Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > Dubai Marina > Elite Residence

Exclusive | Full Sea views | Amazing ROI

[LN003548]

AED1,950,000

For Sale

Ready

1,329 ft²

Overview

Sherwoods International Properties is delighted to present this exquisite two-bedroom apartment in Elite Residence, nestled within the prestigious Dubai Marina. This distinguished building offers an array of amenities designed to elevate your living experience. Residents can indulge in the well-equipped gymnasium, enjoy both indoor and outdoor pools, engage in leisurely games of table tennis, provide their children with a dedicated play area, and utilize multifunction rooms for various activities. Additionally, the facility includes a sauna for relaxation and rejuvenation, ensuring a comprehensive and enjoyable lifestyle for all occupants. Unit Details: - 1 parking space - 1 balcony - Semi-open kitchen - Full sea view - High floor -Sea views mutliple options This residence boasts an appealing aesthetic, featuring floor-to-ceiling windows that not only enhance the overall ambiance but also flood the space with ample natural light. The contemporary layout further contributes to the modern and sophisticated atmosphere of the apartment. For further inquiries or to schedule a viewing, please contact:

Property Details

Property ID
LN003548
Property Type
Apartment
Property Status
For Sale
Year Built
2012

More Info

This Listing has been verified by Dubai Land Department

Listing No: 7148064160

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	4,032	975,000	2,315	973,283
2	4,032	973,283	2,311	971,562
3	4,032	971,562	2,307	969,838
4	4,032	969,838	2,303	968,109
5	4,032	968,109	2,299	966,376
6	4,032	966,376	2,295	964,639
7	4,032	964,639	2,291	962,898
8	4,032	962,898	2,286	961,152
9	4,032	961,152	2,282	959,403
10	4,032	959,403	2,278	957,649
11	4,032	957,649	2,274	955,892
12	4,032	955,892	2,270	954,130

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	4,032	954,130	2,266	952,363
2	4,032	952,363	2,261	950,593
3	4,032	950,593	2,257	948,819
4	4,032	948,819	2,253	947,040
5	4,032	947,040	2,249	945,257
6	4,032	945,257	2,244	943,470
7	4,032	943,470	2,240	941,678
8	4,032	941,678	2,236	939,883
9	4,032	939,883	2,232	938,083
10	4,032	938,083	2,227	936,278
11	4,032	936,278	2,223	934,470
12	4,032	934,470	2,219	932,657

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	4,032	932,657	2,215	930,840
2	4,032	930,840	2,210	929,018
3	4,032	929,018	2,206	927,193
4	4,032	927,193	2,202	925,363
5	4,032	925,363	2,197	923,528
6	4,032	923,528	2,193	921,689
7	4,032	921,689	2,189	919,846
8	4,032	919,846	2,184	917,999
9	4,032	917,999	2,180	916,147
10	4,032	916,147	2,175	914,290
11	4,032	914,290	2,171	912,430
12	4,032	912,430	2,167	910,564

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	4,032	910,564	2,162	908,695
2	4,032	908,695	2,158	906,821
3	4,032	906,821	2,153	904,942
4	4,032	904,942	2,149	903,059
5	4,032	903,059	2,144	901,172
6	4,032	901,172	2,140	899,280
7	4,032	899,280	2,135	897,384
8	4,032	897,384	2,131	895,483
9	4,032	895,483	2,126	893,577
10	4,032	893,577	2,122	891,667
11	4,032	891,667	2,117	889,753
12	4,032	889,753	2,113	887,834

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	4,032	887,834	2,108	885,910
2	4,032	885,910	2,104	883,982
3	4,032	883,982	2,099	882,049
4	4,032	882,049	2,094	880,112
5	4,032	880,112	2,090	878,170
6	4,032	878,170	2,085	876,224
7	4,032	876,224	2,081	874,273
8	4,032	874,273	2,076	872,317
9	4,032	872,317	2,071	870,356
10	4,032	870,356	2,067	868,391
11	4,032	868,391	2,062	866,422
12	4,032	866,422	2,057	864,447

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	4,032	864,447	2,053	862,468
2	4,032	862,468	2,048	860,484
3	4,032	860,484	2,043	858,496
4	4,032	858,496	2,038	856,502
5	4,032	856,502	2,034	854,504
6	4,032	854,504	2,029	852,502
7	4,032	852,502	2,024	850,494
8	4,032	850,494	2,019	848,482
9	4,032	848,482	2,015	846,465
10	4,032	846,465	2,010	844,443
11	4,032	844,443	2,005	842,416
12	4,032	842,416	2,000	840,385

