Overview

Property Details

Mortgage Calculator

UAE > Dubai > Dubai South (Dubai World Central) > The Pulse > The Pulse Villas

Single Row | Good ROI | Upgraded Landscape Garden

[Single Row | Good ROI | Upgraded Landscape Garden]

AED3,100,000

For Sale

Ready

2,170 ft²

Overview

Sherwoods International Properties is pleased to offer this amazing 3+maid bed. Type B, 4 and half baths , single row, middle ( with jogging track at the back ), with extra back garden access door. Property features Bua : 2170 sqft Plot : 1590 sqft Upgraded , Unfurnished ( stove and garden sofa and chairs ): Porcelain floor tiles in the living and dining room. Extra lightings through out and Chandliers. Master bathroom: upgraded to 5 star standard with porcelain tiles , real mother of pearls mosaic, two shower areas and German sanitary ware . Garden: landscaped with Holland , non toxic grass, automatic irrigation system , lighted real stone and granite planter boxes , tiled walls , real stone and granite fountain with water fall ( with Spanish water pumps ). Covered back garden door. Extra Lightings in the garden. Rented at : for one chq ( renewable , no notice) Selling price aed 3.1 million.

Property Details

Property ID
Single Row | Good ROI | Upgraded Landscape Garden
Property Type
Townhouse
Property Status
For Sale
Year Built
0

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	6,410	1,550,000	3,681	1,547,271
2	6,410	1,547,271	3,674	1,544,535
3	6,410	1,544,535	3,668	1,541,793
4	6,410	1,541,793	3,661	1,539,045
5	6,410	1,539,045	3,655	1,536,290
6	6,410	1,536,290	3,648	1,533,529
7	6,410	1,533,529	3,642	1,530,761
8	6,410	1,530,761	3,635	1,527,986
9	6,410	1,527,986	3,628	1,525,205
10	6,410	1,525,205	3,622	1,522,417
11	6,410	1,522,417	3,615	1,519,623
12	6,410	1,519,623	3,609	1,516,822

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	6,410	1,516,822	3,602	1,514,014
2	6,410	1,514,014	3,595	1,511,200
3	6,410	1,511,200	3,589	1,508,379
4	6,410	1,508,379	3,582	1,505,551
5	6,410	1,505,551	3,575	1,502,716
6	6,410	1,502,716	3,568	1,499,875
7	6,410	1,499,875	3,562	1,497,027
8	6,410	1,497,027	3,555	1,494,173
9	6,410	1,494,173	3,548	1,491,311
10	6,410	1,491,311	3,541	1,488,443
11	6,410	1,488,443	3,535	1,485,568
12	6,410	1,485,568	3,528	1,482,686

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	6,410	1,482,686	3,521	1,479,797
2	6,410	1,479,797	3,514	1,476,901
3	6,410	1,476,901	3,507	1,473,999
4	6,410	1,473,999	3,500	1,471,090
5	6,410	1,471,090	3,493	1,468,173
6	6,410	1,468,173	3,486	1,465,250
7	6,410	1,465,250	3,479	1,462,320
8	6,410	1,462,320	3,473	1,459,383
9	6,410	1,459,383	3,466	1,456,439
10	6,410	1,456,439	3,459	1,453,488
11	6,410	1,453,488	3,452	1,450,529
12	6,410	1,450,529	3,445	1,447,564

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	6,410	1,447,564	3,437	1,444,592
2	6,410	1,444,592	3,430	1,441,613
3	6,410	1,441,613	3,423	1,438,627
4	6,410	1,438,627	3,416	1,435,633
5	6,410	1,435,633	3,409	1,432,633
6	6,410	1,432,633	3,402	1,429,625
7	6,410	1,429,625	3,395	1,426,610
8	6,410	1,426,610	3,388	1,423,588
9	6,410	1,423,588	3,381	1,420,559
10	6,410	1,420,559	3,373	1,417,523
11	6,410	1,417,523	3,366	1,414,479
12	6,410	1,414,479	3,359	1,411,429

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	6,410	1,411,429	3,352	1,408,371
2	6,410	1,408,371	3,344	1,405,305
3	6,410	1,405,305	3,337	1,402,233
4	6,410	1,402,233	3,330	1,399,153
5	6,410	1,399,153	3,322	1,396,066
6	6,410	1,396,066	3,315	1,392,971
7	6,410	1,392,971	3,308	1,389,870
8	6,410	1,389,870	3,300	1,386,760
9	6,410	1,386,760	3,293	1,383,644
10	6,410	1,383,644	3,286	1,380,520
11	6,410	1,380,520	3,278	1,377,388
12	6,410	1,377,388	3,271	1,374,250

