Overview

Property Details

Mortgage Calculator

UAE > Dubai > Dubai Marina > Vida Residences Dubai Marina

Upgraded, Fully Furnished, Ain and JBR Views

[LN003761]

AED6,300,000

For Sale

Ready

1,098 ft²

Overview

Sherwoods International Properties is delighted to offer Vida Residences Dubai Marina, developed by Emaar Properties, which is a stunning 50-storey waterfront development offering 1 to 4-bedroom apartments managed by Vida Hotels and Resorts. Nestled in a luxurious yacht community near Dubai Marina Mall, the residences boast breathtaking views of the bay, yachts, and the Marina skyline. Strategically positioned for convenience, it offers easy access to the tram, metro, and water taxis, connecting residents to Dubai's attractions, including boat rides to the World Islands and Burj Al Arab Jumeirah. With state-of-the-art facilities, concierge services, and round-the-clock security, Vida Residences combines luxury living with seamless connectivity. Highlights: Dubai Ain and JBR Views Cosy unit Upgraded Fully-furnished Ready to move in Amenities: Reception & Concierge service Common courtyard Cleaning service BBQ Area Jacuzzi Retail area Restaurants and Cafes Infinity Pool Steam room Sauna

Property Details

Property ID
LN003761
Property Type
Apartment
Property Status
For Sale
Year Built
0

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	13,027	3,150,000	7,481	3,144,454
2	13,027	3,144,454	7,468	3,138,895
3	13,027	3,138,895	7,454	3,133,323
4	13,027	3,133,323	7,441	3,127,737
5	13,027	3,127,737	7,428	3,122,138
6	13,027	3,122,138	7,415	3,116,526
7	13,027	3,116,526	7,401	3,110,901
8	13,027	3,110,901	7,388	3,105,262
9	13,027	3,105,262	7,374	3,099,610
10	13,027	3,099,610	7,361	3,093,945
11	13,027	3,093,945	7,348	3,088,266
12	13,027	3,088,266	7,334	3,082,574

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	13,027	3,082,574	7,321	3,076,868
2	13,027	3,076,868	7,307	3,071,148
3	13,027	3,071,148	7,293	3,065,415
4	13,027	3,065,415	7,280	3,059,668
5	13,027	3,059,668	7,266	3,053,908
6	13,027	3,053,908	7,253	3,048,134
7	13,027	3,048,134	7,239	3,042,346
8	13,027	3,042,346	7,225	3,036,545
9	13,027	3,036,545	7,211	3,030,730
10	13,027	3,030,730	7,197	3,024,900
11	13,027	3,024,900	7,184	3,019,058
12	13,027	3,019,058	7,170	3,013,201

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	13,027	3,013,201	7,156	3,007,330
2	13,027	3,007,330	7,142	3,001,445
3	13,027	3,001,445	7,128	2,995,547
4	13,027	2,995,547	7,114	2,989,634
5	13,027	2,989,634	7,100	2,983,707
6	13,027	2,983,707	7,086	2,977,767
7	13,027	2,977,767	7,072	2,971,812
8	13,027	2,971,812	7,058	2,965,843
9	13,027	2,965,843	7,043	2,959,860
10	13,027	2,959,860	7,029	2,953,862
11	13,027	2,953,862	7,015	2,947,851
12	13,027	2,947,851	7,001	2,941,825

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	13,027	2,941,825	6,986	2,935,784
2	13,027	2,935,784	6,972	2,929,730
3	13,027	2,929,730	6,958	2,923,661
4	13,027	2,923,661	6,943	2,917,578
5	13,027	2,917,578	6,929	2,911,480
6	13,027	2,911,480	6,914	2,905,368
7	13,027	2,905,368	6,900	2,899,241
8	13,027	2,899,241	6,885	2,893,099
9	13,027	2,893,099	6,871	2,886,943
10	13,027	2,886,943	6,856	2,880,773
11	13,027	2,880,773	6,841	2,874,588
12	13,027	2,874,588	6,827	2,868,388