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	4,032	840,385	1,995	838,349
2	4,032	838,349	1,991	836,308
3	4,032	836,308	1,986	834,262
4	4,032	834,262	1,981	832,211
5	4,032	832,211	1,976	830,155
6	4,032	830,155	1,971	828,095
7	4,032	828,095	1,966	826,029
8	4,032	826,029	1,961	823,959
9	4,032	823,959	1,956	821,883
10	4,032	821,883	1,951	819,803
11	4,032	819,803	1,947	817,718
12	4,032	817,718	1,942	815,628

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	4,032	815,628	1,937	813,533
2	4,032	813,533	1,932	811,433
3	4,032	811,433	1,927	809,328
4	4,032	809,328	1,922	807,218
5	4,032	807,218	1,917	805,103
6	4,032	805,103	1,912	802,983
7	4,032	802,983	1,907	800,858
8	4,032	800,858	1,902	798,727
9	4,032	798,727	1,896	796,592
10	4,032	796,592	1,891	794,452
11	4,032	794,452	1,886	792,307
12	4,032	792,307	1,881	790,156

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	4,032	790,156	1,876	788,001
2	4,032	788,001	1,871	785,840
3	4,032	785,840	1,866	783,674
4	4,032	783,674	1,861	781,503
5	4,032	781,503	1,856	779,327
6	4,032	779,327	1,850	777,146
7	4,032	777,146	1,845	774,959
8	4,032	774,959	1,840	772,768
9	4,032	772,768	1,835	770,571
10	4,032	770,571	1,830	768,369
11	4,032	768,369	1,824	766,161
12	4,032	766,161	1,819	763,949

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	4,032	763,949	1,814	761,731
2	4,032	761,731	1,809	759,508
3	4,032	759,508	1,803	757,280
4	4,032	757,280	1,798	755,046
5	4,032	755,046	1,793	752,807
6	4,032	752,807	1,787	750,563
7	4,032	750,563	1,782	748,313
8	4,032	748,313	1,777	746,058
9	4,032	746,058	1,771	743,798
10	4,032	743,798	1,766	741,532
11	4,032	741,532	1,761	739,261
12	4,032	739,261	1,755	736,985

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	4,032	736,985	1,750	734,703
2	4,032	734,703	1,744	732,416
3	4,032	732,416	1,739	730,123
4	4,032	730,123	1,734	727,825
5	4,032	727,825	1,728	725,521
6	4,032	725,521	1,723	723,212
7	4,032	723,212	1,717	720,898
8	4,032	720,898	1,712	718,578
9	4,032	718,578	1,706	716,252
10	4,032	716,252	1,701	713,921
11	4,032	713,921	1,695	711,584
12	4,032	711,584	1,690	709,242

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	4,032	709,242	1,684	706,894
2	4,032	706,894	1,678	704,541
3	4,032	704,541	1,673	702,182
4	4,032	702,182	1,667	699,818
5	4,032	699,818	1,662	697,448
6	4,032	697,448	1,656	695,072
7	4,032	695,072	1,650	692,690
8	4,032	692,690	1,645	690,303
9	4,032	690,303	1,639	687,911
10	4,032	687,911	1,633	685,512
11	4,032	685,512	1,628	683,108
12	4,032	683,108	1,622	680,698

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	4,032	680,698	1,616	678,283
2	4,032	678,283	1,610	675,862
3	4,032	675,862	1,605	673,435
4	4,032	673,435	1,599	671,002
5	4,032	671,002	1,593	668,563
6	4,032	668,563	1,587	666,119
7	4,032	666,119	1,582	663,669
8	4,032	663,669	1,576	661,213
9	4,032	661,213	1,570	658,751
10	4,032	658,751	1,564	656,283
11	4,032	656,283	1,558	653,810
12	4,032	653,810	1,552	651,330

