Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > Dubai Production City (IMPZ) > Samana Portofino

Big Layout | Private Swimming Pool | Payment Plan

[LN003111]

AED900,000

For Sale

Off-plan

408 ft²

Overview

Flexible Payment Plan: 50% on Transfer handover in March 2026 Post-handover: 0.5% per month until 2030 Highlights: Apartments with private pools offering panoramic Dubai views Contemporary architecture with futuristic interiors Close to iconic landmarks and major highways Beautifully landscaped green spaces and walking paths State-of-the-art fitness center and children’s play area 24/7 security and a host of leisure amenities Samana Portofino is a luxurious residential masterpiece located in Dubai Production City (IMPZ). This exceptional development combines Italian elegance with Dubai’s signature sophistication. Offering a selection of studios, 1, and 2-bedroom apartments, each unit features a private pool on the balcony, setting a new standard. Your Investment – Your Home – Your Partner Disclaimer: Images used in this ad are for illustrative purposes only.

Property Details

Property ID
LN003111
Property Type
Apartment
Property Status
For Sale
Year Built
2027

More Info

This Listing has been verified by Dubai Land Department

Listing No: 71545550898

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	1,861	450,000	1,068	449,207
2	1,861	449,207	1,066	448,413
3	1,861	448,413	1,064	447,617
4	1,861	447,617	1,063	446,819
5	1,861	446,819	1,061	446,019
6	1,861	446,019	1,059	445,218
7	1,861	445,218	1,057	444,414
8	1,861	444,414	1,055	443,608
9	1,861	443,608	1,053	442,801
10	1,861	442,801	1,051	441,992
11	1,861	441,992	1,049	441,180
12	1,861	441,180	1,047	440,367

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	1,861	440,367	1,045	439,552
2	1,861	439,552	1,043	438,735
3	1,861	438,735	1,041	437,916
4	1,861	437,916	1,040	437,095
5	1,861	437,095	1,038	436,272
6	1,861	436,272	1,036	435,447
7	1,861	435,447	1,034	434,620
8	1,861	434,620	1,032	433,792
9	1,861	433,792	1,030	432,961
10	1,861	432,961	1,028	432,128
11	1,861	432,128	1,026	431,294
12	1,861	431,294	1,024	430,457

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	1,861	430,457	1,022	429,618
2	1,861	429,618	1,020	428,777
3	1,861	428,777	1,018	427,935
4	1,861	427,935	1,016	427,090
5	1,861	427,090	1,014	426,243
6	1,861	426,243	1,012	425,395
7	1,861	425,395	1,010	424,544
8	1,861	424,544	1,008	423,691
9	1,861	423,691	1,006	422,837
10	1,861	422,837	1,004	421,980
11	1,861	421,980	1,002	421,121
12	1,861	421,121	1,000	420,260

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	1,861	420,260	998	419,397
2	1,861	419,397	996	418,532
3	1,861	418,532	994	417,665
4	1,861	417,665	991	416,796
5	1,861	416,796	989	415,925
6	1,861	415,925	987	415,052
7	1,861	415,052	985	414,177
8	1,861	414,177	983	413,299
9	1,861	413,299	981	412,420
10	1,861	412,420	979	411,539
11	1,861	411,539	977	410,655
12	1,861	410,655	975	409,769

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	1,861	409,769	973	408,881
2	1,861	408,881	971	407,992
3	1,861	407,992	968	407,099
4	1,861	407,099	966	406,205
5	1,861	406,205	964	405,309
6	1,861	405,309	962	404,411
7	1,861	404,411	960	403,510
8	1,861	403,510	958	402,607
9	1,861	402,607	956	401,703
10	1,861	401,703	954	400,796
11	1,861	400,796	951	399,887
12	1,861	399,887	949	398,975

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	1,861	398,975	947	398,062
2	1,861	398,062	945	397,146
3	1,861	397,146	943	396,228
4	1,861	396,228	941	395,309
5	1,861	395,309	938	394,386
6	1,861	394,386	936	393,462
7	1,861	393,462	934	392,535
8	1,861	392,535	932	391,607
9	1,861	391,607	930	390,676
10	1,861	390,676	927	389,743
11	1,861	389,743	925	388,807
12	1,861	388,807	923	387,870

