627	3,616,691
12	24,606	3,616,691	8,589	3,600,674

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	24,606	3,600,674	8,551	3,584,619
2	24,606	3,584,619	8,513	3,568,526
3	24,606	3,568,526	8,475	3,552,395
4	24,606	3,552,395	8,436	3,536,225
5	24,606	3,536,225	8,398	3,520,017
6	24,606	3,520,017	8,360	3,503,770
7	24,606	3,503,770	8,321	3,487,485
8	24,606	3,487,485	8,282	3,471,161
9	24,606	3,471,161	8,244	3,454,798
10	24,606	3,454,798	8,205	3,438,397
11	24,606	3,438,397	8,166	3,421,956
12	24,606	3,421,956	8,127	3,405,477

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	24,606	3,405,477	8,088	3,388,958
2	24,606	3,388,958	8,048	3,372,400
3	24,606	3,372,400	8,009	3,355,803
4	24,606	3,355,803	7,970	3,339,167
5	24,606	3,339,167	7,930	3,322,490
6	24,606	3,322,490	7,890	3,305,775
7	24,606	3,305,775	7,851	3,289,019
8	24,606	3,289,019	7,811	3,272,224
9	24,606	3,272,224	7,771	3,255,389
10	24,606	3,255,389	7,731	3,238,514
11	24,606	3,238,514	7,691	3,221,599
12	24,606	3,221,599	7,651	3,204,643

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	24,606	3,204,643	7,611	3,187,648
2	24,606	3,187,648	7,570	3,170,612
3	24,606	3,170,612	7,530	3,153,535
4	24,606	3,153,535	7,489	3,136,418
5	24,606	3,136,418	7,448	3,119,260
6	24,606	3,119,260	7,408	3,102,062
7	24,606	3,102,062	7,367	3,084,823
8	24,606	3,084,823	7,326	3,067,542
9	24,606	3,067,542	7,285	3,050,221
10	24,606	3,050,221	7,244	3,032,859
11	24,606	3,032,859	7,203	3,015,455
12	24,606	3,015,455	7,161	2,998,010

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	24,606	2,998,010	7,120	2,980,524
2	24,606	2,980,524	7,078	2,962,996
3	24,606	2,962,996	7,037	2,945,426
4	24,606	2,945,426	6,995	2,927,815
5	24,606	2,927,815	6,953	2,910,162
6	24,606	2,910,162	6,911	2,892,467
7	24,606	2,892,467	6,869	2,874,730
8	24,606	2,874,730	6,827	2,856,951
9	24,606	2,856,951	6,785	2,839,129
10	24,606	2,839,129	6,742	2,821,266
11	24,606	2,821,266	6,700	2,803,359
12	24,606	2,803,359	6,657	2,785,411

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	24,606	2,785,411	6,615	2,767,419
2	24,606	2,767,419	6,572	2,749,385
3	24,606	2,749,385	6,529	2,731,309
4	24,606	2,731,309	6,486	2,713,189
5	24,606	2,713,189	6,443	2,695,026
6	24,606	2,695,026	6,400	2,676,820
7	24,606	2,676,820	6,357	2,658,571
8	24,606	2,658,571	6,314	2,640,278
9	24,606	2,640,278	6,270	2,621,942
10	24,606	2,621,942	6,227	2,603,563
11	24,606	2,603,563	6,183	2,585,139
12	24,606	2,585,139	6,139	2,566,672

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	24,606	2,566,672	6,095	2,548,162
2	24,606	2,548,162	6,051	2,529,607
3	24,606	2,529,607	6,007	2,511,008
4	24,606	2,511,008	5,963	2,492,365
5	24,606	2,492,365	5,919	2,473,678
6	24,606	2,473,678	5,874	2,454,946
7	24,606	2,454,946	5,830	2,436,170
8	24,606	2,436,170	5,785	2,417,349
9	24,606	2,417,349	5,741	2,398,484
10	24,606	2,398,484	5,696	2,379,573
11	24,606	2,379,573	5,651	2,360,618
12	24,606	2,360,618	5,606	2,341,618

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	24,606	2,341,618	5,561	2,322,573
2	24,606	2,322,573	5,516	2,303,482
3	24,606	2,303,482	5,470	2,284,346
4	24,606	2,284,346	5,425	2,265,165
5	24,606	2,265,165	5,379	2,245,938
6	24,606	2,245,938	5,334	2,226,665
7	24,606	2,226,665	5,288	2,207,347
8	24,606	2,207,347	5,242	2,187,983
9	24,606	2,187,983	5,196	2,168,573
10	24,606	2,168,573	5,150	2,149,116
11	24,606	2,149,116	5,104	2,129,614
12	24,606	2,129,614	5,057	2,110,065