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	4,032	651,330	1,546	648,845
2	4,032	648,845	1,541	646,354
3	4,032	646,354	1,535	643,857
4	4,032	643,857	1,529	641,354
5	4,032	641,354	1,523	638,845
6	4,032	638,845	1,517	636,330
7	4,032	636,330	1,511	633,809
8	4,032	633,809	1,505	631,282
9	4,032	631,282	1,499	628,749
10	4,032	628,749	1,493	626,210
11	4,032	626,210	1,487	623,665
12	4,032	623,665	1,481	621,114

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	4,032	621,114	1,475	618,557
2	4,032	618,557	1,469	615,994
3	4,032	615,994	1,462	613,425
4	4,032	613,425	1,456	610,850
5	4,032	610,850	1,450	608,268
6	4,032	608,268	1,444	605,681
7	4,032	605,681	1,438	603,087
8	4,032	603,087	1,432	600,487
9	4,032	600,487	1,426	597,881
10	4,032	597,881	1,419	595,269
11	4,032	595,269	1,413	592,651
12	4,032	592,651	1,407	590,026

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	4,032	590,026	1,401	587,395
2	4,032	587,395	1,395	584,758
3	4,032	584,758	1,388	582,115
4	4,032	582,115	1,382	579,465
5	4,032	579,465	1,376	576,809
6	4,032	576,809	1,369	574,147
7	4,032	574,147	1,363	571,478
8	4,032	571,478	1,357	568,803
9	4,032	568,803	1,350	566,122
10	4,032	566,122	1,344	563,434
11	4,032	563,434	1,338	560,740
12	4,032	560,740	1,331	558,040

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	4,032	558,040	1,325	555,333
2	4,032	555,333	1,318	552,620
3	4,032	552,620	1,312	549,900
4	4,032	549,900	1,306	547,174
5	4,032	547,174	1,299	544,441
6	4,032	544,441	1,293	541,702
7	4,032	541,702	1,286	538,957
8	4,032	538,957	1,280	536,204
9	4,032	536,204	1,273	533,446
10	4,032	533,446	1,266	530,680
11	4,032	530,680	1,260	527,909
12	4,032	527,909	1,253	525,130

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	4,032	525,130	1,247	522,345
2	4,032	522,345	1,240	519,554
3	4,032	519,554	1,233	516,755
4	4,032	516,755	1,227	513,950
5	4,032	513,950	1,220	511,139
6	4,032	511,139	1,213	508,321
7	4,032	508,321	1,207	505,496
8	4,032	505,496	1,200	502,664
9	4,032	502,664	1,193	499,826
10	4,032	499,826	1,187	496,981
11	4,032	496,981	1,180	494,129
12	4,032	494,129	1,173	491,270

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	4,032	491,270	1,166	488,405
2	4,032	488,405	1,159	485,533
3	4,032	485,533	1,153	482,653
4	4,032	482,653	1,146	479,768
5	4,032	479,768	1,139	476,875
6	4,032	476,875	1,132	473,975
7	4,032	473,975	1,125	471,069
8	4,032	471,069	1,118	468,155
9	4,032	468,155	1,111	465,235
10	4,032	465,235	1,104	462,308
11	4,032	462,308	1,097	459,374
12	4,032	459,374	1,091	456,432

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	4,032	456,432	1,084	453,484
2	4,032	453,484	1,077	450,529
3	4,032	450,529	1,070	447,567
4	4,032	447,567	1,062	444,598
5	4,032	444,598	1,055	441,621
6	4,032	441,621	1,048	438,638
7	4,032	438,638	1,041	435,648
8	4,032	435,648	1,034	432,650
9	4,032	432,650	1,027	429,646
10	4,032	429,646	1,020	426,634
11	4,032	426,634	1,013	423,615
12	4,032	423,615	1,006	420,589

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	4,032	420,589	998	417,555
2	4,032	417,555	991	414,515
3	4,032	414,515	984	411,467
4	4,032	411,467	977	408,412
5	4,032	408,412	969	405,350
6	4,032	405,350	962	402,281
7	4,032	402,281	955	399,204
8	4,032	399,204	948	396,120
9	4,032	396,120	940	393,028
10	4,032	393,028	933	389,930
11	4,032	389,930	926	386,824
12	4,032	386,824	918	383,710

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	4,032	383,710	911	380,589
2	4,032	380,589	903	377,461
3	4,032	377,461	896	374,325
4	4,032	374,325	889	371,182
5	4,032	371,182	881	368,031
6	4,032	368,031	874	364,873
7	4,032	364,873	866	361,708
8	4,032	361,708	859	358,535
9	4,032	358,535	851	355,354
10	4,032	355,354	843	352,166
11	4,032	352,166	836	348,970
12	4,032	348,970	828	345,767