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	1,861	387,870	921	386,930
2	1,861	386,930	918	385,988
3	1,861	385,988	916	385,044
4	1,861	385,044	914	384,097
5	1,861	384,097	912	383,148
6	1,861	383,148	909	382,197
7	1,861	382,197	907	381,244
8	1,861	381,244	905	380,288
9	1,861	380,288	903	379,331
10	1,861	379,331	900	378,370
11	1,861	378,370	898	377,408
12	1,861	377,408	896	376,443

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	1,861	376,443	894	375,476
2	1,861	375,476	891	374,507
3	1,861	374,507	889	373,536
4	1,861	373,536	887	372,562
5	1,861	372,562	884	371,586
6	1,861	371,586	882	370,607
7	1,861	370,607	880	369,626
8	1,861	369,626	877	368,643
9	1,861	368,643	875	367,658
10	1,861	367,658	873	366,670
11	1,861	366,670	870	365,680
12	1,861	365,680	868	364,687

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	1,861	364,687	866	363,692
2	1,861	363,692	863	362,695
3	1,861	362,695	861	361,695
4	1,861	361,695	859	360,693
5	1,861	360,693	856	359,689
6	1,861	359,689	854	358,682
7	1,861	358,682	851	357,673
8	1,861	357,673	849	356,662
9	1,861	356,662	847	355,648
10	1,861	355,648	844	354,631
11	1,861	354,631	842	353,613
12	1,861	353,613	839	352,592

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	1,861	352,592	837	351,568
2	1,861	351,568	834	350,542
3	1,861	350,542	832	349,513
4	1,861	349,513	830	348,482
5	1,861	348,482	827	347,449
6	1,861	347,449	825	346,413
7	1,861	346,413	822	345,375
8	1,861	345,375	820	344,334
9	1,861	344,334	817	343,291
10	1,861	343,291	815	342,245
11	1,861	342,245	812	341,197
12	1,861	341,197	810	340,147

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	1,861	340,147	807	339,093
2	1,861	339,093	805	338,038
3	1,861	338,038	802	336,980
4	1,861	336,980	800	335,919
5	1,861	335,919	797	334,856
6	1,861	334,856	795	333,790
7	1,861	333,790	792	332,722
8	1,861	332,722	790	331,651
9	1,861	331,651	787	330,578
10	1,861	330,578	785	329,502
11	1,861	329,502	782	328,423
12	1,861	328,423	780	327,342

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	1,861	327,342	777	326,259
2	1,861	326,259	774	325,173
3	1,861	325,173	772	324,084
4	1,861	324,084	769	322,993
5	1,861	322,993	767	321,899
6	1,861	321,899	764	320,802
7	1,861	320,802	761	319,703
8	1,861	319,703	759	318,601
9	1,861	318,601	756	317,497
10	1,861	317,497	754	316,390
11	1,861	316,390	751	315,280
12	1,861	315,280	748	314,168

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	1,861	314,168	746	313,053
2	1,861	313,053	743	311,936
3	1,861	311,936	740	310,816
4	1,861	310,816	738	309,693
5	1,861	309,693	735	308,567
6	1,861	308,567	732	307,439
7	1,861	307,439	730	306,308
8	1,861	306,308	727	305,175
9	1,861	305,175	724	304,039
10	1,861	304,039	722	302,900
11	1,861	302,900	719	301,758
12	1,861	301,758	716	300,614

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	1,861	300,614	713	299,467
2	1,861	299,467	711	298,317
3	1,861	298,317	708	297,164
4	1,861	297,164	705	296,009
5	1,861	296,009	703	294,851
6	1,861	294,851	700	293,690
7	1,861	293,690	697	292,527
8	1,861	292,527	694	291,361
9	1,861	291,361	691	290,192
10	1,861	290,192	689	289,020
11	1,861	289,020	686	287,845
12	1,861	287,845	683	286,668

