Overview

Property Details

Mortgage Calculator

UAE > Dubai > Jumeirah Golf Estates > Fire > Sienna Lakes

Fully Upgraded | Golf Course -Lake View | Basement | Cinema

[LN002344]

AED26,500,000

For Sale

Ready

8,800 ft²

Overview

Sherwoods International Properties is pleased to present this fully upgraded turnkey villa in the prestigious Jumeirah Golf Estates. This exquisite 5-bedroom villa is located in the prestigious Sienna Lakes community of Jumeirah Golf Estate, Dubai. Fully renovated to the highest standards, it boasts an expansive 8,188 sq ft of living space on a 7,677 sq ft plot. Property Features - 5 Bedrooms all en-Suite - 6 Bathrooms - Fully Renovated to High Standard - BUA Extended to 8,188 sq ft - Plot Size 7,677 sq ft - Full Golf and Lake View - Home Cinema -Private Study - Miele Appliances - Private Pool with Waterfall Pergola - Double Garage - Quiet Location The meticulously designed home exudes luxury and sophistication. It features a state-of-the-art basement cinema, perfect for entertaining family and friends. Advanced home automation systems, including CCTV and Music for the Kitchen and Master Bedroom, offer peace of mind and ultimate convenience. The heart of the home is the stunning Townberry kitchen, equipped with top-of-the-line Miele appliances, a Quooker Hot and Cold Tap, a wine cooler, and a one-off Consentino worktop with a 5-year warranty for being stain, cut, and heat-proof. Each of the five spacious bedrooms is en-suite, ensuring comfort and privacy. The master suite is a true retreat, complete with a walk-in dresser and a private terrace. Additionally, there is a study for those who work from home and a maid’s room to accommodate household staff, along with a Powder Room and Utility Area. Outdoors, the villa continues to impress with a private pool, a pergola featuring a tranquil waterfall, and a BBQ and seating area, perfect for al fresco dining and entertaining. High-quality materials and high-level finishing throughout the property reflect the care and attention to detail that has gone into its renovation.

Property Details

Property ID
LN002344
Property Type
Villa
Property Status
For Sale
Year Built
2024

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	54,796	13,250,000	31,468	13,226,672
2	54,796	13,226,672	31,413	13,203,289
3	54,796	13,203,289	31,357	13,179,850
4	54,796	13,179,850	31,302	13,156,356
5	54,796	13,156,356	31,246	13,132,806
6	54,796	13,132,806	31,190	13,109,200
7	54,796	13,109,200	31,134	13,085,538
8	54,796	13,085,538	31,078	13,061,820
9	54,796	13,061,820	31,021	13,038,045
10	54,796	13,038,045	30,965	13,014,214
11	54,796	13,014,214	30,908	12,990,327
12	54,796	12,990,327	30,852	12,966,383

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	54,796	12,966,383	30,795	12,942,381
2	54,796	12,942,381	30,738	12,918,323
3	54,796	12,918,323	30,681	12,894,208
4	54,796	12,894,208	30,623	12,870,035
5	54,796	12,870,035	30,566	12,845,805
6	54,796	12,845,805	30,508	12,821,518
7	54,796	12,821,518	30,451	12,797,172
8	54,796	12,797,172	30,393	12,772,769
9	54,796	12,772,769	30,335	12,748,308
10	54,796	12,748,308	30,277	12,723,789
11	54,796	12,723,789	30,219	12,699,212
12	54,796	12,699,212	30,160	12,674,576

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	54,796	12,674,576	30,102	12,649,882
2	54,796	12,649,882	30,043	12,625,129
3	54,796	12,625,129	29,984	12,600,317
4	54,796	12,600,317	29,925	12,575,447
5	54,796	12,575,447	29,866	12,550,517
6	54,796	12,550,517	29,807	12,525,528
7	54,796	12,525,528	29,748	12,500,480
8	54,796	12,500,480	29,688	12,475,372
9	54,796	12,475,372	29,629	12,450,205
10	54,796	12,450,205	29,569	12,424,978
11	54,796	12,424,978	29,509	12,399,691
12	54,796	12,399,691	29,449	12,374,344

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	54,796	12,374,344	29,389	12,348,936
2	54,796	12,348,936	29,328	12,323,469
3	54,796	12,323,469	29,268	12,297,941
4	54,796	12,297,941	29,207	12,272,352
5	54,796	12,272,352	29,146	12,246,702
6	54,796	12,246,702	29,085	12,220,992
7	54,796	12,220,992	29,024	12,195,220
8	54,796	12,195,220	28,963	12,169,388
9	54,796	12,169,388	28,902	12,143,494
10	54,796	12,143,494	28,840	12,117,538
11	54,796	12,117,538	28,779	12,091,521
12	54,796	12,091,521	28,717	12,065,442

