Necessary
Always Enabled
Overview
Property Details
Features
Mortgage Calculator
Beautifully maintained Spacious 1 Bed apartment with Dubai Wheel Views
UAE > Dubai > Dubai Marina > Zumurud Tower
photos
MAP
UAE > Dubai > Dubai Marina > Zumurud Tower
Beautifully maintained Spacious 1 Bed apartment with Dubai Wheel Views
[LN001633]
AED2,000,000
For Sale
Ready
1
2
1,319 ft²
Overview
ASPACIOUS ONE BEDROOM APARTMENT MARINA AND DUBAI WHEEL VIEWS WITH ALL AROUND BALCONY FOR RENT IN ZUMURUD DUBAI MARINA.
FULLY FURNISHED ONE BEDROOM WITH AN AREA OF (1319 sq ft) (it is actually the size of two bedroom ).
Currently/now rented annually at
14,000 dhs x12 cheques (ALL UTILITY BILLS INCLUDED DEWA WIFI AND CHILLER INCLUDED).
Huge balcony all around. It is actually the size of two bedroom.
View: fascinating Full Marina
- Very well maintained.
- All kitchen appliances provided ( Fridge, cooker, washing machine/drier, microwave, etc)
- King size bed set European style, Dressing table, EKIA High Style dining table with Chairs, EKIA sofa bed, living room sofa Set with middle table, TV screen, and many others provided.
- zumurud tower uniquely located ( one minute walking distance from the beach and Jumeirah walk and meraas walk, one minute walk from metro/train station, surrounded by supermarkets and restaurants, direct access to sheikh Zayed road (in and out) without any traffic jam whatsoever.
- FREE CHILLER.
- EXCELLENT BUILDING SERVICES, 24/7 security. DELUX FINISHING.
- FREE USE OF SWIMMING POOL, SAWNA, AND HEALTHY CLUB FACILITIES in the Building.
- ONE COVERED PARKING LOT.
Property Details
Property ID
LN001633
Property Type
Apartment
Property Status
For Sale
Year Built
2010
Facts and Features
Cycling tracks
Fitness Center
Concierge service
Marina Berth
Metro station
Gymnasium
On mid floor
Beach Access
Mortgage Calculator
SCHEDULE
| YEAR 1 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 1,000,000 | 2,375 | 998,239 |
| 2 | 4,135 | 998,239 | 2,370 | 996,474 |
| 3 | 4,135 | 996,474 | 2,366 | 994,705 |
| 4 | 4,135 | 994,705 | 2,362 | 992,932 |
| 5 | 4,135 | 992,932 | 2,358 | 991,155 |
| 6 | 4,135 | 991,155 | 2,353 | 989,373 |
| 7 | 4,135 | 989,373 | 2,349 | 987,587 |
| 8 | 4,135 | 987,587 | 2,345 | 985,797 |
| 9 | 4,135 | 985,797 | 2,341 | 984,003 |
| 10 | 4,135 | 984,003 | 2,337 | 982,204 |
| 11 | 4,135 | 982,204 | 2,332 | 980,402 |
| 12 | 4,135 | 980,402 | 2,328 | 978,594 |
| YEAR 2 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 978,594 | 2,324 | 976,783 |
| 2 | 4,135 | 976,783 | 2,319 | 974,967 |
| 3 | 4,135 | 974,967 | 2,315 | 973,147 |
| 4 | 4,135 | 973,147 | 2,311 | 971,323 |
| 5 | 4,135 | 971,323 | 2,306 | 969,494 |
| 6 | 4,135 | 969,494 | 2,302 | 967,661 |
| 7 | 4,135 | 967,661 | 2,298 | 965,824 |
| 8 | 4,135 | 965,824 | 2,293 | 963,982 |
| 9 | 4,135 | 963,982 | 2,289 | 962,136 |
