Overview

Property Details

Features

Mortgage Calculator

UAE > Dubai > Jumeirah Beach Residence > Sadaf > Sadaf 4

Furnished | Renovated | Vacant | Turn Key

[LN003887]

AED4,500,000

For Sale

Ready

2,700 ft²

Overview

Sherwoods International Properties an unmissable opportunity – a stunning 4-bedroom apartment in Sadaf 4, Jumeirah Beach Residence, now available for sale! Whether you’re an investor looking for high returns or a family seeking luxury living, this property is perfect for you. Why You’ll Fall in Love with This Apartment: Size: A spacious 2,700 sq.ft., thoughtfully designed for comfort and style. Location: Steps away from the beach, vibrant dining options, and premium retail stores. Features: Modern interiors, a fully equipped kitchen, and world-class amenities. AMENITIES: - Health Club - Gym and Fitness Facilities - Lap pool and infinity pool - Wellness for men & women - Business lounge - Restaurants - 24 Hour Security ABOUT SADAF: Sadaf residences offer a seamless blend of contemporary elegance and convenience. Their luxury designed apartments offer a sanctuary of comfort and style with modern, high-end finishings. The building is strategically located, offering direct access to the Marina Walk and JBR walk with close proximity to shops, restaurants or cafes, and easy accessibility to Sheikh Zayed Road Jumeirah Beach Residence (JBR) is a picturesque community in Dubai. It is home to various waterfront developments that enjoy easy access to shopping, dining, leisure, education and healthcare facilities. The area is centrally located and accessible via Sheikh Zayed Road. For further details or to arrange a viewing appointment, call or WhatsApp

Property Details

Property ID
LN003887
Property Type
Apartment
Property Status
For Sale
Year Built
0

Facts and Features

Laundry Service

Mosque

Recreational Facilities

School

Shops

Metro station

Restaurants

Shopping mall

Children's nursery

Children's play area

Bus services

24 hours Maintenance

Beach Access

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	9,305	2,250,000	5,343	2,246,038
2	9,305	2,246,038	5,334	2,242,068
3	9,305	2,242,068	5,324	2,238,087
4	9,305	2,238,087	5,315	2,234,098
5	9,305	2,234,098	5,305	2,230,099
6	9,305	2,230,099	5,296	2,226,090
7	9,305	2,226,090	5,286	2,222,072
8	9,305	2,222,072	5,277	2,218,044
9	9,305	2,218,044	5,267	2,214,007
10	9,305	2,214,007	5,258	2,209,961
11	9,305	2,209,961	5,248	2,205,904
12	9,305	2,205,904	5,239	2,201,838

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	9,305	2,201,838	5,229	2,197,762
2	9,305	2,197,762	5,219	2,193,677
3	9,305	2,193,677	5,209	2,189,582
4	9,305	2,189,582	5,200	2,185,477
5	9,305	2,185,477	5,190	2,181,363
6	9,305	2,181,363	5,180	2,177,238
7	9,305	2,177,238	5,170	2,173,104
8	9,305	2,173,104	5,161	2,168,960
9	9,305	2,168,960	5,151	2,164,807
10	9,305	2,164,807	5,141	2,160,643
11	9,305	2,160,643	5,131	2,156,470
12	9,305	2,156,470	5,121	2,152,286

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	9,305	2,152,286	5,111	2,148,093
2	9,305	2,148,093	5,101	2,143,889
3	9,305	2,143,889	5,091	2,139,676
4	9,305	2,139,676	5,081	2,135,453
5	9,305	2,135,453	5,071	2,131,219
6	9,305	2,131,219	5,061	2,126,976
7	9,305	2,126,976	5,051	2,122,723
8	9,305	2,122,723	5,041	2,118,459
9	9,305	2,118,459	5,031	2,114,185
10	9,305	2,114,185	5,021	2,109,901
11	9,305	2,109,901	5,011	2,105,607
12	9,305	2,105,607	5,000	2,101,303