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	4,032	345,767	821	342,556
2	4,032	342,556	813	339,337
3	4,032	339,337	805	336,111
4	4,032	336,111	798	332,877
5	4,032	332,877	790	329,635
6	4,032	329,635	782	326,386
7	4,032	326,386	775	323,129
8	4,032	323,129	767	319,864
9	4,032	319,864	759	316,592
10	4,032	316,592	751	313,311
11	4,032	313,311	744	310,023
12	4,032	310,023	736	306,727

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	4,032	306,727	728	303,424
2	4,032	303,424	720	300,112
3	4,032	300,112	712	296,793
4	4,032	296,793	704	293,465
5	4,032	293,465	696	290,130
6	4,032	290,130	689	286,787
7	4,032	286,787	681	283,436
8	4,032	283,436	673	280,077
9	4,032	280,077	665	276,710
10	4,032	276,710	657	273,335
11	4,032	273,335	649	269,952
12	4,032	269,952	641	266,561

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	4,032	266,561	633	263,162
2	4,032	263,162	625	259,755
3	4,032	259,755	616	256,339
4	4,032	256,339	608	252,916
5	4,032	252,916	600	249,484
6	4,032	249,484	592	246,045
7	4,032	246,045	584	242,597
8	4,032	242,597	576	239,141
9	4,032	239,141	567	235,677
10	4,032	235,677	559	232,204
11	4,032	232,204	551	228,724
12	4,032	228,724	543	225,235

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	4,032	225,235	534	221,737
2	4,032	221,737	526	218,232
3	4,032	218,232	518	214,718
4	4,032	214,718	509	211,196
5	4,032	211,196	501	207,665
6	4,032	207,665	493	204,126
7	4,032	204,126	484	200,579
8	4,032	200,579	476	197,023
9	4,032	197,023	467	193,459
10	4,032	193,459	459	189,886
11	4,032	189,886	450	186,305
12	4,032	186,305	442	182,715

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	4,032	182,715	433	179,117
2	4,032	179,117	425	175,510
3	4,032	175,510	416	171,895
4	4,032	171,895	408	168,271
5	4,032	168,271	399	164,638
6	4,032	164,638	391	160,997
7	4,032	160,997	382	157,347
8	4,032	157,347	373	153,689
9	4,032	153,689	365	150,022
10	4,032	150,022	356	146,346
11	4,032	146,346	347	142,661
12	4,032	142,661	338	138,968

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	4,032	138,968	330	135,266
2	4,032	135,266	321	131,555
3	4,032	131,555	312	127,835
4	4,032	127,835	303	124,106
5	4,032	124,106	294	120,369
6	4,032	120,369	285	116,623
7	4,032	116,623	276	112,867
8	4,032	112,867	268	109,103
9	4,032	109,103	259	105,330
10	4,032	105,330	250	101,548
11	4,032	101,548	241	97,757
12	4,032	97,757	232	93,957

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	4,032	93,957	223	90,148
2	4,032	90,148	214	86,330
3	4,032	86,330	205	82,503
4	4,032	82,503	195	78,667
5	4,032	78,667	186	74,821
6	4,032	74,821	177	70,967
7	4,032	70,967	168	67,103
8	4,032	67,103	159	63,230
9	4,032	63,230	150	59,348
10	4,032	59,348	140	55,457
11	4,032	55,457	131	51,557
12	4,032	51,557	122	47,647

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	4,032	47,647	113	43,728
2	4,032	43,728	103	39,800
3	4,032	39,800	94	35,862
4	4,032	35,862	85	31,915
5	4,032	31,915	75	27,959
6	4,032	27,959	66	23,993
7	4,032	23,993	56	20,018
8	4,032	20,018	47	16,033
9	4,032	16,033	38	12,039
10	4,032	12,039	28	8,035
11	4,032	8,035	19	4,022
12	4,032	4,022	9	1

Bridget Kambari

Branch Manager

Elite Residence - King Salman Bin Abdulaziz Al Saud St - Dubai - United Arab Emirates

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

Exclusive | Full Sea views | Amazing ROI

Preferences

Quick Menu

Contact Us

RERA No. 1238