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	54,796	12,065,442	28,655	12,039,301
2	54,796	12,039,301	28,593	12,013,098
3	54,796	12,013,098	28,531	11,986,833
4	54,796	11,986,833	28,468	11,960,505
5	54,796	11,960,505	28,406	11,934,115
6	54,796	11,934,115	28,343	11,907,662
7	54,796	11,907,662	28,280	11,881,146
8	54,796	11,881,146	28,217	11,854,568
9	54,796	11,854,568	28,154	11,827,926
10	54,796	11,827,926	28,091	11,801,221
11	54,796	11,801,221	28,027	11,774,453
12	54,796	11,774,453	27,964	11,747,621

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	54,796	11,747,621	27,900	11,720,725
2	54,796	11,720,725	27,836	11,693,765
3	54,796	11,693,765	27,772	11,666,742
4	54,796	11,666,742	27,708	11,639,654
5	54,796	11,639,654	27,644	11,612,502
6	54,796	11,612,502	27,579	11,585,285
7	54,796	11,585,285	27,515	11,558,004
8	54,796	11,558,004	27,450	11,530,657
9	54,796	11,530,657	27,385	11,503,246
10	54,796	11,503,246	27,320	11,475,770
11	54,796	11,475,770	27,254	11,448,229
12	54,796	11,448,229	27,189	11,420,622

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	54,796	11,420,622	27,123	11,392,950
2	54,796	11,392,950	27,058	11,365,212
3	54,796	11,365,212	26,992	11,337,408
4	54,796	11,337,408	26,926	11,309,538
5	54,796	11,309,538	26,860	11,281,601
6	54,796	11,281,601	26,793	11,253,599
7	54,796	11,253,599	26,727	11,225,530
8	54,796	11,225,530	26,660	11,197,394
9	54,796	11,197,394	26,593	11,169,192
10	54,796	11,169,192	26,526	11,140,922
11	54,796	11,140,922	26,459	11,112,585
12	54,796	11,112,585	26,392	11,084,181

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	54,796	11,084,181	26,324	11,055,710
2	54,796	11,055,710	26,257	11,027,171
3	54,796	11,027,171	26,189	10,998,564
4	54,796	10,998,564	26,121	10,969,889
5	54,796	10,969,889	26,053	10,941,147
6	54,796	10,941,147	25,985	10,912,335
7	54,796	10,912,335	25,916	10,883,456
8	54,796	10,883,456	25,848	10,854,508
9	54,796	10,854,508	25,779	10,825,491
10	54,796	10,825,491	25,710	10,796,405
11	54,796	10,796,405	25,641	10,767,250
12	54,796	10,767,250	25,572	10,738,026

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	54,796	10,738,026	25,502	10,708,732
2	54,796	10,708,732	25,433	10,679,369
3	54,796	10,679,369	25,363	10,649,936
4	54,796	10,649,936	25,293	10,620,434
5	54,796	10,620,434	25,223	10,590,861
6	54,796	10,590,861	25,153	10,561,218
7	54,796	10,561,218	25,082	10,531,504
8	54,796	10,531,504	25,012	10,501,720
9	54,796	10,501,720	24,941	10,471,866
10	54,796	10,471,866	24,870	10,441,940
11	54,796	10,441,940	24,799	10,411,943
12	54,796	10,411,943	24,728	10,381,875

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	54,796	10,381,875	24,656	10,351,736
2	54,796	10,351,736	24,585	10,321,525
3	54,796	10,321,525	24,513	10,291,242
4	54,796	10,291,242	24,441	10,260,887
5	54,796	10,260,887	24,369	10,230,461
6	54,796	10,230,461	24,297	10,199,962
7	54,796	10,199,962	24,224	10,169,390
8	54,796	10,169,390	24,152	10,138,746
9	54,796	10,138,746	24,079	10,108,029
10	54,796	10,108,029	24,006	10,077,240
11	54,796	10,077,240	23,933	10,046,377
12	54,796	10,046,377	23,860	10,015,440