| 10 | 4,135 | 962,136 | 2,285 | 960,286 |
| 11 | 4,135 | 960,286 | 2,280 | 958,431 |
| 12 | 4,135 | 958,431 | 2,276 | 956,571 |
| YEAR 3 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 956,571 | 2,271 | 954,708 |
| 2 | 4,135 | 954,708 | 2,267 | 952,839 |
| 3 | 4,135 | 952,839 | 2,262 | 950,967 |
| 4 | 4,135 | 950,967 | 2,258 | 949,090 |
| 5 | 4,135 | 949,090 | 2,254 | 947,208 |
| 6 | 4,135 | 947,208 | 2,249 | 945,322 |
| 7 | 4,135 | 945,322 | 2,245 | 943,432 |
| 8 | 4,135 | 943,432 | 2,240 | 941,537 |
| 9 | 4,135 | 941,537 | 2,236 | 939,638 |
| 10 | 4,135 | 939,638 | 2,231 | 937,734 |
| 11 | 4,135 | 937,734 | 2,227 | 935,825 |
| 12 | 4,135 | 935,825 | 2,222 | 933,912 |
| YEAR 4 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 933,912 | 2,218 | 931,995 |
| 2 | 4,135 | 931,995 | 2,213 | 930,073 |
| 3 | 4,135 | 930,073 | 2,208 | 928,146 |
| 4 | 4,135 | 928,146 | 2,204 | 926,215 |
| 5 | 4,135 | 926,215 | 2,199 | 924,279 |
| 6 | 4,135 | 924,279 | 2,195 | 922,339 |
| 7 | 4,135 | 922,339 | 2,190 | 920,394 |
| 8 | 4,135 | 920,394 | 2,185 | 918,444 |
| 9 | 4,135 | 918,444 | 2,181 | 916,490 |
| 10 | 4,135 | 916,490 | 2,176 | 914,531 |
| 11 | 4,135 | 914,531 | 2,172 | 912,567 |
| 12 | 4,135 | 912,567 | 2,167 | 910,599 |
| YEAR 5 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 910,599 | 2,162 | 908,626 |
| 2 | 4,135 | 908,626 | 2,157 | 906,648 |
| 3 | 4,135 | 906,648 | 2,153 | 904,666 |
| 4 | 4,135 | 904,666 | 2,148 | 902,679 |
| 5 | 4,135 | 902,679 | 2,143 | 900,687 |
| 6 | 4,135 | 900,687 | 2,139 | 898,691 |
| 7 | 4,135 | 898,691 | 2,134 | 896,690 |
| 8 | 4,135 | 896,690 | 2,129 | 894,684 |
| 9 | 4,135 | 894,684 | 2,124 | 892,673 |
| 10 | 4,135 | 892,673 | 2,120 | 890,658 |
| 11 | 4,135 | 890,658 | 2,115 | 888,637 |
| 12 | 4,135 | 888,637 | 2,110 | 886,612 |
| YEAR 6 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 886,612 | 2,105 | 884,583 |
| 2 | 4,135 | 884,583 | 2,100 | 882,548 |
| 3 | 4,135 | 882,548 | 2,096 | 880,508 |
| 4 | 4,135 | 880,508 | 2,091 | 878,464 |
| 5 | 4,135 | 878,464 | 2,086 | 876,415 |
| 6 | 4,135 | 876,415 | 2,081 | 874,361 |
| 7 | 4,135 | 874,361 | 2,076 | 872,302 |
| 8 | 4,135 | 872,302 | 2,071 | 870,238 |
| 9 | 4,135 | 870,238 | 2,066 | 868,169 |
| 10 | 4,135 | 868,169 | 2,061 | 866,095 |
| 11 | 4,135 | 866,095 | 2,056 | 864,017 |
| 12 | 4,135 | 864,017 | 2,052 | 861,933 |
| YEAR 7 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 861,933 | 2,047 | 859,845 |
| 2 | 4,135 | 859,845 | 2,042 | 857,751 |
| 3 | 4,135 | 857,751 | 2,037 | 855,653 |
| 4 | 4,135 | 855,653 | 2,032 | 853,550 |
| 5 | 4,135 | 853,550 | 2,027 | 851,441 |
| 6 | 4,135 | 851,441 | 2,022 | 849,328 |
| 7 | 4,135 | 849,328 | 2,017 | 847,209 |
| 8 | 4,135 | 847,209 | 2,012 | 845,086 |
| 9 | 4,135 | 845,086 | 2,007 | 842,957 |
| 10 | 4,135 | 842,957 | 2,002 | 840,824 |
| 11 | 4,135 | 840,824 | 1,996 | 838,685 |
