Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > Dubai Marina > Elite Residence

Vacant-Partial sea view Investor deal Marina

[LN001503]

AED1,344,000

For Sale

Ready

960 ft²

Overview

Sherwoods International Properties is delighted to present this exquisite one-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 -Multiple units available 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: Company Name: Sherwoods Properties RERA ORN: 1238 Website: http://www.sherwoodsproperty.com

Property Details

Property ID
LN001503
Property Type
Apartment
Property Status
For Sale
Year Built
2012

More Info

This Listing has been verified by Dubai Land Department

Listing No: 7148064460

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	2,777	671,678	1,595	670,495
2	2,777	670,495	1,592	669,310
3	2,777	669,310	1,589	668,121
4	2,777	668,121	1,586	666,930
5	2,777	666,930	1,583	665,737
6	2,777	665,737	1,581	664,540
7	2,777	664,540	1,578	663,341
8	2,777	663,341	1,575	662,138
9	2,777	662,138	1,572	660,933
10	2,777	660,933	1,569	659,725
11	2,777	659,725	1,566	658,514
12	2,777	658,514	1,563	657,300

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	2,777	657,300	1,561	656,084
2	2,777	656,084	1,558	654,864
3	2,777	654,864	1,555	653,641
4	2,777	653,641	1,552	652,416
5	2,777	652,416	1,549	651,188
6	2,777	651,188	1,546	649,957
7	2,777	649,957	1,543	648,722
8	2,777	648,722	1,540	647,485
9	2,777	647,485	1,537	646,245
10	2,777	646,245	1,534	645,002
11	2,777	645,002	1,531	643,757
12	2,777	643,757	1,528	642,508

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	2,777	642,508	1,525	641,256
2	2,777	641,256	1,522	640,001
3	2,777	640,001	1,520	638,743
4	2,777	638,743	1,517	637,483
5	2,777	637,483	1,514	636,219
6	2,777	636,219	1,511	634,952
7	2,777	634,952	1,508	633,682
8	2,777	633,682	1,504	632,410
9	2,777	632,410	1,501	631,134
10	2,777	631,134	1,498	629,855
11	2,777	629,855	1,495	628,573
12	2,777	628,573	1,492	627,288

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	2,777	627,288	1,489	626,000
2	2,777	626,000	1,486	624,709
3	2,777	624,709	1,483	623,415
4	2,777	623,415	1,480	622,118
5	2,777	622,118	1,477	620,818
6	2,777	620,818	1,474	619,514
7	2,777	619,514	1,471	618,208
8	2,777	618,208	1,468	616,898
9	2,777	616,898	1,465	615,586
10	2,777	615,586	1,462	614,270
11	2,777	614,270	1,458	612,951
12	2,777	612,951	1,455	611,629

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	2,777	611,629	1,452	610,304
2	2,777	610,304	1,449	608,976
3	2,777	608,976	1,446	607,644
4	2,777	607,644	1,443	606,310
5	2,777	606,310	1,439	604,972
6	2,777	604,972	1,436	603,631
7	2,777	603,631	1,433	602,287
8	2,777	602,287	1,430	600,939
9	2,777	600,939	1,427	599,589
10	2,777	599,589	1,424	598,235
11	2,777	598,235	1,420	596,878
12	2,777	596,878	1,417	595,518

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	2,777	595,518	1,414	594,154
2	2,777	594,154	1,411	592,788
3	2,777	592,788	1,407	591,418
4	2,777	591,418	1,404	590,045
5	2,777	590,045	1,401	588,668
6	2,777	588,668	1,398	587,289
7	2,777	587,289	1,394	585,906
8	2,777	585,906	1,391	584,519
9	2,777	584,519	1,388	583,130
10	2,777	583,130	1,384	581,737
11	2,777	581,737	1,381	580,341
12	2,777	580,341	1,378	578,941