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	1,861	286,668	680	285,488
2	1,861	285,488	678	284,305
3	1,861	284,305	675	283,119
4	1,861	283,119	672	281,930
5	1,861	281,930	669	280,739
6	1,861	280,739	666	279,545
7	1,861	279,545	663	278,348
8	1,861	278,348	661	277,148
9	1,861	277,148	658	275,945
10	1,861	275,945	655	274,739
11	1,861	274,739	652	273,531
12	1,861	273,531	649	272,319

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	1,861	272,319	646	271,105
2	1,861	271,105	643	269,888
3	1,861	269,888	640	268,668
4	1,861	268,668	638	267,445
5	1,861	267,445	635	266,219
6	1,861	266,219	632	264,991
7	1,861	264,991	629	263,759
8	1,861	263,759	626	262,524
9	1,861	262,524	623	261,287
10	1,861	261,287	620	260,046
11	1,861	260,046	617	258,803
12	1,861	258,803	614	257,557

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	1,861	257,557	611	256,307
2	1,861	256,307	608	255,055
3	1,861	255,055	605	253,800
4	1,861	253,800	602	252,542
5	1,861	252,542	599	251,280
6	1,861	251,280	596	250,016
7	1,861	250,016	593	248,749
8	1,861	248,749	590	247,479
9	1,861	247,479	587	246,205
10	1,861	246,205	584	244,929
11	1,861	244,929	581	243,650
12	1,861	243,650	578	242,368

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	1,861	242,368	575	241,082
2	1,861	241,082	572	239,794
3	1,861	239,794	569	238,502
4	1,861	238,502	566	237,208
5	1,861	237,208	563	235,910
6	1,861	235,910	560	234,609
7	1,861	234,609	557	233,305
8	1,861	233,305	554	231,999
9	1,861	231,999	550	230,689
10	1,861	230,689	547	229,375
11	1,861	229,375	544	228,059
12	1,861	228,059	541	226,740

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	1,861	226,740	538	225,417
2	1,861	225,417	535	224,092
3	1,861	224,092	532	222,763
4	1,861	222,763	529	221,431
5	1,861	221,431	525	220,096
6	1,861	220,096	522	218,758
7	1,861	218,758	519	217,416
8	1,861	217,416	516	216,071
9	1,861	216,071	513	214,724
10	1,861	214,724	509	213,373
11	1,861	213,373	506	212,018
12	1,861	212,018	503	210,661

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	1,861	210,661	500	209,300
2	1,861	209,300	497	207,936
3	1,861	207,936	493	206,569
4	1,861	206,569	490	205,199
5	1,861	205,199	487	203,825
6	1,861	203,825	484	202,448
7	1,861	202,448	480	201,068
8	1,861	201,068	477	199,684
9	1,861	199,684	474	198,298
10	1,861	198,298	470	196,908
11	1,861	196,908	467	195,514
12	1,861	195,514	464	194,118

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	1,861	194,118	461	192,718
2	1,861	192,718	457	191,314
3	1,861	191,314	454	189,908
4	1,861	189,908	451	188,498
5	1,861	188,498	447	187,084
6	1,861	187,084	444	185,668
7	1,861	185,668	440	184,248
8	1,861	184,248	437	182,824
9	1,861	182,824	434	181,397
10	1,861	181,397	430	179,967
11	1,861	179,967	427	178,534
12	1,861	178,534	424	177,097

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	1,861	177,097	420	175,656
2	1,861	175,656	417	174,212
3	1,861	174,212	413	172,765
4	1,861	172,765	410	171,315
5	1,861	171,315	406	169,860
6	1,861	169,860	403	168,403
7	1,861	168,403	399	166,942
8	1,861	166,942	396	165,477
9	1,861	165,477	393	164,009
10	1,861	164,009	389	162,538
11	1,861	162,538	386	161,063
12	1,861	161,063	382	159,584

