Overview

Property Details

Features

Additional Info

Mortgage Calculator

UAE > Dubai > Dubai Marina > Elite Residence

High Floor | Spacious Investor choice | Sea Views

[LN004190]

AED4,100,000

For Sale

Ready

3,172 ft²

Overview

Sherwoods International Properties is delighted to present this exquisite four-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 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
LN004190
Property Type
Apartment
Property Status
For Sale
Year Built
2012

Facts and Features

Fitness Center

Laundry Service

Mosque

Concierge service

Marina Berth

Metro station

Public parking

Public transport

Bank/ATM Facility

Business Center

Children's play area

Bus services

24 hours Maintenance

More Info

This Listing has been verified by Dubai Land Department

Listing No: 7148119080

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	8,477	2,050,000	4,868	2,046,390
2	8,477	2,046,390	4,860	2,042,773
3	8,477	2,042,773	4,851	2,039,146
4	8,477	2,039,146	4,842	2,035,511
5	8,477	2,035,511	4,834	2,031,868
6	8,477	2,031,868	4,825	2,028,215
7	8,477	2,028,215	4,817	2,024,555
8	8,477	2,024,555	4,808	2,020,885
9	8,477	2,020,885	4,799	2,017,207
10	8,477	2,017,207	4,790	2,013,520
11	8,477	2,013,520	4,782	2,009,824
12	8,477	2,009,824	4,773	2,006,119

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	8,477	2,006,119	4,764	2,002,406
2	8,477	2,002,406	4,755	1,998,684
3	8,477	1,998,684	4,746	1,994,952
4	8,477	1,994,952	4,738	1,991,213
5	8,477	1,991,213	4,729	1,987,464
6	8,477	1,987,464	4,720	1,983,706
7	8,477	1,983,706	4,711	1,979,939
8	8,477	1,979,939	4,702	1,976,164
9	8,477	1,976,164	4,693	1,972,379
10	8,477	1,972,379	4,684	1,968,586
11	8,477	1,968,586	4,675	1,964,783
12	8,477	1,964,783	4,666	1,960,972

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	8,477	1,960,972	4,657	1,957,151
2	8,477	1,957,151	4,648	1,953,321
3	8,477	1,953,321	4,639	1,949,483
4	8,477	1,949,483	4,630	1,945,635
5	8,477	1,945,635	4,620	1,941,778
6	8,477	1,941,778	4,611	1,937,911
7	8,477	1,937,911	4,602	1,934,036
8	8,477	1,934,036	4,593	1,930,152
9	8,477	1,930,152	4,584	1,926,258
10	8,477	1,926,258	4,574	1,922,355
11	8,477	1,922,355	4,565	1,918,442
12	8,477	1,918,442	4,556	1,914,521

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	8,477	1,914,521	4,546	1,910,590
2	8,477	1,910,590	4,537	1,906,649
3	8,477	1,906,649	4,528	1,902,700
4	8,477	1,902,700	4,518	1,898,741
5	8,477	1,898,741	4,509	1,894,772
6	8,477	1,894,772	4,500	1,890,795
7	8,477	1,890,795	4,490	1,886,807
8	8,477	1,886,807	4,481	1,882,811
9	8,477	1,882,811	4,471	1,878,804
10	8,477	1,878,804	4,462	1,874,788
11	8,477	1,874,788	4,452	1,870,763
12	8,477	1,870,763	4,443	1,866,728

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	8,477	1,866,728	4,433	1,862,684
2	8,477	1,862,684	4,423	1,858,630
3	8,477	1,858,630	4,414	1,854,566
4	8,477	1,854,566	4,404	1,850,493
5	8,477	1,850,493	4,394	1,846,410
6	8,477	1,846,410	4,385	1,842,317
7	8,477	1,842,317	4,375	1,838,215
8	8,477	1,838,215	4,365	1,834,103
9	8,477	1,834,103	4,355	1,829,981
10	8,477	1,829,981	4,346	1,825,849
11	8,477	1,825,849	4,336	1,821,707
12	8,477	1,821,707	4,326	1,817,556

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	8,477	1,817,556	4,316	1,813,395
2	8,477	1,813,395	4,306	1,809,224
3	8,477	1,809,224	4,296	1,805,043
4	8,477	1,805,043	4,286	1,800,852
5	8,477	1,800,852	4,277	1,796,651
6	8,477	1,796,651	4,267	1,792,440
7	8,477	1,792,440	4,257	1,788,219
8	8,477	1,788,219	4,247	1,783,988
9	8,477	1,783,988	4,236	1,779,747
10	8,477	1,779,747	4,226	1,775,496
11	8,477	1,775,496	4,216	1,771,235
12	8,477	1,771,235	4,206	1,766,964