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	2,777	578,941	1,374	577,539
2	2,777	577,539	1,371	576,133
3	2,777	576,133	1,368	574,723
4	2,777	574,723	1,364	573,310
5	2,777	573,310	1,361	571,894
6	2,777	571,894	1,358	570,475
7	2,777	570,475	1,354	569,052
8	2,777	569,052	1,351	567,625
9	2,777	567,625	1,348	566,196
10	2,777	566,196	1,344	564,763
11	2,777	564,763	1,341	563,326
12	2,777	563,326	1,337	561,886

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	2,777	561,886	1,334	560,443
2	2,777	560,443	1,331	558,996
3	2,777	558,996	1,327	557,546
4	2,777	557,546	1,324	556,093
5	2,777	556,093	1,320	554,636
6	2,777	554,636	1,317	553,175
7	2,777	553,175	1,313	551,711
8	2,777	551,711	1,310	550,244
9	2,777	550,244	1,306	548,773
10	2,777	548,773	1,303	547,298
11	2,777	547,298	1,299	545,820
12	2,777	545,820	1,296	544,339

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	2,777	544,339	1,292	542,854
2	2,777	542,854	1,289	541,365
3	2,777	541,365	1,285	539,873
4	2,777	539,873	1,282	538,378
5	2,777	538,378	1,278	536,879
6	2,777	536,879	1,275	535,376
7	2,777	535,376	1,271	533,870
8	2,777	533,870	1,267	532,360
9	2,777	532,360	1,264	530,846
10	2,777	530,846	1,260	529,329
11	2,777	529,329	1,257	527,809
12	2,777	527,809	1,253	526,285

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	2,777	526,285	1,249	524,757
2	2,777	524,757	1,246	523,225
3	2,777	523,225	1,242	521,690
4	2,777	521,690	1,239	520,151
5	2,777	520,151	1,235	518,609
6	2,777	518,609	1,231	517,063
7	2,777	517,063	1,228	515,513
8	2,777	515,513	1,224	513,960
9	2,777	513,960	1,220	512,403
10	2,777	512,403	1,216	510,842
11	2,777	510,842	1,213	509,277
12	2,777	509,277	1,209	507,709

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	2,777	507,709	1,205	506,137
2	2,777	506,137	1,202	504,561
3	2,777	504,561	1,198	502,982
4	2,777	502,982	1,194	501,399
5	2,777	501,399	1,190	499,812
6	2,777	499,812	1,187	498,221
7	2,777	498,221	1,183	496,627
8	2,777	496,627	1,179	495,028
9	2,777	495,028	1,175	493,426
10	2,777	493,426	1,171	491,820
11	2,777	491,820	1,168	490,211
12	2,777	490,211	1,164	488,597

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	2,777	488,597	1,160	486,980
2	2,777	486,980	1,156	485,359
3	2,777	485,359	1,152	483,734
4	2,777	483,734	1,148	482,105
5	2,777	482,105	1,144	480,472
6	2,777	480,472	1,141	478,835
7	2,777	478,835	1,137	477,195
8	2,777	477,195	1,133	475,550
9	2,777	475,550	1,129	473,902
10	2,777	473,902	1,125	472,250
11	2,777	472,250	1,121	470,593
12	2,777	470,593	1,117	468,933

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	2,777	468,933	1,113	467,269
2	2,777	467,269	1,109	465,601
3	2,777	465,601	1,105	463,929
4	2,777	463,929	1,101	462,253
5	2,777	462,253	1,097	460,573
6	2,777	460,573	1,093	458,890
7	2,777	458,890	1,089	457,202
8	2,777	457,202	1,085	455,510
9	2,777	455,510	1,081	453,814
10	2,777	453,814	1,077	452,114
11	2,777	452,114	1,073	450,410
12	2,777	450,410	1,069	448,702

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	2,777	448,702	1,065	446,990
2	2,777	446,990	1,061	445,273
3	2,777	445,273	1,057	443,553
4	2,777	443,553	1,053	441,829
5	2,777	441,829	1,049	440,100
6	2,777	440,100	1,045	438,368
7	2,777	438,368	1,041	436,631
8	2,777	436,631	1,037	434,890
9	2,777	434,890	1,032	433,146
10	2,777	433,146	1,028	431,397
11	2,777	431,397	1,024	429,643
12	2,777	429,643	1,020	427,886