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	13,027	2,868,388	6,812	2,862,173
2	13,027	2,862,173	6,797	2,855,944
3	13,027	2,855,944	6,782	2,849,699
4	13,027	2,849,699	6,768	2,843,440
5	13,027	2,843,440	6,753	2,837,167
6	13,027	2,837,167	6,738	2,830,878
7	13,027	2,830,878	6,723	2,824,574
8	13,027	2,824,574	6,708	2,818,255
9	13,027	2,818,255	6,693	2,811,922
10	13,027	2,811,922	6,678	2,805,573
11	13,027	2,805,573	6,663	2,799,209
12	13,027	2,799,209	6,648	2,792,830

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	13,027	2,792,830	6,632	2,786,436
2	13,027	2,786,436	6,617	2,780,027
3	13,027	2,780,027	6,602	2,773,602
4	13,027	2,773,602	6,587	2,767,163
5	13,027	2,767,163	6,572	2,760,708
6	13,027	2,760,708	6,556	2,754,237
7	13,027	2,754,237	6,541	2,747,751
8	13,027	2,747,751	6,525	2,741,250
9	13,027	2,741,250	6,510	2,734,734
10	13,027	2,734,734	6,494	2,728,202
11	13,027	2,728,202	6,479	2,721,654
12	13,027	2,721,654	6,463	2,715,091

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	13,027	2,715,091	6,448	2,708,512
2	13,027	2,708,512	6,432	2,701,918
3	13,027	2,701,918	6,417	2,695,308
4	13,027	2,695,308	6,401	2,688,682
5	13,027	2,688,682	6,385	2,682,041
6	13,027	2,682,041	6,369	2,675,384
7	13,027	2,675,384	6,354	2,668,710
8	13,027	2,668,710	6,338	2,662,022
9	13,027	2,662,022	6,322	2,655,317
10	13,027	2,655,317	6,306	2,648,596
11	13,027	2,648,596	6,290	2,641,860
12	13,027	2,641,860	6,274	2,635,107

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	13,027	2,635,107	6,258	2,628,338
2	13,027	2,628,338	6,242	2,621,553
3	13,027	2,621,553	6,226	2,614,753
4	13,027	2,614,753	6,210	2,607,936
5	13,027	2,607,936	6,193	2,601,102
6	13,027	2,601,102	6,177	2,594,253
7	13,027	2,594,253	6,161	2,587,387
8	13,027	2,587,387	6,145	2,580,505
9	13,027	2,580,505	6,128	2,573,607
10	13,027	2,573,607	6,112	2,566,692
11	13,027	2,566,692	6,095	2,559,761
12	13,027	2,559,761	6,079	2,552,813

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	13,027	2,552,813	6,062	2,545,849
2	13,027	2,545,849	6,046	2,538,869
3	13,027	2,538,869	6,029	2,531,871
4	13,027	2,531,871	6,013	2,524,857
5	13,027	2,524,857	5,996	2,517,827
6	13,027	2,517,827	5,979	2,510,780
7	13,027	2,510,780	5,963	2,503,716
8	13,027	2,503,716	5,946	2,496,635
9	13,027	2,496,635	5,929	2,489,537
10	13,027	2,489,537	5,912	2,482,423
11	13,027	2,482,423	5,895	2,475,292
12	13,027	2,475,292	5,878	2,468,144

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	13,027	2,468,144	5,861	2,460,978
2	13,027	2,460,978	5,844	2,453,796
3	13,027	2,453,796	5,827	2,446,597
4	13,027	2,446,597	5,810	2,439,380
5	13,027	2,439,380	5,793	2,432,147
6	13,027	2,432,147	5,776	2,424,896
7	13,027	2,424,896	5,759	2,417,628
8	13,027	2,417,628	5,741	2,410,343
9	13,027	2,410,343	5,724	2,403,041
10	13,027	2,403,041	5,707	2,395,721
11	13,027	2,395,721	5,689	2,388,383
12	13,027	2,388,383	5,672	2,381,029