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	8,477	1,766,964	4,196	1,762,682
2	8,477	1,762,682	4,186	1,758,391
3	8,477	1,758,391	4,176	1,754,089
4	8,477	1,754,089	4,165	1,749,777
5	8,477	1,749,777	4,155	1,745,455
6	8,477	1,745,455	4,145	1,741,122
7	8,477	1,741,122	4,135	1,736,780
8	8,477	1,736,780	4,124	1,732,427
9	8,477	1,732,427	4,114	1,728,063
10	8,477	1,728,063	4,104	1,723,689
11	8,477	1,723,689	4,093	1,719,305
12	8,477	1,719,305	4,083	1,714,911

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	8,477	1,714,911	4,072	1,710,506
2	8,477	1,710,506	4,062	1,706,090
3	8,477	1,706,090	4,051	1,701,664
4	8,477	1,701,664	4,041	1,697,228
5	8,477	1,697,228	4,030	1,692,781
6	8,477	1,692,781	4,020	1,688,323
7	8,477	1,688,323	4,009	1,683,855
8	8,477	1,683,855	3,999	1,679,376
9	8,477	1,679,376	3,988	1,674,887
10	8,477	1,674,887	3,977	1,670,387
11	8,477	1,670,387	3,967	1,665,876
12	8,477	1,665,876	3,956	1,661,355

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	8,477	1,661,355	3,945	1,656,822
2	8,477	1,656,822	3,934	1,652,279
3	8,477	1,652,279	3,924	1,647,726
4	8,477	1,647,726	3,913	1,643,161
5	8,477	1,643,161	3,902	1,638,586
6	8,477	1,638,586	3,891	1,633,999
7	8,477	1,633,999	3,880	1,629,402
8	8,477	1,629,402	3,869	1,624,794
9	8,477	1,624,794	3,858	1,620,175
10	8,477	1,620,175	3,847	1,615,545
11	8,477	1,615,545	3,836	1,610,904
12	8,477	1,610,904	3,825	1,606,252

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	8,477	1,606,252	3,814	1,601,589
2	8,477	1,601,589	3,803	1,596,915
3	8,477	1,596,915	3,792	1,592,229
4	8,477	1,592,229	3,781	1,587,533
5	8,477	1,587,533	3,770	1,582,826
6	8,477	1,582,826	3,759	1,578,107
7	8,477	1,578,107	3,748	1,573,377
8	8,477	1,573,377	3,736	1,568,636
9	8,477	1,568,636	3,725	1,563,883
10	8,477	1,563,883	3,714	1,559,120
11	8,477	1,559,120	3,702	1,554,345
12	8,477	1,554,345	3,691	1,549,558

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	8,477	1,549,558	3,680	1,544,761
2	8,477	1,544,761	3,668	1,539,951
3	8,477	1,539,951	3,657	1,535,131
4	8,477	1,535,131	3,645	1,530,299
5	8,477	1,530,299	3,634	1,525,455
6	8,477	1,525,455	3,622	1,520,600
7	8,477	1,520,600	3,611	1,515,734
8	8,477	1,515,734	3,599	1,510,856
9	8,477	1,510,856	3,588	1,505,966
10	8,477	1,505,966	3,576	1,501,065
11	8,477	1,501,065	3,565	1,496,152
12	8,477	1,496,152	3,553	1,491,228

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	8,477	1,491,228	3,541	1,486,291
2	8,477	1,486,291	3,529	1,481,343
3	8,477	1,481,343	3,518	1,476,384
4	8,477	1,476,384	3,506	1,471,412
5	8,477	1,471,412	3,494	1,466,429
6	8,477	1,466,429	3,482	1,461,434
7	8,477	1,461,434	3,470	1,456,427
8	8,477	1,456,427	3,459	1,451,408
9	8,477	1,451,408	3,447	1,446,377
10	8,477	1,446,377	3,435	1,441,334
11	8,477	1,441,334	3,423	1,436,279
12	8,477	1,436,279	3,411	1,431,213

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	8,477	1,431,213	3,399	1,426,134
2	8,477	1,426,134	3,387	1,421,043
3	8,477	1,421,043	3,374	1,415,940
4	8,477	1,415,940	3,362	1,410,825
5	8,477	1,410,825	3,350	1,405,698
6	8,477	1,405,698	3,338	1,400,558
7	8,477	1,400,558	3,326	1,395,407
8	8,477	1,395,407	3,314	1,390,243
9	8,477	1,390,243	3,301	1,385,067
10	8,477	1,385,067	3,289	1,379,878
11	8,477	1,379,878	3,277	1,374,678
12	8,477	1,374,678	3,264	1,369,465