| 12 | 4,135 | 838,685 | 1,991 | 836,542 |
| YEAR 8 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 836,542 | 1,986 | 834,393 |
| 2 | 4,135 | 834,393 | 1,981 | 832,239 |
| 3 | 4,135 | 832,239 | 1,976 | 830,080 |
| 4 | 4,135 | 830,080 | 1,971 | 827,916 |
| 5 | 4,135 | 827,916 | 1,966 | 825,746 |
| 6 | 4,135 | 825,746 | 1,961 | 823,572 |
| 7 | 4,135 | 823,572 | 1,955 | 821,392 |
| 8 | 4,135 | 821,392 | 1,950 | 819,208 |
| 9 | 4,135 | 819,208 | 1,945 | 817,018 |
| 10 | 4,135 | 817,018 | 1,940 | 814,823 |
| 11 | 4,135 | 814,823 | 1,935 | 812,622 |
| 12 | 4,135 | 812,622 | 1,929 | 810,417 |
| YEAR 9 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 810,417 | 1,924 | 808,206 |
| 2 | 4,135 | 808,206 | 1,919 | 805,990 |
| 3 | 4,135 | 805,990 | 1,914 | 803,768 |
| 4 | 4,135 | 803,768 | 1,908 | 801,542 |
| 5 | 4,135 | 801,542 | 1,903 | 799,310 |
| 6 | 4,135 | 799,310 | 1,898 | 797,073 |
| 7 | 4,135 | 797,073 | 1,893 | 794,830 |
| 8 | 4,135 | 794,830 | 1,887 | 792,582 |
| 9 | 4,135 | 792,582 | 1,882 | 790,329 |
| 10 | 4,135 | 790,329 | 1,877 | 788,070 |
| 11 | 4,135 | 788,070 | 1,871 | 785,807 |
| 12 | 4,135 | 785,807 | 1,866 | 783,537 |
| YEAR 10 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 783,537 | 1,860 | 781,263 |
| 2 | 4,135 | 781,263 | 1,855 | 778,983 |
| 3 | 4,135 | 778,983 | 1,850 | 776,697 |
| 4 | 4,135 | 776,697 | 1,844 | 774,406 |
| 5 | 4,135 | 774,406 | 1,839 | 772,110 |
| 6 | 4,135 | 772,110 | 1,833 | 769,808 |
| 7 | 4,135 | 769,808 | 1,828 | 767,501 |
| 8 | 4,135 | 767,501 | 1,822 | 765,188 |
| 9 | 4,135 | 765,188 | 1,817 | 762,870 |
| 10 | 4,135 | 762,870 | 1,811 | 760,546 |
| 11 | 4,135 | 760,546 | 1,806 | 758,217 |
| 12 | 4,135 | 758,217 | 1,800 | 755,882 |
| YEAR 11 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 755,882 | 1,795 | 753,541 |
| 2 | 4,135 | 753,541 | 1,789 | 751,196 |
| 3 | 4,135 | 751,196 | 1,784 | 748,844 |
| 4 | 4,135 | 748,844 | 1,778 | 746,487 |
| 5 | 4,135 | 746,487 | 1,772 | 744,124 |
| 6 | 4,135 | 744,124 | 1,767 | 741,756 |
| 7 | 4,135 | 741,756 | 1,761 | 739,382 |
| 8 | 4,135 | 739,382 | 1,756 | 737,003 |
| 9 | 4,135 | 737,003 | 1,750 | 734,617 |
| 10 | 4,135 | 734,617 | 1,744 | 732,227 |
| 11 | 4,135 | 732,227 | 1,739 | 729,830 |
| 12 | 4,135 | 729,830 | 1,733 | 727,428 |
| YEAR 12 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 727,428 | 1,727 | 725,020 |
| 2 | 4,135 | 725,020 | 1,721 | 722,606 |
| 3 | 4,135 | 722,606 | 1,716 | 720,187 |
| 4 | 4,135 | 720,187 | 1,710 | 717,762 |
| 5 | 4,135 | 717,762 | 1,704 | 715,331 |
| 6 | 4,135 | 715,331 | 1,698 | 712,894 |
| 7 | 4,135 | 712,894 | 1,693 | 710,452 |
| 8 | 4,135 | 710,452 | 1,687 | 708,003 |
| 9 | 4,135 | 708,003 | 1,681 | 705,549 |
| 10 | 4,135 | 705,549 | 1,675 | 703,090 |
| 11 | 4,135 | 703,090 | 1,669 | 700,624 |
| 12 | 4,135 | 700,624 | 1,663 | 698,152 |