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	1,861	159,584	379	158,102
2	1,861	158,102	375	156,617
3	1,861	156,617	371	155,128
4	1,861	155,128	368	153,635
5	1,861	153,635	364	152,139
6	1,861	152,139	361	150,639
7	1,861	150,639	357	149,136
8	1,861	149,136	354	147,629
9	1,861	147,629	350	146,119
10	1,861	146,119	347	144,605
11	1,861	144,605	343	143,087
12	1,861	143,087	339	141,566

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	1,861	141,566	336	140,041
2	1,861	140,041	332	138,513
3	1,861	138,513	328	136,981
4	1,861	136,981	325	135,445
5	1,861	135,445	321	133,906
6	1,861	133,906	318	132,363
7	1,861	132,363	314	130,816
8	1,861	130,816	310	129,266
9	1,861	129,266	307	127,712
10	1,861	127,712	303	126,154
11	1,861	126,154	299	124,593
12	1,861	124,593	295	123,028

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	1,861	123,028	292	121,459
2	1,861	121,459	288	119,886
3	1,861	119,886	284	118,310
4	1,861	118,310	280	116,730
5	1,861	116,730	277	115,146
6	1,861	115,146	273	113,559
7	1,861	113,559	269	111,968
8	1,861	111,968	265	110,372
9	1,861	110,372	262	108,774
10	1,861	108,774	258	107,171
11	1,861	107,171	254	105,564
12	1,861	105,564	250	103,954

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	1,861	103,954	246	102,340
2	1,861	102,340	243	100,722
3	1,861	100,722	239	99,100
4	1,861	99,100	235	97,475
5	1,861	97,475	231	95,845
6	1,861	95,845	227	94,212
7	1,861	94,212	223	92,575
8	1,861	92,575	219	90,933
9	1,861	90,933	215	89,288
10	1,861	89,288	212	87,639
11	1,861	87,639	208	85,987
12	1,861	85,987	204	84,330

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	1,861	84,330	200	82,669
2	1,861	82,669	196	81,004
3	1,861	81,004	192	79,336
4	1,861	79,336	188	77,663
5	1,861	77,663	184	75,987
6	1,861	75,987	180	74,306
7	1,861	74,306	176	72,622
8	1,861	72,622	172	70,933
9	1,861	70,933	168	69,240
10	1,861	69,240	164	67,544
11	1,861	67,544	160	65,843
12	1,861	65,843	156	64,139

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	1,861	64,139	152	62,430
2	1,861	62,430	148	60,717
3	1,861	60,717	144	59,000
4	1,861	59,000	140	57,280
5	1,861	57,280	136	55,555
6	1,861	55,555	131	53,826
7	1,861	53,826	127	52,092
8	1,861	52,092	123	50,355
9	1,861	50,355	119	48,614
10	1,861	48,614	115	46,868
11	1,861	46,868	111	45,118
12	1,861	45,118	107	43,365

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	1,861	43,365	102	41,607
2	1,861	41,607	98	39,844
3	1,861	39,844	94	38,078
4	1,861	38,078	90	36,307
5	1,861	36,307	86	34,533
6	1,861	34,533	82	32,754
7	1,861	32,754	77	30,970
8	1,861	30,970	73	29,183
9	1,861	29,183	69	27,391
10	1,861	27,391	65	25,595
11	1,861	25,595	60	23,795
12	1,861	23,795	56	21,991

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	1,861	21,991	52	20,182
2	1,861	20,182	47	18,369
3	1,861	18,369	43	16,551
4	1,861	16,551	39	14,730
5	1,861	14,730	34	12,904
6	1,861	12,904	30	11,073
7	1,861	11,073	26	9,239
8	1,861	9,239	21	7,400
9	1,861	7,400	17	5,556
10	1,861	5,556	13	3,708
11	1,861	3,708	8	1,856
12	1,861	1,856	4	7

Ilyas Bouhanna

Senior Marketing Strategist

Samana Portofino, IMPZ, Dubai

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

Big Layout | Private Swimming Pool | Payment Plan

Preferences

Quick Menu

Contact Us

RERA No. 1238