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	6,410	1,374,250	3,263	1,371,103
2	6,410	1,371,103	3,256	1,367,949
3	6,410	1,367,949	3,248	1,364,788
4	6,410	1,364,788	3,241	1,361,619
5	6,410	1,361,619	3,233	1,358,443
6	6,410	1,358,443	3,226	1,355,259
7	6,410	1,355,259	3,218	1,352,068
8	6,410	1,352,068	3,211	1,348,869
9	6,410	1,348,869	3,203	1,345,662
10	6,410	1,345,662	3,195	1,342,448
11	6,410	1,342,448	3,188	1,339,226
12	6,410	1,339,226	3,180	1,335,997

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	6,410	1,335,997	3,172	1,332,760
2	6,410	1,332,760	3,165	1,329,515
3	6,410	1,329,515	3,157	1,326,262
4	6,410	1,326,262	3,149	1,323,002
5	6,410	1,323,002	3,142	1,319,734
6	6,410	1,319,734	3,134	1,316,458
7	6,410	1,316,458	3,126	1,313,175
8	6,410	1,313,175	3,118	1,309,883
9	6,410	1,309,883	3,110	1,306,584
10	6,410	1,306,584	3,103	1,303,277
11	6,410	1,303,277	3,095	1,299,962
12	6,410	1,299,962	3,087	1,296,640

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	6,410	1,296,640	3,079	1,293,309
2	6,410	1,293,309	3,071	1,289,971
3	6,410	1,289,971	3,063	1,286,624
4	6,410	1,286,624	3,055	1,283,270
5	6,410	1,283,270	3,047	1,279,907
6	6,410	1,279,907	3,039	1,276,537
7	6,410	1,276,537	3,031	1,273,159
8	6,410	1,273,159	3,023	1,269,772
9	6,410	1,269,772	3,015	1,266,378
10	6,410	1,266,378	3,007	1,262,975
11	6,410	1,262,975	2,999	1,259,565
12	6,410	1,259,565	2,991	1,256,146

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	6,410	1,256,146	2,983	1,252,719
2	6,410	1,252,719	2,975	1,249,284
3	6,410	1,249,284	2,967	1,245,841
4	6,410	1,245,841	2,958	1,242,390
5	6,410	1,242,390	2,950	1,238,930
6	6,410	1,238,930	2,942	1,235,463
7	6,410	1,235,463	2,934	1,231,987
8	6,410	1,231,987	2,925	1,228,503
9	6,410	1,228,503	2,917	1,225,010
10	6,410	1,225,010	2,909	1,221,510
11	6,410	1,221,510	2,901	1,218,000
12	6,410	1,218,000	2,892	1,214,483

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	6,410	1,214,483	2,884	1,210,957
2	6,410	1,210,957	2,876	1,207,423
3	6,410	1,207,423	2,867	1,203,881
4	6,410	1,203,881	2,859	1,200,330
5	6,410	1,200,330	2,850	1,196,770
6	6,410	1,196,770	2,842	1,193,203
7	6,410	1,193,203	2,833	1,189,626
8	6,410	1,189,626	2,825	1,186,042
9	6,410	1,186,042	2,816	1,182,448
10	6,410	1,182,448	2,808	1,178,846
11	6,410	1,178,846	2,799	1,175,236
12	6,410	1,175,236	2,791	1,171,617

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	6,410	1,171,617	2,782	1,167,990
2	6,410	1,167,990	2,773	1,164,353
3	6,410	1,164,353	2,765	1,160,709
4	6,410	1,160,709	2,756	1,157,055
5	6,410	1,157,055	2,748	1,153,393
6	6,410	1,153,393	2,739	1,149,722
7	6,410	1,149,722	2,730	1,146,043
8	6,410	1,146,043	2,721	1,142,354
9	6,410	1,142,354	2,713	1,138,657
10	6,410	1,138,657	2,704	1,134,951
11	6,410	1,134,951	2,695	1,131,237
12	6,410	1,131,237	2,686	1,127,513

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	6,410	1,127,513	2,677	1,123,781
2	6,410	1,123,781	2,668	1,120,040
3	6,410	1,120,040	2,660	1,116,290
4	6,410	1,116,290	2,651	1,112,531
5	6,410	1,112,531	2,642	1,108,763
6	6,410	1,108,763	2,633	1,104,986
7	6,410	1,104,986	2,624	1,101,200
8	6,410	1,101,200	2,615	1,097,406
9	6,410	1,097,406	2,606	1,093,602
10	6,410	1,093,602	2,597	1,089,789
11	6,410	1,089,789	2,588	1,085,967
12	6,410	1,085,967	2,579	1,082,136