| YEAR 13 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 698,152 | 1,658 | 695,675 |
| 2 | 4,135 | 695,675 | 1,652 | 693,191 |
| 3 | 4,135 | 693,191 | 1,646 | 690,702 |
| 4 | 4,135 | 690,702 | 1,640 | 688,207 |
| 5 | 4,135 | 688,207 | 1,634 | 685,706 |
| 6 | 4,135 | 685,706 | 1,628 | 683,199 |
| 7 | 4,135 | 683,199 | 1,622 | 680,686 |
| 8 | 4,135 | 680,686 | 1,616 | 678,167 |
| 9 | 4,135 | 678,167 | 1,610 | 675,642 |
| 10 | 4,135 | 675,642 | 1,604 | 673,111 |
| 11 | 4,135 | 673,111 | 1,598 | 670,574 |
| 12 | 4,135 | 670,574 | 1,592 | 668,031 |
| YEAR 14 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 668,031 | 1,586 | 665,482 |
| 2 | 4,135 | 665,482 | 1,580 | 662,927 |
| 3 | 4,135 | 662,927 | 1,574 | 660,366 |
| 4 | 4,135 | 660,366 | 1,568 | 657,799 |
| 5 | 4,135 | 657,799 | 1,562 | 655,226 |
| 6 | 4,135 | 655,226 | 1,556 | 652,646 |
| 7 | 4,135 | 652,646 | 1,550 | 650,061 |
| 8 | 4,135 | 650,061 | 1,543 | 647,469 |
| 9 | 4,135 | 647,469 | 1,537 | 644,871 |
| 10 | 4,135 | 644,871 | 1,531 | 642,267 |
| 11 | 4,135 | 642,267 | 1,525 | 639,657 |
| 12 | 4,135 | 639,657 | 1,519 | 637,041 |
| YEAR 15 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 637,041 | 1,512 | 634,418 |
| 2 | 4,135 | 634,418 | 1,506 | 631,789 |
| 3 | 4,135 | 631,789 | 1,500 | 629,154 |
| 4 | 4,135 | 629,154 | 1,494 | 626,513 |
| 5 | 4,135 | 626,513 | 1,487 | 623,865 |
| 6 | 4,135 | 623,865 | 1,481 | 621,211 |
| 7 | 4,135 | 621,211 | 1,475 | 618,551 |
| 8 | 4,135 | 618,551 | 1,469 | 615,884 |
| 9 | 4,135 | 615,884 | 1,462 | 613,212 |
| 10 | 4,135 | 613,212 | 1,456 | 610,532 |
| 11 | 4,135 | 610,532 | 1,450 | 607,847 |
| 12 | 4,135 | 607,847 | 1,443 | 605,155 |
| YEAR 16 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 605,155 | 1,437 | 602,457 |
| 2 | 4,135 | 602,457 | 1,430 | 599,752 |
| 3 | 4,135 | 599,752 | 1,424 | 597,041 |
| 4 | 4,135 | 597,041 | 1,417 | 594,323 |
| 5 | 4,135 | 594,323 | 1,411 | 591,599 |
| 6 | 4,135 | 591,599 | 1,405 | 588,869 |
| 7 | 4,135 | 588,869 | 1,398 | 586,132 |
| 8 | 4,135 | 586,132 | 1,392 | 583,388 |
| 9 | 4,135 | 583,388 | 1,385 | 580,638 |
| 10 | 4,135 | 580,638 | 1,379 | 577,881 |
| 11 | 4,135 | 577,881 | 1,372 | 575,118 |
| 12 | 4,135 | 575,118 | 1,365 | 572,349 |
| YEAR 17 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 572,349 | 1,359 | 569,572 |
| 2 | 4,135 | 569,572 | 1,352 | 566,790 |
| 3 | 4,135 | 566,790 | 1,346 | 564,000 |
| 4 | 4,135 | 564,000 | 1,339 | 561,204 |
| 5 | 4,135 | 561,204 | 1,332 | 558,401 |
| 6 | 4,135 | 558,401 | 1,326 | 555,592 |
| 7 | 4,135 | 555,592 | 1,319 | 552,776 |
| 8 | 4,135 | 552,776 | 1,312 | 549,953 |
| 9 | 4,135 | 549,953 | 1,306 | 547,124 |
| 10 | 4,135 | 547,124 | 1,299 | 544,288 |
| 11 | 4,135 | 544,288 | 1,292 | 541,445 |
| 12 | 4,135 | 541,445 | 1,285 | 538,595 |
| YEAR 18 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 538,595 | 1,279 | 535,739 |