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	54,796	10,015,440	23,786	9,984,431
2	54,796	9,984,431	23,713	9,953,347
3	54,796	9,953,347	23,639	9,922,190
4	54,796	9,922,190	23,565	9,890,959
5	54,796	9,890,959	23,491	9,859,654
6	54,796	9,859,654	23,416	9,828,274
7	54,796	9,828,274	23,342	9,796,820
8	54,796	9,796,820	23,267	9,765,291
9	54,796	9,765,291	23,192	9,733,687
10	54,796	9,733,687	23,117	9,702,008
11	54,796	9,702,008	23,042	9,670,254
12	54,796	9,670,254	22,966	9,638,425

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	54,796	9,638,425	22,891	9,606,520
2	54,796	9,606,520	22,815	9,574,539
3	54,796	9,574,539	22,739	9,542,482
4	54,796	9,542,482	22,663	9,510,349
5	54,796	9,510,349	22,587	9,478,140
6	54,796	9,478,140	22,510	9,445,854
7	54,796	9,445,854	22,433	9,413,492
8	54,796	9,413,492	22,357	9,381,052
9	54,796	9,381,052	22,280	9,348,536
10	54,796	9,348,536	22,202	9,315,942
11	54,796	9,315,942	22,125	9,283,271
12	54,796	9,283,271	22,047	9,250,523

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	54,796	9,250,523	21,969	9,217,696
2	54,796	9,217,696	21,892	9,184,792
3	54,796	9,184,792	21,813	9,151,810
4	54,796	9,151,810	21,735	9,118,749
5	54,796	9,118,749	21,657	9,085,609
6	54,796	9,085,609	21,578	9,052,391
7	54,796	9,052,391	21,499	9,019,095
8	54,796	9,019,095	21,420	8,985,719
9	54,796	8,985,719	21,341	8,952,263
10	54,796	8,952,263	21,261	8,918,729
11	54,796	8,918,729	21,181	8,885,114
12	54,796	8,885,114	21,102	8,851,420

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	54,796	8,851,420	21,022	8,817,646
2	54,796	8,817,646	20,941	8,783,791
3	54,796	8,783,791	20,861	8,749,856
4	54,796	8,749,856	20,780	8,715,841
5	54,796	8,715,841	20,700	8,681,745
6	54,796	8,681,745	20,619	8,647,568
7	54,796	8,647,568	20,537	8,613,309
8	54,796	8,613,309	20,456	8,578,969
9	54,796	8,578,969	20,375	8,544,548
10	54,796	8,544,548	20,293	8,510,045
11	54,796	8,510,045	20,211	8,475,460
12	54,796	8,475,460	20,129	8,440,793

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	54,796	8,440,793	20,046	8,406,043
2	54,796	8,406,043	19,964	8,371,211
3	54,796	8,371,211	19,881	8,336,297
4	54,796	8,336,297	19,798	8,301,299
5	54,796	8,301,299	19,715	8,266,218
6	54,796	8,266,218	19,632	8,231,054
7	54,796	8,231,054	19,548	8,195,807
8	54,796	8,195,807	19,465	8,160,475
9	54,796	8,160,475	19,381	8,125,060
10	54,796	8,125,060	19,297	8,089,561
11	54,796	8,089,561	19,212	8,053,977
12	54,796	8,053,977	19,128	8,018,309

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	54,796	8,018,309	19,043	7,982,556
2	54,796	7,982,556	18,958	7,946,718
3	54,796	7,946,718	18,873	7,910,795
4	54,796	7,910,795	18,788	7,874,787
5	54,796	7,874,787	18,702	7,838,693
6	54,796	7,838,693	18,616	7,802,514
7	54,796	7,802,514	18,530	7,766,249
8	54,796	7,766,249	18,444	7,729,897
9	54,796	7,729,897	18,358	7,693,459
10	54,796	7,693,459	18,271	7,656,935
11	54,796	7,656,935	18,185	7,620,324
12	54,796	7,620,324	18,098	7,583,626

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	54,796	7,583,626	18,011	7,546,840
2	54,796	7,546,840	17,923	7,509,968
3	54,796	7,509,968	17,836	7,473,008
4	54,796	7,473,008	17,748	7,435,960
5	54,796	7,435,960	17,660	7,398,824
6	54,796	7,398,824	17,572	7,361,600
7	54,796	7,361,600	17,483	7,324,287
8	54,796	7,324,287	17,395	7,286,886
9	54,796	7,286,886	17,306	7,249,396
10	54,796	7,249,396	17,217	7,211,817
11	54,796	7,211,817	17,128	7,174,149
12	54,796	7,174,149	17,038	7,136,391