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	8,477	1,369,465	3,252	1,364,239
2	8,477	1,364,239	3,240	1,359,001
3	8,477	1,359,001	3,227	1,353,751
4	8,477	1,353,751	3,215	1,348,488
5	8,477	1,348,488	3,202	1,343,213
6	8,477	1,343,213	3,190	1,337,925
7	8,477	1,337,925	3,177	1,332,625
8	8,477	1,332,625	3,164	1,327,312
9	8,477	1,327,312	3,152	1,321,986
10	8,477	1,321,986	3,139	1,316,648
11	8,477	1,316,648	3,127	1,311,297
12	8,477	1,311,297	3,114	1,305,934

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	8,477	1,305,934	3,101	1,300,557
2	8,477	1,300,557	3,088	1,295,168
3	8,477	1,295,168	3,076	1,289,766
4	8,477	1,289,766	3,063	1,284,352
5	8,477	1,284,352	3,050	1,278,924
6	8,477	1,278,924	3,037	1,273,483
7	8,477	1,273,483	3,024	1,268,030
8	8,477	1,268,030	3,011	1,262,564
9	8,477	1,262,564	2,998	1,257,084
10	8,477	1,257,084	2,985	1,251,592
11	8,477	1,251,592	2,972	1,246,087
12	8,477	1,246,087	2,959	1,240,568

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	8,477	1,240,568	2,946	1,235,037
2	8,477	1,235,037	2,933	1,229,492
3	8,477	1,229,492	2,920	1,223,934
4	8,477	1,223,934	2,906	1,218,363
5	8,477	1,218,363	2,893	1,212,779
6	8,477	1,212,779	2,880	1,207,181
7	8,477	1,207,181	2,867	1,201,570
8	8,477	1,201,570	2,853	1,195,946
9	8,477	1,195,946	2,840	1,190,308
10	8,477	1,190,308	2,826	1,184,657
11	8,477	1,184,657	2,813	1,178,993
12	8,477	1,178,993	2,800	1,173,315

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	8,477	1,173,315	2,786	1,167,624
2	8,477	1,167,624	2,773	1,161,919
3	8,477	1,161,919	2,759	1,156,201
4	8,477	1,156,201	2,745	1,150,469
5	8,477	1,150,469	2,732	1,144,723
6	8,477	1,144,723	2,718	1,138,964
7	8,477	1,138,964	2,705	1,133,191
8	8,477	1,133,191	2,691	1,127,405
9	8,477	1,127,405	2,677	1,121,604
10	8,477	1,121,604	2,663	1,115,790
11	8,477	1,115,790	2,650	1,109,962
12	8,477	1,109,962	2,636	1,104,120

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	8,477	1,104,120	2,622	1,098,265
2	8,477	1,098,265	2,608	1,092,395
3	8,477	1,092,395	2,594	1,086,512
4	8,477	1,086,512	2,580	1,080,614
5	8,477	1,080,614	2,566	1,074,703
6	8,477	1,074,703	2,552	1,068,777
7	8,477	1,068,777	2,538	1,062,838
8	8,477	1,062,838	2,524	1,056,884
9	8,477	1,056,884	2,510	1,050,916
10	8,477	1,050,916	2,495	1,044,934
11	8,477	1,044,934	2,481	1,038,938
12	8,477	1,038,938	2,467	1,032,928

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	8,477	1,032,928	2,453	1,026,903
2	8,477	1,026,903	2,438	1,020,864
3	8,477	1,020,864	2,424	1,014,810
4	8,477	1,014,810	2,410	1,008,743
5	8,477	1,008,743	2,395	1,002,661
6	8,477	1,002,661	2,381	996,564
7	8,477	996,564	2,366	990,453
8	8,477	990,453	2,352	984,327
9	8,477	984,327	2,337	978,187
10	8,477	978,187	2,323	972,032
11	8,477	972,032	2,308	965,863
12	8,477	965,863	2,293	959,679

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	8,477	959,679	2,279	953,480
2	8,477	953,480	2,264	947,267
3	8,477	947,267	2,249	941,039
4	8,477	941,039	2,234	934,796
5	8,477	934,796	2,220	928,538
6	8,477	928,538	2,205	922,265
7	8,477	922,265	2,190	915,978
8	8,477	915,978	2,175	909,675
9	8,477	909,675	2,160	903,358
10	8,477	903,358	2,145	897,025
11	8,477	897,025	2,130	890,678
12	8,477	890,678	2,115	884,315

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	8,477	884,315	2,100	877,938
2	8,477	877,938	2,085	871,545
3	8,477	871,545	2,069	865,137
4	8,477	865,137	2,054	858,714
5	8,477	858,714	2,039	852,275
6	8,477	852,275	2,024	845,821
7	8,477	845,821	2,008	839,352
8	8,477	839,352	1,993	832,868
9	8,477	832,868	1,978	826,368
10	8,477	826,368	1,962	819,853
11	8,477	819,853	1,947	813,322
12	8,477	813,322	1,931	806,776