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	13,027	2,381,029	5,654	2,373,657
2	13,027	2,373,657	5,637	2,366,267
3	13,027	2,366,267	5,619	2,358,860
4	13,027	2,358,860	5,602	2,351,435
5	13,027	2,351,435	5,584	2,343,993
6	13,027	2,343,993	5,566	2,336,533
7	13,027	2,336,533	5,549	2,329,055
8	13,027	2,329,055	5,531	2,321,559
9	13,027	2,321,559	5,513	2,314,046
10	13,027	2,314,046	5,495	2,306,515
11	13,027	2,306,515	5,477	2,298,966
12	13,027	2,298,966	5,460	2,291,399

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	13,027	2,291,399	5,442	2,283,814
2	13,027	2,283,814	5,424	2,276,211
3	13,027	2,276,211	5,406	2,268,590
4	13,027	2,268,590	5,387	2,260,951
5	13,027	2,260,951	5,369	2,253,293
6	13,027	2,253,293	5,351	2,245,618
7	13,027	2,245,618	5,333	2,237,924
8	13,027	2,237,924	5,315	2,230,212
9	13,027	2,230,212	5,296	2,222,482
10	13,027	2,222,482	5,278	2,214,733
11	13,027	2,214,733	5,259	2,206,966
12	13,027	2,206,966	5,241	2,199,180

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	13,027	2,199,180	5,223	2,191,376
2	13,027	2,191,376	5,204	2,183,554
3	13,027	2,183,554	5,185	2,175,713
4	13,027	2,175,713	5,167	2,167,853
5	13,027	2,167,853	5,148	2,159,975
6	13,027	2,159,975	5,129	2,152,078
7	13,027	2,152,078	5,111	2,144,162
8	13,027	2,144,162	5,092	2,136,227
9	13,027	2,136,227	5,073	2,128,274
10	13,027	2,128,274	5,054	2,120,301
11	13,027	2,120,301	5,035	2,112,310
12	13,027	2,112,310	5,016	2,104,299

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	13,027	2,104,299	4,997	2,096,270
2	13,027	2,096,270	4,978	2,088,222
3	13,027	2,088,222	4,959	2,080,154
4	13,027	2,080,154	4,940	2,072,067
5	13,027	2,072,067	4,921	2,063,962
6	13,027	2,063,962	4,901	2,055,836
7	13,027	2,055,836	4,882	2,047,692
8	13,027	2,047,692	4,863	2,039,528
9	13,027	2,039,528	4,843	2,031,345
10	13,027	2,031,345	4,824	2,023,142
11	13,027	2,023,142	4,804	2,014,920
12	13,027	2,014,920	4,785	2,006,679

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	13,027	2,006,679	4,765	1,998,417
2	13,027	1,998,417	4,746	1,990,137
3	13,027	1,990,137	4,726	1,981,836
4	13,027	1,981,836	4,706	1,973,516
5	13,027	1,973,516	4,687	1,965,176
6	13,027	1,965,176	4,667	1,956,816
7	13,027	1,956,816	4,647	1,948,437
8	13,027	1,948,437	4,627	1,940,037
9	13,027	1,940,037	4,607	1,931,618
10	13,027	1,931,618	4,587	1,923,178
11	13,027	1,923,178	4,567	1,914,719
12	13,027	1,914,719	4,547	1,906,239

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	13,027	1,906,239	4,527	1,897,739
2	13,027	1,897,739	4,507	1,889,219
3	13,027	1,889,219	4,486	1,880,679
4	13,027	1,880,679	4,466	1,872,119
5	13,027	1,872,119	4,446	1,863,538
6	13,027	1,863,538	4,425	1,854,937
7	13,027	1,854,937	4,405	1,846,315
8	13,027	1,846,315	4,385	1,837,673
9	13,027	1,837,673	4,364	1,829,011
10	13,027	1,829,011	4,343	1,820,328
11	13,027	1,820,328	4,323	1,811,624
12	13,027	1,811,624	4,302	1,802,899