| 2 | 4,135 | 535,739 | 1,272 | 532,875 |
| 3 | 4,135 | 532,875 | 1,265 | 530,005 |
| 4 | 4,135 | 530,005 | 1,258 | 527,129 |
| 5 | 4,135 | 527,129 | 1,251 | 524,245 |
| 6 | 4,135 | 524,245 | 1,245 | 521,355 |
| 7 | 4,135 | 521,355 | 1,238 | 518,457 |
| 8 | 4,135 | 518,457 | 1,231 | 515,553 |
| 9 | 4,135 | 515,553 | 1,224 | 512,642 |
| 10 | 4,135 | 512,642 | 1,217 | 509,724 |
| 11 | 4,135 | 509,724 | 1,210 | 506,799 |
| 12 | 4,135 | 506,799 | 1,203 | 503,867 |
| YEAR 19 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 503,867 | 1,196 | 500,928 |
| 2 | 4,135 | 500,928 | 1,189 | 497,982 |
| 3 | 4,135 | 497,982 | 1,182 | 495,029 |
| 4 | 4,135 | 495,029 | 1,175 | 492,069 |
| 5 | 4,135 | 492,069 | 1,168 | 489,102 |
| 6 | 4,135 | 489,102 | 1,161 | 486,128 |
| 7 | 4,135 | 486,128 | 1,154 | 483,147 |
| 8 | 4,135 | 483,147 | 1,147 | 480,159 |
| 9 | 4,135 | 480,159 | 1,140 | 477,164 |
| 10 | 4,135 | 477,164 | 1,133 | 474,162 |
| 11 | 4,135 | 474,162 | 1,126 | 471,152 |
| 12 | 4,135 | 471,152 | 1,118 | 468,136 |
| YEAR 20 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 468,136 | 1,111 | 465,112 |
| 2 | 4,135 | 465,112 | 1,104 | 462,081 |
| 3 | 4,135 | 462,081 | 1,097 | 459,043 |
| 4 | 4,135 | 459,043 | 1,090 | 455,998 |
| 5 | 4,135 | 455,998 | 1,082 | 452,945 |
| 6 | 4,135 | 452,945 | 1,075 | 449,885 |
| 7 | 4,135 | 449,885 | 1,068 | 446,818 |
| 8 | 4,135 | 446,818 | 1,061 | 443,744 |
| 9 | 4,135 | 443,744 | 1,053 | 440,662 |
| 10 | 4,135 | 440,662 | 1,046 | 437,573 |
| 11 | 4,135 | 437,573 | 1,039 | 434,477 |
| 12 | 4,135 | 434,477 | 1,031 | 431,373 |
| YEAR 21 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 431,373 | 1,024 | 428,262 |
| 2 | 4,135 | 428,262 | 1,017 | 425,144 |
| 3 | 4,135 | 425,144 | 1,009 | 422,018 |
| 4 | 4,135 | 422,018 | 1,002 | 418,884 |
| 5 | 4,135 | 418,884 | 994 | 415,744 |
| 6 | 4,135 | 415,744 | 987 | 412,596 |
| 7 | 4,135 | 412,596 | 979 | 409,440 |
| 8 | 4,135 | 409,440 | 972 | 406,277 |
| 9 | 4,135 | 406,277 | 964 | 403,106 |
| 10 | 4,135 | 403,106 | 957 | 399,928 |
| 11 | 4,135 | 399,928 | 949 | 396,742 |
| 12 | 4,135 | 396,742 | 942 | 393,549 |
| YEAR 22 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 393,549 | 934 | 390,348 |
| 2 | 4,135 | 390,348 | 927 | 387,139 |
| 3 | 4,135 | 387,139 | 919 | 383,923 |
| 4 | 4,135 | 383,923 | 911 | 380,700 |
| 5 | 4,135 | 380,700 | 904 | 377,468 |
| 6 | 4,135 | 377,468 | 896 | 374,229 |
| 7 | 4,135 | 374,229 | 888 | 370,982 |
| 8 | 4,135 | 370,982 | 881 | 367,728 |
| 9 | 4,135 | 367,728 | 873 | 364,466 |
| 10 | 4,135 | 364,466 | 865 | 361,196 |
| 11 | 4,135 | 361,196 | 857 | 357,918 |
| 12 | 4,135 | 357,918 | 850 | 354,632 |
| YEAR 23 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 354,632 | 842 | 351,339 |
| 2 | 4,135 | 351,339 | 834 | 348,038 |
| 3 | 4,135 | 348,038 | 826 | 344,729 |