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	24,606	2,110,065	5,011	2,090,470
2	24,606	2,090,470	4,964	2,070,828
3	24,606	2,070,828	4,918	2,051,140
4	24,606	2,051,140	4,871	2,031,404
5	24,606	2,031,404	4,824	2,011,622
6	24,606	2,011,622	4,777	1,991,793
7	24,606	1,991,793	4,730	1,971,917
8	24,606	1,971,917	4,683	1,951,994
9	24,606	1,951,994	4,635	1,932,023
10	24,606	1,932,023	4,588	1,912,005
11	24,606	1,912,005	4,541	1,891,939
12	24,606	1,891,939	4,493	1,871,826

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	24,606	1,871,826	4,445	1,851,665
2	24,606	1,851,665	4,397	1,831,456
3	24,606	1,831,456	4,349	1,811,199
4	24,606	1,811,199	4,301	1,790,894
5	24,606	1,790,894	4,253	1,770,541
6	24,606	1,770,541	4,205	1,750,139
7	24,606	1,750,139	4,156	1,729,689
8	24,606	1,729,689	4,108	1,709,190
9	24,606	1,709,190	4,059	1,688,643
10	24,606	1,688,643	4,010	1,668,047
11	24,606	1,668,047	3,961	1,647,402
12	24,606	1,647,402	3,912	1,626,708

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	24,606	1,626,708	3,863	1,605,964
2	24,606	1,605,964	3,814	1,585,172
3	24,606	1,585,172	3,764	1,564,330
4	24,606	1,564,330	3,715	1,543,439
5	24,606	1,543,439	3,665	1,522,498
6	24,606	1,522,498	3,615	1,501,507
7	24,606	1,501,507	3,566	1,480,466
8	24,606	1,480,466	3,516	1,459,376
9	24,606	1,459,376	3,466	1,438,235
10	24,606	1,438,235	3,415	1,417,044
11	24,606	1,417,044	3,365	1,395,803
12	24,606	1,395,803	3,315	1,374,511

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	24,606	1,374,511	3,264	1,353,169
2	24,606	1,353,169	3,213	1,331,776
3	24,606	1,331,776	3,162	1,310,333
4	24,606	1,310,333	3,112	1,288,838
5	24,606	1,288,838	3,060	1,267,292
6	24,606	1,267,292	3,009	1,245,695
7	24,606	1,245,695	2,958	1,224,047
8	24,606	1,224,047	2,907	1,202,348
9	24,606	1,202,348	2,855	1,180,597
10	24,606	1,180,597	2,803	1,158,794
11	24,606	1,158,794	2,752	1,136,939
12	24,606	1,136,939	2,700	1,115,033

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	24,606	1,115,033	2,648	1,093,075
2	24,606	1,093,075	2,596	1,071,064
3	24,606	1,071,064	2,543	1,049,001
4	24,606	1,049,001	2,491	1,026,886
5	24,606	1,026,886	2,438	1,004,718
6	24,606	1,004,718	2,386	982,498
7	24,606	982,498	2,333	960,224
8	24,606	960,224	2,280	937,898
9	24,606	937,898	2,227	915,519
10	24,606	915,519	2,174	893,087
11	24,606	893,087	2,121	870,601
12	24,606	870,601	2,067	848,062

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	24,606	848,062	2,014	825,470
2	24,606	825,470	1,960	802,823
3	24,606	802,823	1,906	780,123
4	24,606	780,123	1,852	757,370
5	24,606	757,370	1,798	734,562
6	24,606	734,562	1,744	711,700
7	24,606	711,700	1,690	688,783
8	24,606	688,783	1,635	665,812
9	24,606	665,812	1,581	642,787
10	24,606	642,787	1,526	619,707
11	24,606	619,707	1,471	596,572
12	24,606	596,572	1,416	573,382

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	24,606	573,382	1,361	550,137
2	24,606	550,137	1,306	526,837
3	24,606	526,837	1,251	503,482
4	24,606	503,482	1,195	480,071
5	24,606	480,071	1,140	456,605
6	24,606	456,605	1,084	433,082
7	24,606	433,082	1,028	409,504
8	24,606	409,504	972	385,870
9	24,606	385,870	916	362,180
10	24,606	362,180	860	338,433
11	24,606	338,433	803	314,631
12	24,606	314,631	747	290,771

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	24,606	290,771	690	266,855
2	24,606	266,855	633	242,882
3	24,606	242,882	576	218,852
4	24,606	218,852	519	194,765
5	24,606	194,765	462	170,621
6	24,606	170,621	405	146,420
7	24,606	146,420	347	122,161
8	24,606	122,161	290	97,845
9	24,606	97,845	232	73,470
10	24,606	73,470	174	49,038
11	24,606	49,038	116	24,548
12	24,606	24,548	58	9

Bridget Kambari

Branch Manager

UAE > Dubai > Jumeirah Beach Residence (JBR) > The Address Residences Jumeirah Resort and Spa > Jumeirah Gate Tower 1

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

Panoramic Sea Views | Elevated Floor | Furnished

Preferences

Quick Menu

Contact Us

RERA No. 1238