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	13,027	1,802,899	4,281	1,794,154
2	13,027	1,794,154	4,261	1,785,388
3	13,027	1,785,388	4,240	1,776,601
4	13,027	1,776,601	4,219	1,767,794
5	13,027	1,767,794	4,198	1,758,965
6	13,027	1,758,965	4,177	1,750,116
7	13,027	1,750,116	4,156	1,741,245
8	13,027	1,741,245	4,135	1,732,354
9	13,027	1,732,354	4,114	1,723,441
10	13,027	1,723,441	4,093	1,714,507
11	13,027	1,714,507	4,071	1,705,552
12	13,027	1,705,552	4,050	1,696,576

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	13,027	1,696,576	4,029	1,687,578
2	13,027	1,687,578	4,007	1,678,559
3	13,027	1,678,559	3,986	1,669,518
4	13,027	1,669,518	3,965	1,660,456
5	13,027	1,660,456	3,943	1,651,373
6	13,027	1,651,373	3,922	1,642,268
7	13,027	1,642,268	3,900	1,633,141
8	13,027	1,633,141	3,878	1,623,993
9	13,027	1,623,993	3,856	1,614,823
10	13,027	1,614,823	3,835	1,605,631
11	13,027	1,605,631	3,813	1,596,417
12	13,027	1,596,417	3,791	1,587,182

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	13,027	1,587,182	3,769	1,577,924
2	13,027	1,577,924	3,747	1,568,645
3	13,027	1,568,645	3,725	1,559,343
4	13,027	1,559,343	3,703	1,550,020
5	13,027	1,550,020	3,681	1,540,674
6	13,027	1,540,674	3,659	1,531,306
7	13,027	1,531,306	3,636	1,521,916
8	13,027	1,521,916	3,614	1,512,503
9	13,027	1,512,503	3,592	1,503,068
10	13,027	1,503,068	3,569	1,493,611
11	13,027	1,493,611	3,547	1,484,131
12	13,027	1,484,131	3,524	1,474,629

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	13,027	1,474,629	3,502	1,465,104
2	13,027	1,465,104	3,479	1,455,557
3	13,027	1,455,557	3,456	1,445,987
4	13,027	1,445,987	3,434	1,436,394
5	13,027	1,436,394	3,411	1,426,778
6	13,027	1,426,778	3,388	1,417,140
7	13,027	1,417,140	3,365	1,407,478
8	13,027	1,407,478	3,342	1,397,794
9	13,027	1,397,794	3,319	1,388,087
10	13,027	1,388,087	3,296	1,378,356
11	13,027	1,378,356	3,273	1,368,603
12	13,027	1,368,603	3,250	1,358,826

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	13,027	1,358,826	3,227	1,349,027
2	13,027	1,349,027	3,203	1,339,203
3	13,027	1,339,203	3,180	1,329,357
4	13,027	1,329,357	3,157	1,319,487
5	13,027	1,319,487	3,133	1,309,594
6	13,027	1,309,594	3,110	1,299,677
7	13,027	1,299,677	3,086	1,289,737
8	13,027	1,289,737	3,063	1,279,773
9	13,027	1,279,773	3,039	1,269,785
10	13,027	1,269,785	3,015	1,259,774
11	13,027	1,259,774	2,991	1,249,739
12	13,027	1,249,739	2,968	1,239,680

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	13,027	1,239,680	2,944	1,229,597
2	13,027	1,229,597	2,920	1,219,490
3	13,027	1,219,490	2,896	1,209,360
4	13,027	1,209,360	2,872	1,199,205
5	13,027	1,199,205	2,848	1,189,026
6	13,027	1,189,026	2,823	1,178,823
7	13,027	1,178,823	2,799	1,168,595
8	13,027	1,168,595	2,775	1,158,344
9	13,027	1,158,344	2,751	1,148,068
10	13,027	1,148,068	2,726	1,137,767
11	13,027	1,137,767	2,702	1,127,442
12	13,027	1,127,442	2,677	1,117,093

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	13,027	1,117,093	2,653	1,106,719
2	13,027	1,106,719	2,628	1,096,320
3	13,027	1,096,320	2,603	1,085,897
4	13,027	1,085,897	2,579	1,075,449
5	13,027	1,075,449	2,554	1,064,976
6	13,027	1,064,976	2,529	1,054,478
7	13,027	1,054,478	2,504	1,043,956
8	13,027	1,043,956	2,479	1,033,408
9	13,027	1,033,408	2,454	1,022,835
10	13,027	1,022,835	2,429	1,012,238
11	13,027	1,012,238	2,404	1,001,615
12	13,027	1,001,615	2,378	990,966

