Overview

Property Details

Features

Additional Info

Mortgage Calculator

UAE > Dubai > Dubai Marina > Elite Residence

Spacious Vacant | Prime Partial Sea View | ROI

[LN003553]

AED1,855,000

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 - Rented - 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. Illustrative images. For further inquiries or to schedule a viewing, please contact:

Property Details

Property ID
LN003553
Property Type
Apartment
Property Status
For Sale
Year Built
2012

Facts and Features

Laundry Service

Mosque

Recreational Facilities

Shops

Marina Berth

Metro station

Public parking

Restaurants

Shopping mall

Sports academies

Children's play area

Bus services

24 hours Maintenance

More Info

This Listing has been verified by Dubai Land Department

Listing No: 7148064430

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	3,833	927,001	2,201	925,368
2	3,833	925,368	2,197	923,733
3	3,833	923,733	2,193	922,093
4	3,833	922,093	2,189	920,449
5	3,833	920,449	2,186	918,801
6	3,833	918,801	2,182	917,150
7	3,833	917,150	2,178	915,494
8	3,833	915,494	2,174	913,835
9	3,833	913,835	2,170	912,172
10	3,833	912,172	2,166	910,504
11	3,833	910,504	2,162	908,833
12	3,833	908,833	2,158	907,158

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	3,833	907,158	2,154	905,479
2	3,833	905,479	2,150	903,796
3	3,833	903,796	2,146	902,108
4	3,833	902,108	2,142	900,417
5	3,833	900,417	2,138	898,722
6	3,833	898,722	2,134	897,023
7	3,833	897,023	2,130	895,320
8	3,833	895,320	2,126	893,612
9	3,833	893,612	2,122	891,901
10	3,833	891,901	2,118	890,186
11	3,833	890,186	2,114	888,466
12	3,833	888,466	2,110	886,743

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	3,833	886,743	2,106	885,015
2	3,833	885,015	2,101	883,283
3	3,833	883,283	2,097	881,547
4	3,833	881,547	2,093	879,807
5	3,833	879,807	2,089	878,063
6	3,833	878,063	2,085	876,315
7	3,833	876,315	2,081	874,562
8	3,833	874,562	2,077	872,806
9	3,833	872,806	2,072	871,045
10	3,833	871,045	2,068	869,280
11	3,833	869,280	2,064	867,511
12	3,833	867,511	2,060	865,738

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	3,833	865,738	2,056	863,960
2	3,833	863,960	2,051	862,178
3	3,833	862,178	2,047	860,392
4	3,833	860,392	2,043	858,602
5	3,833	858,602	2,039	856,807
6	3,833	856,807	2,034	855,009
7	3,833	855,009	2,030	853,206
8	3,833	853,206	2,026	851,398
9	3,833	851,398	2,022	849,587
10	3,833	849,587	2,017	847,771
11	3,833	847,771	2,013	845,951
12	3,833	845,951	2,009	844,126

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	3,833	844,126	2,004	842,297
2	3,833	842,297	2,000	840,464
3	3,833	840,464	1,996	838,626
4	3,833	838,626	1,991	836,784
5	3,833	836,784	1,987	834,938
6	3,833	834,938	1,982	833,087
7	3,833	833,087	1,978	831,232
8	3,833	831,232	1,974	829,373
9	3,833	829,373	1,969	827,509
10	3,833	827,509	1,965	825,641
11	3,833	825,641	1,960	823,768
12	3,833	823,768	1,956	821,891

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	3,833	821,891	1,951	820,009
2	3,833	820,009	1,947	818,123
3	3,833	818,123	1,943	816,232
4	3,833	816,232	1,938	814,337
5	3,833	814,337	1,934	812,437
6	3,833	812,437	1,929	810,533
7	3,833	810,533	1,925	808,625
8	3,833	808,625	1,920	806,711
9	3,833	806,711	1,915	804,794
10	3,833	804,794	1,911	802,871
11	3,833	802,871	1,906	800,944
12	3,833	800,944	1,902	799,013