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	6,410	1,082,136	2,570	1,078,296
2	6,410	1,078,296	2,560	1,074,447
3	6,410	1,074,447	2,551	1,070,589
4	6,410	1,070,589	2,542	1,066,721
5	6,410	1,066,721	2,533	1,062,844
6	6,410	1,062,844	2,524	1,058,959
7	6,410	1,058,959	2,515	1,055,063
8	6,410	1,055,063	2,505	1,051,159
9	6,410	1,051,159	2,496	1,047,245
10	6,410	1,047,245	2,487	1,043,323
11	6,410	1,043,323	2,477	1,039,390
12	6,410	1,039,390	2,468	1,035,449

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	6,410	1,035,449	2,459	1,031,498
2	6,410	1,031,498	2,449	1,027,537
3	6,410	1,027,537	2,440	1,023,568
4	6,410	1,023,568	2,430	1,019,589
5	6,410	1,019,589	2,421	1,015,600
6	6,410	1,015,600	2,412	1,011,602
7	6,410	1,011,602	2,402	1,007,594
8	6,410	1,007,594	2,393	1,003,577
9	6,410	1,003,577	2,383	999,550
10	6,410	999,550	2,373	995,514
11	6,410	995,514	2,364	991,468
12	6,410	991,468	2,354	987,413

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	6,410	987,413	2,345	983,348
2	6,410	983,348	2,335	979,273
3	6,410	979,273	2,325	975,189
4	6,410	975,189	2,316	971,095
5	6,410	971,095	2,306	966,991
6	6,410	966,991	2,296	962,878
7	6,410	962,878	2,286	958,754
8	6,410	958,754	2,277	954,621
9	6,410	954,621	2,267	950,478
10	6,410	950,478	2,257	946,326
11	6,410	946,326	2,247	942,163
12	6,410	942,163	2,237	937,990

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	6,410	937,990	2,227	933,808
2	6,410	933,808	2,217	929,616
3	6,410	929,616	2,207	925,413
4	6,410	925,413	2,197	921,201
5	6,410	921,201	2,187	916,979
6	6,410	916,979	2,177	912,746
7	6,410	912,746	2,167	908,504
8	6,410	908,504	2,157	904,252
9	6,410	904,252	2,147	899,989
10	6,410	899,989	2,137	895,716
11	6,410	895,716	2,127	891,434
12	6,410	891,434	2,117	887,141

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	6,410	887,141	2,106	882,837
2	6,410	882,837	2,096	878,524
3	6,410	878,524	2,086	874,200
4	6,410	874,200	2,076	869,867
5	6,410	869,867	2,065	865,522
6	6,410	865,522	2,055	861,168
7	6,410	861,168	2,045	856,803
8	6,410	856,803	2,034	852,428
9	6,410	852,428	2,024	848,042
10	6,410	848,042	2,014	843,646
11	6,410	843,646	2,003	839,240
12	6,410	839,240	1,993	834,823

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	6,410	834,823	1,982	830,395
2	6,410	830,395	1,972	825,957
3	6,410	825,957	1,961	821,509
4	6,410	821,509	1,951	817,050
5	6,410	817,050	1,940	812,580
6	6,410	812,580	1,929	808,100
7	6,410	808,100	1,919	803,609
8	6,410	803,609	1,908	799,107
9	6,410	799,107	1,897	794,595
10	6,410	794,595	1,887	790,072
11	6,410	790,072	1,876	785,538
12	6,410	785,538	1,865	780,994

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	6,410	780,994	1,854	776,439
2	6,410	776,439	1,844	771,873
3	6,410	771,873	1,833	767,296
4	6,410	767,296	1,822	762,708
5	6,410	762,708	1,811	758,109
6	6,410	758,109	1,800	753,499
7	6,410	753,499	1,789	748,879
8	6,410	748,879	1,778	744,247
9	6,410	744,247	1,767	739,605
10	6,410	739,605	1,756	734,951
11	6,410	734,951	1,745	730,287
12	6,410	730,287	1,734	725,611

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	6,410	725,611	1,723	720,924
2	6,410	720,924	1,712	716,226
3	6,410	716,226	1,701	711,517
4	6,410	711,517	1,689	706,797
5	6,410	706,797	1,678	702,065
6	6,410	702,065	1,667	697,322
7	6,410	697,322	1,656	692,568
8	6,410	692,568	1,644	687,803
9	6,410	687,803	1,633	683,027
10	6,410	683,027	1,622	678,239
11	6,410	678,239	1,610	673,439
12	6,410	673,439	1,599	668,629

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	6,410	668,629	1,587	663,806
2	6,410	663,806	1,576	658,973
3	6,410	658,973	1,565	654,128
4	6,410	654,128	1,553	649,271
5	6,410	649,271	1,542	644,403
6	6,410	644,403	1,530	639,523
7	6,410	639,523	1,518	634,632
8	6,410	634,632	1,507	629,729
9	6,410	629,729	1,495	624,815
10	6,410	624,815	1,483	619,888
11	6,410	619,888	1,472	614,951
12	6,410	614,951	1,460	610,001