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	9,305	2,101,303	4,990	2,096,989
2	9,305	2,096,989	4,980	2,092,664
3	9,305	2,092,664	4,970	2,088,329
4	9,305	2,088,329	4,959	2,083,984
5	9,305	2,083,984	4,949	2,079,628
6	9,305	2,079,628	4,939	2,075,262
7	9,305	2,075,262	4,928	2,070,886
8	9,305	2,070,886	4,918	2,066,499
9	9,305	2,066,499	4,907	2,062,102
10	9,305	2,062,102	4,897	2,057,695
11	9,305	2,057,695	4,887	2,053,277
12	9,305	2,053,277	4,876	2,048,848

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	9,305	2,048,848	4,866	2,044,409
2	9,305	2,044,409	4,855	2,039,960
3	9,305	2,039,960	4,844	2,035,499
4	9,305	2,035,499	4,834	2,031,029
5	9,305	2,031,029	4,823	2,026,547
6	9,305	2,026,547	4,813	2,022,055
7	9,305	2,022,055	4,802	2,017,553
8	9,305	2,017,553	4,791	2,013,039
9	9,305	2,013,039	4,780	2,008,515
10	9,305	2,008,515	4,770	2,003,981
11	9,305	2,003,981	4,759	1,999,435
12	9,305	1,999,435	4,748	1,994,879

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	9,305	1,994,879	4,737	1,990,311
2	9,305	1,990,311	4,726	1,985,733
3	9,305	1,985,733	4,716	1,981,144
4	9,305	1,981,144	4,705	1,976,545
5	9,305	1,976,545	4,694	1,971,934
6	9,305	1,971,934	4,683	1,967,312
7	9,305	1,967,312	4,672	1,962,679
8	9,305	1,962,679	4,661	1,958,036
9	9,305	1,958,036	4,650	1,953,381
10	9,305	1,953,381	4,639	1,948,715
11	9,305	1,948,715	4,628	1,944,038
12	9,305	1,944,038	4,617	1,939,351

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	9,305	1,939,351	4,605	1,934,651
2	9,305	1,934,651	4,594	1,929,941
3	9,305	1,929,941	4,583	1,925,220
4	9,305	1,925,220	4,572	1,920,487
5	9,305	1,920,487	4,561	1,915,743
6	9,305	1,915,743	4,549	1,910,988
7	9,305	1,910,988	4,538	1,906,222
8	9,305	1,906,222	4,527	1,901,444
9	9,305	1,901,444	4,515	1,896,655
10	9,305	1,896,655	4,504	1,891,854
11	9,305	1,891,854	4,493	1,887,042
12	9,305	1,887,042	4,481	1,882,219

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	9,305	1,882,219	4,470	1,877,384
2	9,305	1,877,384	4,458	1,872,538
3	9,305	1,872,538	4,447	1,867,680
4	9,305	1,867,680	4,435	1,862,811
5	9,305	1,862,811	4,424	1,857,930
6	9,305	1,857,930	4,412	1,853,038
7	9,305	1,853,038	4,400	1,848,134
8	9,305	1,848,134	4,389	1,843,218
9	9,305	1,843,218	4,377	1,838,290
10	9,305	1,838,290	4,365	1,833,351
11	9,305	1,833,351	4,354	1,828,401
12	9,305	1,828,401	4,342	1,823,438

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	9,305	1,823,438	4,330	1,818,464
2	9,305	1,818,464	4,318	1,813,477
3	9,305	1,813,477	4,307	1,808,479
4	9,305	1,808,479	4,295	1,803,469
5	9,305	1,803,469	4,283	1,798,448
6	9,305	1,798,448	4,271	1,793,414
7	9,305	1,793,414	4,259	1,788,368
8	9,305	1,788,368	4,247	1,783,311
9	9,305	1,783,311	4,235	1,778,241
10	9,305	1,778,241	4,223	1,773,159
11	9,305	1,773,159	4,211	1,768,065
12	9,305	1,768,065	4,199	1,762,960

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	9,305	1,762,960	4,187	1,757,842
2	9,305	1,757,842	4,174	1,752,711
3	9,305	1,752,711	4,162	1,747,569
4	9,305	1,747,569	4,150	1,742,414
5	9,305	1,742,414	4,138	1,737,248
6	9,305	1,737,248	4,125	1,732,069
7	9,305	1,732,069	4,113	1,726,877
8	9,305	1,726,877	4,101	1,721,673
9	9,305	1,721,673	4,088	1,716,457
10	9,305	1,716,457	4,076	1,711,229
11	9,305	1,711,229	4,064	1,705,988
12	9,305	1,705,988	4,051	1,700,735