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	8,477	806,776	1,916	800,214
2	8,477	800,214	1,900	793,636
3	8,477	793,636	1,884	787,043
4	8,477	787,043	1,869	780,435
5	8,477	780,435	1,853	773,810
6	8,477	773,810	1,837	767,170
7	8,477	767,170	1,822	760,514
8	8,477	760,514	1,806	753,843
9	8,477	753,843	1,790	747,155
10	8,477	747,155	1,774	740,452
11	8,477	740,452	1,758	733,732
12	8,477	733,732	1,742	726,997

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	8,477	726,997	1,726	720,246
2	8,477	720,246	1,710	713,478
3	8,477	713,478	1,694	706,695
4	8,477	706,695	1,678	699,895
5	8,477	699,895	1,662	693,080
6	8,477	693,080	1,646	686,248
7	8,477	686,248	1,629	679,400
8	8,477	679,400	1,613	672,535
9	8,477	672,535	1,597	665,655
10	8,477	665,655	1,580	658,758
11	8,477	658,758	1,564	651,844
12	8,477	651,844	1,548	644,914

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	8,477	644,914	1,531	637,968
2	8,477	637,968	1,515	631,005
3	8,477	631,005	1,498	624,026
4	8,477	624,026	1,482	617,030
5	8,477	617,030	1,465	610,018
6	8,477	610,018	1,448	602,989
7	8,477	602,989	1,432	595,943
8	8,477	595,943	1,415	588,880
9	8,477	588,880	1,398	581,801
10	8,477	581,801	1,381	574,705
11	8,477	574,705	1,364	567,592
12	8,477	567,592	1,348	560,462

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	8,477	560,462	1,331	553,315
2	8,477	553,315	1,314	546,151
3	8,477	546,151	1,297	538,971
4	8,477	538,971	1,280	531,773
5	8,477	531,773	1,262	524,558
6	8,477	524,558	1,245	517,326
7	8,477	517,326	1,228	510,076
8	8,477	510,076	1,211	502,810
9	8,477	502,810	1,194	495,526
10	8,477	495,526	1,176	488,225
11	8,477	488,225	1,159	480,907
12	8,477	480,907	1,142	473,571

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	8,477	473,571	1,124	466,218
2	8,477	466,218	1,107	458,847
3	8,477	458,847	1,089	451,459
4	8,477	451,459	1,072	444,053
5	8,477	444,053	1,054	436,630
6	8,477	436,630	1,036	429,189
7	8,477	429,189	1,019	421,730
8	8,477	421,730	1,001	414,254
9	8,477	414,254	983	406,760
10	8,477	406,760	966	399,248
11	8,477	399,248	948	391,718
12	8,477	391,718	930	384,171

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	8,477	384,171	912	376,605
2	8,477	376,605	894	369,022
3	8,477	369,022	876	361,420
4	8,477	361,420	858	353,801
5	8,477	353,801	840	346,163
6	8,477	346,163	822	338,507
7	8,477	338,507	803	330,833
8	8,477	330,833	785	323,141
9	8,477	323,141	767	315,431
10	8,477	315,431	749	307,702
11	8,477	307,702	730	299,955
12	8,477	299,955	712	292,189

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	8,477	292,189	693	284,405
2	8,477	284,405	675	276,603
3	8,477	276,603	656	268,782
4	8,477	268,782	638	260,942
5	8,477	260,942	619	253,084
6	8,477	253,084	601	245,207
7	8,477	245,207	582	237,312
8	8,477	237,312	563	229,397
9	8,477	229,397	544	221,464
10	8,477	221,464	525	213,512
11	8,477	213,512	507	205,541
12	8,477	205,541	488	197,552

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	8,477	197,552	469	189,543
2	8,477	189,543	450	181,515
3	8,477	181,515	431	173,468
4	8,477	173,468	411	165,402
5	8,477	165,402	392	157,317
6	8,477	157,317	373	149,213
7	8,477	149,213	354	141,089
8	8,477	141,089	335	132,947
9	8,477	132,947	315	124,784
10	8,477	124,784	296	116,603
11	8,477	116,603	276	108,402
12	8,477	108,402	257	100,181

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	8,477	100,181	237	91,941
2	8,477	91,941	218	83,682
3	8,477	83,682	198	75,403
4	8,477	75,403	179	67,104
5	8,477	67,104	159	58,785
6	8,477	58,785	139	50,447
7	8,477	50,447	119	42,089
8	8,477	42,089	99	33,711
9	8,477	33,711	80	25,313
10	8,477	25,313	60	16,895
11	8,477	16,895	40	8,457
12	8,477	8,457	20	3

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

High Floor | Spacious Investor choice | Sea Views

Preferences

Quick Menu

Contact Us

RERA No. 1238