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	3,833	799,013	1,897	797,077
2	3,833	797,077	1,893	795,136
3	3,833	795,136	1,888	793,191
4	3,833	793,191	1,883	791,241
5	3,833	791,241	1,879	789,287
6	3,833	789,287	1,874	787,328
7	3,833	787,328	1,869	785,364
8	3,833	785,364	1,865	783,395
9	3,833	783,395	1,860	781,422
10	3,833	781,422	1,855	779,445
11	3,833	779,445	1,851	777,462
12	3,833	777,462	1,846	775,475

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	3,833	775,475	1,841	773,483
2	3,833	773,483	1,837	771,486
3	3,833	771,486	1,832	769,485
4	3,833	769,485	1,827	767,479
5	3,833	767,479	1,822	765,468
6	3,833	765,468	1,817	763,452
7	3,833	763,452	1,813	761,432
8	3,833	761,432	1,808	759,406
9	3,833	759,406	1,803	757,376
10	3,833	757,376	1,798	755,341
11	3,833	755,341	1,793	753,302
12	3,833	753,302	1,789	751,257

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	3,833	751,257	1,784	749,208
2	3,833	749,208	1,779	747,153
3	3,833	747,153	1,774	745,094
4	3,833	745,094	1,769	743,030
5	3,833	743,030	1,764	740,961
6	3,833	740,961	1,759	738,887
7	3,833	738,887	1,754	736,808
8	3,833	736,808	1,749	734,724
9	3,833	734,724	1,744	732,636
10	3,833	732,636	1,740	730,542
11	3,833	730,542	1,735	728,443
12	3,833	728,443	1,730	726,340

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	3,833	726,340	1,725	724,231
2	3,833	724,231	1,720	722,118
3	3,833	722,118	1,715	719,999
4	3,833	719,999	1,709	717,875
5	3,833	717,875	1,704	715,746
6	3,833	715,746	1,699	713,613
7	3,833	713,613	1,694	711,474
8	3,833	711,474	1,689	709,330
9	3,833	709,330	1,684	707,181
10	3,833	707,181	1,679	705,027
11	3,833	705,027	1,674	702,868
12	3,833	702,868	1,669	700,703

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	3,833	700,703	1,664	698,534
2	3,833	698,534	1,659	696,359
3	3,833	696,359	1,653	694,179
4	3,833	694,179	1,648	691,994
5	3,833	691,994	1,643	689,804
6	3,833	689,804	1,638	687,609
7	3,833	687,609	1,633	685,408
8	3,833	685,408	1,627	683,202
9	3,833	683,202	1,622	680,991
10	3,833	680,991	1,617	678,775
11	3,833	678,775	1,612	676,553
12	3,833	676,553	1,606	674,326

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	3,833	674,326	1,601	672,094
2	3,833	672,094	1,596	669,857
3	3,833	669,857	1,590	667,614
4	3,833	667,614	1,585	665,366
5	3,833	665,366	1,580	663,112
6	3,833	663,112	1,574	660,854
7	3,833	660,854	1,569	658,589
8	3,833	658,589	1,564	656,320
9	3,833	656,320	1,558	654,045
10	3,833	654,045	1,553	651,765
11	3,833	651,765	1,547	649,479
12	3,833	649,479	1,542	647,188

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	3,833	647,188	1,537	644,891
2	3,833	644,891	1,531	642,589
3	3,833	642,589	1,526	640,282
4	3,833	640,282	1,520	637,969
5	3,833	637,969	1,515	635,650
6	3,833	635,650	1,509	633,326
7	3,833	633,326	1,504	630,996
8	3,833	630,996	1,498	628,661
9	3,833	628,661	1,493	626,321
10	3,833	626,321	1,487	623,975
11	3,833	623,975	1,481	621,623
12	3,833	621,623	1,476	619,266

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	3,833	619,266	1,470	616,903
2	3,833	616,903	1,465	614,534
3	3,833	614,534	1,459	612,160
4	3,833	612,160	1,453	609,780
5	3,833	609,780	1,448	607,395
6	3,833	607,395	1,442	605,004
7	3,833	605,004	1,436	602,607
8	3,833	602,607	1,431	600,204
9	3,833	600,204	1,425	597,796
10	3,833	597,796	1,419	595,382
11	3,833	595,382	1,414	592,963
12	3,833	592,963	1,408	590,537