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	9,305	1,700,735	4,039	1,695,469
2	9,305	1,695,469	4,026	1,690,191
3	9,305	1,690,191	4,014	1,684,900
4	9,305	1,684,900	4,001	1,679,596
5	9,305	1,679,596	3,989	1,674,280
6	9,305	1,674,280	3,976	1,668,952
7	9,305	1,668,952	3,963	1,663,611
8	9,305	1,663,611	3,951	1,658,257
9	9,305	1,658,257	3,938	1,652,890
10	9,305	1,652,890	3,925	1,647,510
11	9,305	1,647,510	3,912	1,642,118
12	9,305	1,642,118	3,900	1,636,713

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	9,305	1,636,713	3,887	1,631,295
2	9,305	1,631,295	3,874	1,625,865
3	9,305	1,625,865	3,861	1,620,421
4	9,305	1,620,421	3,848	1,614,965
5	9,305	1,614,965	3,835	1,609,495
6	9,305	1,609,495	3,822	1,604,013
7	9,305	1,604,013	3,809	1,598,517
8	9,305	1,598,517	3,796	1,593,008
9	9,305	1,593,008	3,783	1,587,487
10	9,305	1,587,487	3,770	1,581,952
11	9,305	1,581,952	3,757	1,576,404
12	9,305	1,576,404	3,743	1,570,843

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	9,305	1,570,843	3,730	1,565,269
2	9,305	1,565,269	3,717	1,559,681
3	9,305	1,559,681	3,704	1,554,080
4	9,305	1,554,080	3,690	1,548,466
5	9,305	1,548,466	3,677	1,542,839
6	9,305	1,542,839	3,664	1,537,198
7	9,305	1,537,198	3,650	1,531,544
8	9,305	1,531,544	3,637	1,525,876
9	9,305	1,525,876	3,623	1,520,195
10	9,305	1,520,195	3,610	1,514,501
11	9,305	1,514,501	3,596	1,508,793
12	9,305	1,508,793	3,583	1,503,071

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	9,305	1,503,071	3,569	1,497,336
2	9,305	1,497,336	3,556	1,491,587
3	9,305	1,491,587	3,542	1,485,824
4	9,305	1,485,824	3,528	1,480,048
5	9,305	1,480,048	3,515	1,474,258
6	9,305	1,474,258	3,501	1,468,454
7	9,305	1,468,454	3,487	1,462,637
8	9,305	1,462,637	3,473	1,456,806
9	9,305	1,456,806	3,459	1,450,961
10	9,305	1,450,961	3,446	1,445,102
11	9,305	1,445,102	3,432	1,439,229
12	9,305	1,439,229	3,418	1,433,342

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	9,305	1,433,342	3,404	1,427,441
2	9,305	1,427,441	3,390	1,421,526
3	9,305	1,421,526	3,376	1,415,597
4	9,305	1,415,597	3,362	1,409,654
5	9,305	1,409,654	3,347	1,403,697
6	9,305	1,403,697	3,333	1,397,726
7	9,305	1,397,726	3,319	1,391,740
8	9,305	1,391,740	3,305	1,385,741
9	9,305	1,385,741	3,291	1,379,727
10	9,305	1,379,727	3,276	1,373,699
11	9,305	1,373,699	3,262	1,367,656
12	9,305	1,367,656	3,248	1,361,599

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	9,305	1,361,599	3,233	1,355,528
2	9,305	1,355,528	3,219	1,349,442
3	9,305	1,349,442	3,204	1,343,342
4	9,305	1,343,342	3,190	1,337,228
5	9,305	1,337,228	3,175	1,331,098
6	9,305	1,331,098	3,161	1,324,955
7	9,305	1,324,955	3,146	1,318,797
8	9,305	1,318,797	3,132	1,312,624
9	9,305	1,312,624	3,117	1,306,436
10	9,305	1,306,436	3,102	1,300,234
11	9,305	1,300,234	3,088	1,294,017
12	9,305	1,294,017	3,073	1,287,785