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	2,777	427,886	1,016	426,124
2	2,777	426,124	1,012	424,359
3	2,777	424,359	1,007	422,589
4	2,777	422,589	1,003	420,815
5	2,777	420,815	999	419,036
6	2,777	419,036	995	417,254
7	2,777	417,254	990	415,467
8	2,777	415,467	986	413,676
9	2,777	413,676	982	411,881
10	2,777	411,881	978	410,081
11	2,777	410,081	973	408,277
12	2,777	408,277	969	406,469

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	2,777	406,469	965	404,657
2	2,777	404,657	961	402,840
3	2,777	402,840	956	401,019
4	2,777	401,019	952	399,194
5	2,777	399,194	948	397,364
6	2,777	397,364	943	395,530
7	2,777	395,530	939	393,691
8	2,777	393,691	935	391,849
9	2,777	391,849	930	390,002
10	2,777	390,002	926	388,150
11	2,777	388,150	921	386,294
12	2,777	386,294	917	384,434

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	2,777	384,434	913	382,569
2	2,777	382,569	908	380,700
3	2,777	380,700	904	378,826
4	2,777	378,826	899	376,948
5	2,777	376,948	895	375,066
6	2,777	375,066	890	373,179
7	2,777	373,179	886	371,287
8	2,777	371,287	881	369,391
9	2,777	369,391	877	367,491
10	2,777	367,491	872	365,586
11	2,777	365,586	868	363,676
12	2,777	363,676	863	361,762

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	2,777	361,762	859	359,844
2	2,777	359,844	854	357,921
3	2,777	357,921	850	355,993
4	2,777	355,993	845	354,061
5	2,777	354,061	840	352,124
6	2,777	352,124	836	350,182
7	2,777	350,182	831	348,236
8	2,777	348,236	827	346,285
9	2,777	346,285	822	344,330
10	2,777	344,330	817	342,370
11	2,777	342,370	813	340,405
12	2,777	340,405	808	338,436

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	2,777	338,436	803	336,462
2	2,777	336,462	799	334,483
3	2,777	334,483	794	332,500
4	2,777	332,500	789	330,512
5	2,777	330,512	784	328,519
6	2,777	328,519	780	326,522
7	2,777	326,522	775	324,519
8	2,777	324,519	770	322,512
9	2,777	322,512	765	320,501
10	2,777	320,501	761	318,484
11	2,777	318,484	756	316,463
12	2,777	316,463	751	314,436

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	2,777	314,436	746	312,405
2	2,777	312,405	741	310,370
3	2,777	310,370	737	308,329
4	2,777	308,329	732	306,283
5	2,777	306,283	727	304,233
6	2,777	304,233	722	302,178
7	2,777	302,178	717	300,118
8	2,777	300,118	712	298,053
9	2,777	298,053	707	295,983
10	2,777	295,983	702	293,908
11	2,777	293,908	698	291,828
12	2,777	291,828	693	289,744

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	2,777	289,744	688	287,654
2	2,777	287,654	683	285,559
3	2,777	285,559	678	283,460
4	2,777	283,460	673	281,355
5	2,777	281,355	668	279,246
6	2,777	279,246	663	277,131
7	2,777	277,131	658	275,012
8	2,777	275,012	653	272,887
9	2,777	272,887	648	270,757
10	2,777	270,757	643	268,623
11	2,777	268,623	637	266,483
12	2,777	266,483	632	264,338

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	2,777	264,338	627	262,188
2	2,777	262,188	622	260,033
3	2,777	260,033	617	257,873
4	2,777	257,873	612	255,707
5	2,777	255,707	607	253,537
6	2,777	253,537	602	251,361
7	2,777	251,361	596	249,180
8	2,777	249,180	591	246,995
9	2,777	246,995	586	244,803
10	2,777	244,803	581	242,607
11	2,777	242,607	576	240,405
12	2,777	240,405	570	238,199