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	3,833	590,537	1,402	588,106
2	3,833	588,106	1,396	585,669
3	3,833	585,669	1,390	583,226
4	3,833	583,226	1,385	580,778
5	3,833	580,778	1,379	578,324
6	3,833	578,324	1,373	575,863
7	3,833	575,863	1,367	573,397
8	3,833	573,397	1,361	570,925
9	3,833	570,925	1,355	568,448
10	3,833	568,448	1,350	565,964
11	3,833	565,964	1,344	563,475
12	3,833	563,475	1,338	560,979

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	3,833	560,979	1,332	558,478
2	3,833	558,478	1,326	555,971
3	3,833	555,971	1,320	553,457
4	3,833	553,457	1,314	550,938
5	3,833	550,938	1,308	548,413
6	3,833	548,413	1,302	545,882
7	3,833	545,882	1,296	543,344
8	3,833	543,344	1,290	540,801
9	3,833	540,801	1,284	538,252
10	3,833	538,252	1,278	535,697
11	3,833	535,697	1,272	533,135
12	3,833	533,135	1,266	530,568

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	3,833	530,568	1,260	527,994
2	3,833	527,994	1,253	525,414
3	3,833	525,414	1,247	522,829
4	3,833	522,829	1,241	520,237
5	3,833	520,237	1,235	517,639
6	3,833	517,639	1,229	515,034
7	3,833	515,034	1,223	512,424
8	3,833	512,424	1,217	509,807
9	3,833	509,807	1,210	507,184
10	3,833	507,184	1,204	504,555
11	3,833	504,555	1,198	501,920
12	3,833	501,920	1,192	499,278

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	3,833	499,278	1,185	496,630
2	3,833	496,630	1,179	493,976
3	3,833	493,976	1,173	491,316
4	3,833	491,316	1,166	488,649
5	3,833	488,649	1,160	485,976
6	3,833	485,976	1,154	483,296
7	3,833	483,296	1,147	480,610
8	3,833	480,610	1,141	477,918
9	3,833	477,918	1,135	475,219
10	3,833	475,219	1,128	472,514
11	3,833	472,514	1,122	469,803
12	3,833	469,803	1,115	467,085

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	3,833	467,085	1,109	464,361
2	3,833	464,361	1,102	461,630
3	3,833	461,630	1,096	458,893
4	3,833	458,893	1,089	456,149
5	3,833	456,149	1,083	453,398
6	3,833	453,398	1,076	450,642
7	3,833	450,642	1,070	447,878
8	3,833	447,878	1,063	445,108
9	3,833	445,108	1,057	442,332
10	3,833	442,332	1,050	439,548
11	3,833	439,548	1,043	436,759
12	3,833	436,759	1,037	433,962

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	3,833	433,962	1,030	431,159
2	3,833	431,159	1,024	428,350
3	3,833	428,350	1,017	425,533
4	3,833	425,533	1,010	422,710
5	3,833	422,710	1,003	419,881
6	3,833	419,881	997	417,044
7	3,833	417,044	990	414,201
8	3,833	414,201	983	411,351
9	3,833	411,351	976	408,494
10	3,833	408,494	970	405,631
11	3,833	405,631	963	402,760
12	3,833	402,760	956	399,883

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	3,833	399,883	949	396,999
2	3,833	396,999	942	394,108
3	3,833	394,108	936	391,211
4	3,833	391,211	929	388,306
5	3,833	388,306	922	385,395
6	3,833	385,395	915	382,476
7	3,833	382,476	908	379,551
8	3,833	379,551	901	376,619
9	3,833	376,619	894	373,680
10	3,833	373,680	887	370,734
11	3,833	370,734	880	367,780
12	3,833	367,780	873	364,820

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	3,833	364,820	866	361,853
2	3,833	361,853	859	358,879
3	3,833	358,879	852	355,897
4	3,833	355,897	845	352,909
5	3,833	352,909	838	349,913
6	3,833	349,913	831	346,911
7	3,833	346,911	823	343,901
8	3,833	343,901	816	340,884
9	3,833	340,884	809	337,860
10	3,833	337,860	802	334,829
11	3,833	334,829	795	331,790
12	3,833	331,790	788	328,745