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	9,305	1,287,785	3,058	1,281,539
2	9,305	1,281,539	3,043	1,275,277
3	9,305	1,275,277	3,028	1,269,001
4	9,305	1,269,001	3,013	1,262,710
5	9,305	1,262,710	2,998	1,256,404
6	9,305	1,256,404	2,983	1,250,083
7	9,305	1,250,083	2,968	1,243,746
8	9,305	1,243,746	2,953	1,237,395
9	9,305	1,237,395	2,938	1,231,029
10	9,305	1,231,029	2,923	1,224,648
11	9,305	1,224,648	2,908	1,218,251
12	9,305	1,218,251	2,893	1,211,840

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	9,305	1,211,840	2,878	1,205,413
2	9,305	1,205,413	2,862	1,198,970
3	9,305	1,198,970	2,847	1,192,513
4	9,305	1,192,513	2,832	1,186,040
5	9,305	1,186,040	2,816	1,179,552
6	9,305	1,179,552	2,801	1,173,048
7	9,305	1,173,048	2,785	1,166,529
8	9,305	1,166,529	2,770	1,159,995
9	9,305	1,159,995	2,754	1,153,445
10	9,305	1,153,445	2,739	1,146,879
11	9,305	1,146,879	2,723	1,140,298
12	9,305	1,140,298	2,708	1,133,701

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	9,305	1,133,701	2,692	1,127,089
2	9,305	1,127,089	2,676	1,120,460
3	9,305	1,120,460	2,661	1,113,816
4	9,305	1,113,816	2,645	1,107,157
5	9,305	1,107,157	2,629	1,100,481
6	9,305	1,100,481	2,613	1,093,790
7	9,305	1,093,790	2,597	1,087,082
8	9,305	1,087,082	2,581	1,080,359
9	9,305	1,080,359	2,565	1,073,620
10	9,305	1,073,620	2,549	1,066,865
11	9,305	1,066,865	2,533	1,060,094
12	9,305	1,060,094	2,517	1,053,306

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	9,305	1,053,306	2,501	1,046,503
2	9,305	1,046,503	2,485	1,039,683
3	9,305	1,039,683	2,469	1,032,847
4	9,305	1,032,847	2,453	1,025,995
5	9,305	1,025,995	2,436	1,019,127
6	9,305	1,019,127	2,420	1,012,243
7	9,305	1,012,243	2,404	1,005,342
8	9,305	1,005,342	2,387	998,424
9	9,305	998,424	2,371	991,490
10	9,305	991,490	2,354	984,540
11	9,305	984,540	2,338	977,573
12	9,305	977,573	2,321	970,590

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	9,305	970,590	2,305	963,590
2	9,305	963,590	2,288	956,574
3	9,305	956,574	2,271	949,541
4	9,305	949,541	2,255	942,491
5	9,305	942,491	2,238	935,424
6	9,305	935,424	2,221	928,341
7	9,305	928,341	2,204	921,240
8	9,305	921,240	2,187	914,123
9	9,305	914,123	2,171	906,989
10	9,305	906,989	2,154	899,838
11	9,305	899,838	2,137	892,670
12	9,305	892,670	2,120	885,485

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	9,305	885,485	2,103	878,283
2	9,305	878,283	2,085	871,064
3	9,305	871,064	2,068	863,828
4	9,305	863,828	2,051	856,575
5	9,305	856,575	2,034	849,304
6	9,305	849,304	2,017	842,016
7	9,305	842,016	1,999	834,711
8	9,305	834,711	1,982	827,388
9	9,305	827,388	1,965	820,048
10	9,305	820,048	1,947	812,691
11	9,305	812,691	1,930	805,316
12	9,305	805,316	1,912	797,923