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	2,777	238,199	565	235,987
2	2,777	235,987	560	233,769
3	2,777	233,769	555	231,547
4	2,777	231,547	549	229,319
5	2,777	229,319	544	227,086
6	2,777	227,086	539	224,847
7	2,777	224,847	534	222,603
8	2,777	222,603	528	220,354
9	2,777	220,354	523	218,100
10	2,777	218,100	517	215,840
11	2,777	215,840	512	213,575
12	2,777	213,575	507	211,304

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	2,777	211,304	501	209,029
2	2,777	209,029	496	206,747
3	2,777	206,747	491	204,460
4	2,777	204,460	485	202,168
5	2,777	202,168	480	199,871
6	2,777	199,871	474	197,568
7	2,777	197,568	469	195,259
8	2,777	195,259	463	192,945
9	2,777	192,945	458	190,625
10	2,777	190,625	452	188,300
11	2,777	188,300	447	185,970
12	2,777	185,970	441	183,634

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	2,777	183,634	436	181,292
2	2,777	181,292	430	178,945
3	2,777	178,945	424	176,592
4	2,777	176,592	419	174,234
5	2,777	174,234	413	171,870
6	2,777	171,870	408	169,500
7	2,777	169,500	402	167,125
8	2,777	167,125	396	164,744
9	2,777	164,744	391	162,358
10	2,777	162,358	385	159,966
11	2,777	159,966	379	157,568
12	2,777	157,568	374	155,164

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	2,777	155,164	368	152,755
2	2,777	152,755	362	150,340
3	2,777	150,340	357	147,919
4	2,777	147,919	351	145,493
5	2,777	145,493	345	143,060
6	2,777	143,060	339	140,622
7	2,777	140,622	333	138,179
8	2,777	138,179	328	135,729
9	2,777	135,729	322	133,274
10	2,777	133,274	316	130,812
11	2,777	130,812	310	128,345
12	2,777	128,345	304	125,872

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	2,777	125,872	298	123,394
2	2,777	123,394	293	120,909
3	2,777	120,909	287	118,418
4	2,777	118,418	281	115,922
5	2,777	115,922	275	113,419
6	2,777	113,419	269	110,911
7	2,777	110,911	263	108,396
8	2,777	108,396	257	105,876
9	2,777	105,876	251	103,350
10	2,777	103,350	245	100,817
11	2,777	100,817	239	98,279
12	2,777	98,279	233	95,735

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	2,777	95,735	227	93,184
2	2,777	93,184	221	90,628
3	2,777	90,628	215	88,065
4	2,777	88,065	209	85,497
5	2,777	85,497	203	82,922
6	2,777	82,922	196	80,341
7	2,777	80,341	190	77,754
8	2,777	77,754	184	75,161
9	2,777	75,161	178	72,562
10	2,777	72,562	172	69,956
11	2,777	69,956	166	67,345
12	2,777	67,345	159	64,727

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	2,777	64,727	153	62,103
2	2,777	62,103	147	59,473
3	2,777	59,473	141	56,836
4	2,777	56,836	134	54,193
5	2,777	54,193	128	51,544
6	2,777	51,544	122	48,889
7	2,777	48,889	116	46,227
8	2,777	46,227	109	43,559
9	2,777	43,559	103	40,885
10	2,777	40,885	97	38,204
11	2,777	38,204	90	35,517
12	2,777	35,517	84	32,824

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	2,777	32,824	77	30,124
2	2,777	30,124	71	27,418
3	2,777	27,418	65	24,705
4	2,777	24,705	58	21,986
5	2,777	21,986	52	19,261
6	2,777	19,261	45	16,528
7	2,777	16,528	39	13,790
8	2,777	13,790	32	11,045
9	2,777	11,045	26	8,293
10	2,777	8,293	19	5,535
11	2,777	5,535	13	2,771
12	2,777	2,771	6	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

Vacant-Partial sea view Investor deal Marina

Preferences

Quick Menu

Contact Us

RERA No. 1238