| 4 | 4,135 | 344,729 | 818 | 341,412 |
| 5 | 4,135 | 341,412 | 810 | 338,087 |
| 6 | 4,135 | 338,087 | 802 | 334,755 |
| 7 | 4,135 | 334,755 | 795 | 331,414 |
| 8 | 4,135 | 331,414 | 787 | 328,066 |
| 9 | 4,135 | 328,066 | 779 | 324,709 |
| 10 | 4,135 | 324,709 | 771 | 321,345 |
| 11 | 4,135 | 321,345 | 763 | 317,973 |
| 12 | 4,135 | 317,973 | 755 | 314,592 |
| YEAR 24 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 314,592 | 747 | 311,204 |
| 2 | 4,135 | 311,204 | 739 | 307,807 |
| 3 | 4,135 | 307,807 | 731 | 304,403 |
| 4 | 4,135 | 304,403 | 722 | 300,990 |
| 5 | 4,135 | 300,990 | 714 | 297,569 |
| 6 | 4,135 | 297,569 | 706 | 294,141 |
| 7 | 4,135 | 294,141 | 698 | 290,704 |
| 8 | 4,135 | 290,704 | 690 | 287,258 |
| 9 | 4,135 | 287,258 | 682 | 283,805 |
| 10 | 4,135 | 283,805 | 674 | 280,344 |
| 11 | 4,135 | 280,344 | 665 | 276,874 |
| 12 | 4,135 | 276,874 | 657 | 273,396 |
| YEAR 25 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 273,396 | 649 | 269,910 |
| 2 | 4,135 | 269,910 | 641 | 266,415 |
| 3 | 4,135 | 266,415 | 632 | 262,912 |
| 4 | 4,135 | 262,912 | 624 | 259,401 |
| 5 | 4,135 | 259,401 | 616 | 255,882 |
| 6 | 4,135 | 255,882 | 607 | 252,354 |
| 7 | 4,135 | 252,354 | 599 | 248,817 |
| 8 | 4,135 | 248,817 | 590 | 245,273 |
| 9 | 4,135 | 245,273 | 582 | 241,720 |
| 10 | 4,135 | 241,720 | 574 | 238,158 |
| 11 | 4,135 | 238,158 | 565 | 234,588 |
| 12 | 4,135 | 234,588 | 557 | 231,010 |
| YEAR 26 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 231,010 | 548 | 227,423 |
| 2 | 4,135 | 227,423 | 540 | 223,828 |
| 3 | 4,135 | 223,828 | 531 | 220,224 |
| 4 | 4,135 | 220,224 | 523 | 216,611 |
| 5 | 4,135 | 216,611 | 514 | 212,990 |
| 6 | 4,135 | 212,990 | 505 | 209,360 |
| 7 | 4,135 | 209,360 | 497 | 205,722 |
| 8 | 4,135 | 205,722 | 488 | 202,075 |
| 9 | 4,135 | 202,075 | 479 | 198,419 |
| 10 | 4,135 | 198,419 | 471 | 194,755 |
| 11 | 4,135 | 194,755 | 462 | 191,082 |
| 12 | 4,135 | 191,082 | 453 | 187,400 |
| YEAR 27 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 187,400 | 445 | 183,710 |
| 2 | 4,135 | 183,710 | 436 | 180,010 |
| 3 | 4,135 | 180,010 | 427 | 176,302 |
| 4 | 4,135 | 176,302 | 418 | 172,585 |
| 5 | 4,135 | 172,585 | 409 | 168,860 |
| 6 | 4,135 | 168,860 | 401 | 165,125 |
| 7 | 4,135 | 165,125 | 392 | 161,382 |
| 8 | 4,135 | 161,382 | 383 | 157,630 |
| 9 | 4,135 | 157,630 | 374 | 153,868 |
| 10 | 4,135 | 153,868 | 365 | 150,098 |
| 11 | 4,135 | 150,098 | 356 | 146,319 |
| 12 | 4,135 | 146,319 | 347 | 142,531 |
| YEAR 28 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 142,531 | 338 | 138,734 |
| 2 | 4,135 | 138,734 | 329 | 134,928 |
| 3 | 4,135 | 134,928 | 320 | 131,113 |
| 4 | 4,135 | 131,113 | 311 | 127,289 |
| 5 | 4,135 | 127,289 | 302 | 123,455 |
| 6 | 4,135 | 123,455 | 293 | 119,613 |
| 7 | 4,135 | 119,613 | 284 | 115,761 |