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	9,305	797,923	1,895	790,513
2	9,305	790,513	1,877	783,086
3	9,305	783,086	1,859	775,641
4	9,305	775,641	1,842	768,178
5	9,305	768,178	1,824	760,697
6	9,305	760,697	1,806	753,199
7	9,305	753,199	1,788	745,683
8	9,305	745,683	1,770	738,149
9	9,305	738,149	1,753	730,597
10	9,305	730,597	1,735	723,027
11	9,305	723,027	1,717	715,439
12	9,305	715,439	1,699	707,833

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	9,305	707,833	1,681	700,209
2	9,305	700,209	1,662	692,567
3	9,305	692,567	1,644	684,907
4	9,305	684,907	1,626	677,228
5	9,305	677,228	1,608	669,532
6	9,305	669,532	1,590	661,817
7	9,305	661,817	1,571	654,084
8	9,305	654,084	1,553	646,332
9	9,305	646,332	1,535	638,562
10	9,305	638,562	1,516	630,774
11	9,305	630,774	1,498	622,967
12	9,305	622,967	1,479	615,141

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	9,305	615,141	1,460	607,297
2	9,305	607,297	1,442	599,434
3	9,305	599,434	1,423	591,553
4	9,305	591,553	1,404	583,653
5	9,305	583,653	1,386	575,734
6	9,305	575,734	1,367	567,796
7	9,305	567,796	1,348	559,840
8	9,305	559,840	1,329	551,864
9	9,305	551,864	1,310	543,870
10	9,305	543,870	1,291	535,857
11	9,305	535,857	1,272	527,824
12	9,305	527,824	1,253	519,773

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	9,305	519,773	1,234	511,702
2	9,305	511,702	1,215	503,613
3	9,305	503,613	1,196	495,504
4	9,305	495,504	1,176	487,375
5	9,305	487,375	1,157	479,228
6	9,305	479,228	1,138	471,061
7	9,305	471,061	1,118	462,875
8	9,305	462,875	1,099	454,669
9	9,305	454,669	1,079	446,444
10	9,305	446,444	1,060	438,199
11	9,305	438,199	1,040	429,935
12	9,305	429,935	1,021	421,651

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	9,305	421,651	1,001	413,347
2	9,305	413,347	981	405,024
3	9,305	405,024	961	396,681
4	9,305	396,681	942	388,318
5	9,305	388,318	922	379,935
6	9,305	379,935	902	371,532
7	9,305	371,532	882	363,110
8	9,305	363,110	862	354,667
9	9,305	354,667	842	346,204
10	9,305	346,204	822	337,722
11	9,305	337,722	802	329,219
12	9,305	329,219	781	320,695

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	9,305	320,695	761	312,152
2	9,305	312,152	741	303,588
3	9,305	303,588	721	295,004
4	9,305	295,004	700	286,400
5	9,305	286,400	680	277,775
6	9,305	277,775	659	269,130
7	9,305	269,130	639	260,464
8	9,305	260,464	618	251,777
9	9,305	251,777	597	243,070
10	9,305	243,070	577	234,343
11	9,305	234,343	556	225,594
12	9,305	225,594	535	216,825

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	9,305	216,825	514	208,035
2	9,305	208,035	494	199,224
3	9,305	199,224	473	190,392
4	9,305	190,392	452	181,539
5	9,305	181,539	431	172,665
6	9,305	172,665	410	163,770
7	9,305	163,770	388	154,854
8	9,305	154,854	367	145,917
9	9,305	145,917	346	136,958
10	9,305	136,958	325	127,979
11	9,305	127,979	303	118,978
12	9,305	118,978	282	109,955

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	9,305	109,955	261	100,911
2	9,305	100,911	239	91,846
3	9,305	91,846	218	82,759
4	9,305	82,759	196	73,651
5	9,305	73,651	174	64,520
6	9,305	64,520	153	55,369
7	9,305	55,369	131	46,195
8	9,305	46,195	109	37,000
9	9,305	37,000	87	27,783
10	9,305	27,783	65	18,543
11	9,305	18,543	44	9,282
12	9,305	9,282	22	3

Bridget Kambari

Branch Manager

UAE > Dubai > Jumeirah Beach Residence (JBR) > Sadaf > Sadaf 4

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

Furnished | Renovated | Vacant | Turn Key

Preferences

Quick Menu

Contact Us

RERA No. 1238