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	6,410	610,001	1,448	605,040
2	6,410	605,040	1,436	600,066
3	6,410	600,066	1,425	595,081
4	6,410	595,081	1,413	590,085
5	6,410	590,085	1,401	585,076
6	6,410	585,076	1,389	580,055
7	6,410	580,055	1,377	575,023
8	6,410	575,023	1,365	569,978
9	6,410	569,978	1,353	564,922
10	6,410	564,922	1,341	559,853
11	6,410	559,853	1,329	554,773
12	6,410	554,773	1,317	549,680

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	6,410	549,680	1,305	544,576
2	6,410	544,576	1,293	539,459
3	6,410	539,459	1,281	534,330
4	6,410	534,330	1,269	529,189
5	6,410	529,189	1,256	524,036
6	6,410	524,036	1,244	518,870
7	6,410	518,870	1,232	513,692
8	6,410	513,692	1,220	508,502
9	6,410	508,502	1,207	503,300
10	6,410	503,300	1,195	498,085
11	6,410	498,085	1,182	492,858
12	6,410	492,858	1,170	487,618

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	6,410	487,618	1,158	482,366
2	6,410	482,366	1,145	477,102
3	6,410	477,102	1,133	471,825
4	6,410	471,825	1,120	466,535
5	6,410	466,535	1,108	461,233
6	6,410	461,233	1,095	455,918
7	6,410	455,918	1,082	450,591
8	6,410	450,591	1,070	445,251
9	6,410	445,251	1,057	439,898
10	6,410	439,898	1,044	434,533
11	6,410	434,533	1,032	429,155
12	6,410	429,155	1,019	423,764

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	6,410	423,764	1,006	418,360
2	6,410	418,360	993	412,944
3	6,410	412,944	980	407,514
4	6,410	407,514	967	402,072
5	6,410	402,072	954	396,617
6	6,410	396,617	941	391,148
7	6,410	391,148	928	385,667
8	6,410	385,667	915	380,173
9	6,410	380,173	902	374,666
10	6,410	374,666	889	369,146
11	6,410	369,146	876	363,612
12	6,410	363,612	863	358,066

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	6,410	358,066	850	352,506
2	6,410	352,506	837	346,933
3	6,410	346,933	823	341,347
4	6,410	341,347	810	335,747
5	6,410	335,747	797	330,135
6	6,410	330,135	784	324,509
7	6,410	324,509	770	318,869
8	6,410	318,869	757	313,216
9	6,410	313,216	743	307,550
10	6,410	307,550	730	301,870
11	6,410	301,870	716	296,177
12	6,410	296,177	703	290,470

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	6,410	290,470	689	284,750
2	6,410	284,750	676	279,016
3	6,410	279,016	662	273,269
4	6,410	273,269	649	267,508
5	6,410	267,508	635	261,733
6	6,410	261,733	621	255,944
7	6,410	255,944	607	250,142
8	6,410	250,142	594	244,326
9	6,410	244,326	580	238,496
10	6,410	238,496	566	232,652
11	6,410	232,652	552	226,795
12	6,410	226,795	538	220,923

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	6,410	220,923	524	215,038
2	6,410	215,038	510	209,139
3	6,410	209,139	496	203,225
4	6,410	203,225	482	197,298
5	6,410	197,298	468	191,356
6	6,410	191,356	454	185,400
7	6,410	185,400	440	179,431
8	6,410	179,431	426	173,447
9	6,410	173,447	411	167,448
10	6,410	167,448	397	161,436
11	6,410	161,436	383	155,409
12	6,410	155,409	369	149,368

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	6,410	149,368	354	143,313
2	6,410	143,313	340	137,243
3	6,410	137,243	325	131,159
4	6,410	131,159	311	125,060
5	6,410	125,060	297	118,947
6	6,410	118,947	282	112,819
7	6,410	112,819	267	106,677
8	6,410	106,677	253	100,520
9	6,410	100,520	238	94,349
10	6,410	94,349	224	88,163
11	6,410	88,163	209	81,962
12	6,410	81,962	194	75,747

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	6,410	75,747	179	69,517
2	6,410	69,517	165	63,271
3	6,410	63,271	150	57,012
4	6,410	57,012	135	50,737
5	6,410	50,737	120	44,447
6	6,410	44,447	105	38,143
7	6,410	38,143	90	31,823
8	6,410	31,823	75	25,489
9	6,410	25,489	60	19,139
10	6,410	19,139	45	12,774
11	6,410	12,774	30	6,394
12	6,410	6,394	15	2

Bridget Kambari

Branch Manager

Dubai south Pulse villas

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

Single Row | Good ROI | Upgraded Landscape Garden

Preferences

Quick Menu

Contact Us

RERA No. 1238