| 8 | 4,135 | 115,761 | 274 | 111,901 |
| 9 | 4,135 | 111,901 | 265 | 108,031 |
| 10 | 4,135 | 108,031 | 256 | 104,152 |
| 11 | 4,135 | 104,152 | 247 | 100,264 |
| 12 | 4,135 | 100,264 | 238 | 96,366 |
| YEAR 29 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 96,366 | 228 | 92,460 |
| 2 | 4,135 | 92,460 | 219 | 88,544 |
| 3 | 4,135 | 88,544 | 210 | 84,618 |
| 4 | 4,135 | 84,618 | 200 | 80,684 |
| 5 | 4,135 | 80,684 | 191 | 76,740 |
| 6 | 4,135 | 76,740 | 182 | 72,787 |
| 7 | 4,135 | 72,787 | 172 | 68,824 |
| 8 | 4,135 | 68,824 | 163 | 64,852 |
| 9 | 4,135 | 64,852 | 154 | 60,870 |
| 10 | 4,135 | 60,870 | 144 | 56,879 |
| 11 | 4,135 | 56,879 | 135 | 52,879 |
| 12 | 4,135 | 52,879 | 125 | 48,869 |
| YEAR 30 | ||||
| # Month | Payment | Principle | Interest | Balance |
|---|---|---|---|---|
| 1 | 4,135 | 48,869 | 116 | 44,849 |
| 2 | 4,135 | 44,849 | 106 | 40,820 |
| 3 | 4,135 | 40,820 | 96 | 36,781 |
| 4 | 4,135 | 36,781 | 87 | 32,733 |
| 5 | 4,135 | 32,733 | 77 | 28,675 |
| 6 | 4,135 | 28,675 | 68 | 24,608 |
| 7 | 4,135 | 24,608 | 58 | 20,531 |
| 8 | 4,135 | 20,531 | 48 | 16,444 |
| 9 | 4,135 | 16,444 | 39 | 12,348 |
| 10 | 4,135 | 12,348 | 29 | 8,241 |
| 11 | 4,135 | 8,241 | 19 | 4,125 |
| 12 | 4,135 | 4,125 | 9 | 1 |
Aquib Farooq
Relationship Manager
Nathanial Lewis
Hello! Please leave your contact information below.
Preferences
Units of measure
ft²
Square Foot (ft²)
APPLY
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
Privacy Policy
This website uses cookies to improve your experience while you navigate through the website. Out of these cookies, the cookies that are categorized as necessary are stored on your browser as they are essential for the working of basic functionalities of the website. We also use third-party cookies that help us analyze and understand how you use this website. These cookies will be stored in your browser only with your consent. You also have the option to opt-out of these cookies. But opting out of some of these cookies may have an effect on your browsing experience.
Necessary cookies are absolutely essential for the website to function properly. This category only includes cookies that ensures basic functionalities and security features of the website. These cookies do not store any personal information.
Not Necessary
Enabled
Disabled
Any cookies that may not be particularly necessary for the website to function and is used specifically to collect user personal data via analytics, ads, other embedded contents are termed as non-necessary cookies. It is mandatory to procure user consent prior to running these cookies on your website.
Privacy & Cookies Policy
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.
Stay Informed on Market Developments
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
RERA No. 1238
2025© All right reserved by Sherwoods