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	13,027	990,966	2,353	980,293
2	13,027	980,293	2,328	969,594
3	13,027	969,594	2,302	958,870
4	13,027	958,870	2,277	948,120
5	13,027	948,120	2,251	937,345
6	13,027	937,345	2,226	926,544
7	13,027	926,544	2,200	915,717
8	13,027	915,717	2,174	904,865
9	13,027	904,865	2,149	893,987
10	13,027	893,987	2,123	883,083
11	13,027	883,083	2,097	872,154
12	13,027	872,154	2,071	861,198

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	13,027	861,198	2,045	850,216
2	13,027	850,216	2,019	839,208
3	13,027	839,208	1,993	828,174
4	13,027	828,174	1,966	817,114
5	13,027	817,114	1,940	806,028
6	13,027	806,028	1,914	794,915
7	13,027	794,915	1,887	783,776
8	13,027	783,776	1,861	772,610
9	13,027	772,610	1,834	761,418
10	13,027	761,418	1,808	750,200
11	13,027	750,200	1,781	738,954
12	13,027	738,954	1,755	727,682

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	13,027	727,682	1,728	716,383
2	13,027	716,383	1,701	705,058
3	13,027	705,058	1,674	693,705
4	13,027	693,705	1,647	682,326
5	13,027	682,326	1,620	670,919
6	13,027	670,919	1,593	659,486
7	13,027	659,486	1,566	648,025
8	13,027	648,025	1,539	636,537
9	13,027	636,537	1,511	625,022
10	13,027	625,022	1,484	613,479
11	13,027	613,479	1,457	601,909
12	13,027	601,909	1,429	590,311

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	13,027	590,311	1,401	578,686
2	13,027	578,686	1,374	567,034
3	13,027	567,034	1,346	555,353
4	13,027	555,353	1,318	543,645
5	13,027	543,645	1,291	531,909
6	13,027	531,909	1,263	520,146
7	13,027	520,146	1,235	508,354
8	13,027	508,354	1,207	496,534
9	13,027	496,534	1,179	484,686
10	13,027	484,686	1,151	472,810
11	13,027	472,810	1,122	460,906
12	13,027	460,906	1,094	448,974

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	13,027	448,974	1,066	437,013
2	13,027	437,013	1,037	425,024
3	13,027	425,024	1,009	413,006
4	13,027	413,006	980	400,960
5	13,027	400,960	952	388,885
6	13,027	388,885	923	376,782
7	13,027	376,782	894	364,650
8	13,027	364,650	866	352,489
9	13,027	352,489	837	340,299
10	13,027	340,299	808	328,080
11	13,027	328,080	779	315,832
12	13,027	315,832	750	303,555

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	13,027	303,555	720	291,249
2	13,027	291,249	691	278,914
3	13,027	278,914	662	266,549
4	13,027	266,549	633	254,155
5	13,027	254,155	603	241,732
6	13,027	241,732	574	229,279
7	13,027	229,279	544	216,796
8	13,027	216,796	514	204,284
9	13,027	204,284	485	191,742
10	13,027	191,742	455	179,170
11	13,027	179,170	425	166,569
12	13,027	166,569	395	153,937

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	13,027	153,937	365	141,276
2	13,027	141,276	335	128,584
3	13,027	128,584	305	115,863
4	13,027	115,863	275	103,111
5	13,027	103,111	244	90,329
6	13,027	90,329	214	77,516
7	13,027	77,516	184	64,673
8	13,027	64,673	153	51,800
9	13,027	51,800	123	38,896
10	13,027	38,896	92	25,961
11	13,027	25,961	61	12,996
12	13,027	12,996	30	5

Sally Rose Tan

Sales Support Executive

Vida Residences Dubai Marina

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

Upgraded, Fully Furnished, Ain and JBR Views

Preferences

Quick Menu

Contact Us

RERA No. 1238