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	3,833	328,745	780	325,692
2	3,833	325,692	773	322,631
3	3,833	322,631	766	319,564
4	3,833	319,564	758	316,489
5	3,833	316,489	751	313,407
6	3,833	313,407	744	310,318
7	3,833	310,318	737	307,221
8	3,833	307,221	729	304,117
9	3,833	304,117	722	301,006
10	3,833	301,006	714	297,887
11	3,833	297,887	707	294,761
12	3,833	294,761	700	291,627

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	3,833	291,627	692	288,486
2	3,833	288,486	685	285,338
3	3,833	285,338	677	282,182
4	3,833	282,182	670	279,018
5	3,833	279,018	662	275,847
6	3,833	275,847	655	272,669
7	3,833	272,669	647	269,482
8	3,833	269,482	640	266,289
9	3,833	266,289	632	263,088
10	3,833	263,088	624	259,879
11	3,833	259,879	617	256,662
12	3,833	256,662	609	253,438

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	3,833	253,438	601	250,206
2	3,833	250,206	594	246,967
3	3,833	246,967	586	243,720
4	3,833	243,720	578	240,465
5	3,833	240,465	571	237,202
6	3,833	237,202	563	233,932
7	3,833	233,932	555	230,654
8	3,833	230,654	547	227,368
9	3,833	227,368	540	224,074
10	3,833	224,074	532	220,773
11	3,833	220,773	524	217,464
12	3,833	217,464	516	214,146

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	3,833	214,146	508	210,821
2	3,833	210,821	500	207,488
3	3,833	207,488	492	204,147
4	3,833	204,147	484	200,799
5	3,833	200,799	476	197,442
6	3,833	197,442	468	194,077
7	3,833	194,077	460	190,704
8	3,833	190,704	452	187,324
9	3,833	187,324	444	183,935
10	3,833	183,935	436	180,538
11	3,833	180,538	428	177,133
12	3,833	177,133	420	173,720

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	3,833	173,720	412	170,299
2	3,833	170,299	404	166,870
3	3,833	166,870	396	163,432
4	3,833	163,432	388	159,987
5	3,833	159,987	379	156,533
6	3,833	156,533	371	153,071
7	3,833	153,071	363	149,601
8	3,833	149,601	355	146,123
9	3,833	146,123	347	142,636
10	3,833	142,636	338	139,141
11	3,833	139,141	330	135,638
12	3,833	135,638	322	132,126

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	3,833	132,126	313	128,606
2	3,833	128,606	305	125,078
3	3,833	125,078	297	121,542
4	3,833	121,542	288	117,997
5	3,833	117,997	280	114,443
6	3,833	114,443	271	110,881
7	3,833	110,881	263	107,311
8	3,833	107,311	254	103,732
9	3,833	103,732	246	100,145
10	3,833	100,145	237	96,549
11	3,833	96,549	229	92,945
12	3,833	92,945	220	89,332

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	3,833	89,332	212	85,710
2	3,833	85,710	203	82,080
3	3,833	82,080	194	78,441
4	3,833	78,441	186	74,794
5	3,833	74,794	177	71,138
6	3,833	71,138	168	67,473
7	3,833	67,473	160	63,800
8	3,833	63,800	151	60,118
9	3,833	60,118	142	56,427
10	3,833	56,427	134	52,727
11	3,833	52,727	125	49,019
12	3,833	49,019	116	45,301

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	3,833	45,301	107	41,575
2	3,833	41,575	98	37,840
3	3,833	37,840	89	34,096
4	3,833	34,096	80	30,344
5	3,833	30,344	72	26,582
6	3,833	26,582	63	22,812
7	3,833	22,812	54	19,032
8	3,833	19,032	45	15,244
9	3,833	15,244	36	11,446
10	3,833	11,446	27	7,640
11	3,833	7,640	18	3,824
12	3,833	3,824	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

Spacious Vacant | Prime Partial Sea View | ROI

Preferences

Quick Menu

Contact Us

RERA No. 1238