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	54,796	7,136,391	16,948	7,098,543
2	54,796	7,098,543	16,859	7,060,606
3	54,796	7,060,606	16,768	7,022,579
4	54,796	7,022,579	16,678	6,984,461
5	54,796	6,984,461	16,588	6,946,253
6	54,796	6,946,253	16,497	6,907,954
7	54,796	6,907,954	16,406	6,869,564
8	54,796	6,869,564	16,315	6,831,083
9	54,796	6,831,083	16,223	6,792,510
10	54,796	6,792,510	16,132	6,753,846
11	54,796	6,753,846	16,040	6,715,090
12	54,796	6,715,090	15,948	6,676,242

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	54,796	6,676,242	15,856	6,637,302
2	54,796	6,637,302	15,763	6,598,269
3	54,796	6,598,269	15,670	6,559,143
4	54,796	6,559,143	15,577	6,519,925
5	54,796	6,519,925	15,484	6,480,613
6	54,796	6,480,613	15,391	6,441,209
7	54,796	6,441,209	15,297	6,401,710
8	54,796	6,401,710	15,204	6,362,118
9	54,796	6,362,118	15,110	6,322,432
10	54,796	6,322,432	15,015	6,282,651
11	54,796	6,282,651	14,921	6,242,776
12	54,796	6,242,776	14,826	6,202,806

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	54,796	6,202,806	14,731	6,162,741
2	54,796	6,162,741	14,636	6,122,582
3	54,796	6,122,582	14,541	6,082,326
4	54,796	6,082,326	14,445	6,041,976
5	54,796	6,041,976	14,349	6,001,529
6	54,796	6,001,529	14,253	5,960,986
7	54,796	5,960,986	14,157	5,920,347
8	54,796	5,920,347	14,060	5,879,612
9	54,796	5,879,612	13,964	5,838,779
10	54,796	5,838,779	13,867	5,797,850
11	54,796	5,797,850	13,769	5,756,824
12	54,796	5,756,824	13,672	5,715,700

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	54,796	5,715,700	13,574	5,674,478
2	54,796	5,674,478	13,476	5,633,159
3	54,796	5,633,159	13,378	5,591,741
4	54,796	5,591,741	13,280	5,550,225
5	54,796	5,550,225	13,181	5,508,611
6	54,796	5,508,611	13,082	5,466,897
7	54,796	5,466,897	12,983	5,425,085
8	54,796	5,425,085	12,884	5,383,173
9	54,796	5,383,173	12,785	5,341,162
10	54,796	5,341,162	12,685	5,299,051
11	54,796	5,299,051	12,585	5,256,839
12	54,796	5,256,839	12,484	5,214,528

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	54,796	5,214,528	12,384	5,172,116
2	54,796	5,172,116	12,283	5,129,604
3	54,796	5,129,604	12,182	5,086,990
4	54,796	5,086,990	12,081	5,044,275
5	54,796	5,044,275	11,980	5,001,459
6	54,796	5,001,459	11,878	4,958,541
7	54,796	4,958,541	11,776	4,915,521
8	54,796	4,915,521	11,674	4,872,399
9	54,796	4,872,399	11,571	4,829,175
10	54,796	4,829,175	11,469	4,785,848
11	54,796	4,785,848	11,366	4,742,418
12	54,796	4,742,418	11,263	4,698,885

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	54,796	4,698,885	11,159	4,655,248
2	54,796	4,655,248	11,056	4,611,508
3	54,796	4,611,508	10,952	4,567,664
4	54,796	4,567,664	10,848	4,523,716
5	54,796	4,523,716	10,743	4,479,664
6	54,796	4,479,664	10,639	4,435,506
7	54,796	4,435,506	10,534	4,391,244
8	54,796	4,391,244	10,429	4,346,877
9	54,796	4,346,877	10,323	4,302,405
10	54,796	4,302,405	10,218	4,257,827
11	54,796	4,257,827	10,112	4,213,143
12	54,796	4,213,143	10,006	4,168,352

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	54,796	4,168,352	9,899	4,123,456
2	54,796	4,123,456	9,793	4,078,453
3	54,796	4,078,453	9,686	4,033,343
4	54,796	4,033,343	9,579	3,988,126
5	54,796	3,988,126	9,471	3,942,801
6	54,796	3,942,801	9,364	3,897,369
7	54,796	3,897,369	9,256	3,851,829
8	54,796	3,851,829	9,148	3,806,180
9	54,796	3,806,180	9,039	3,760,424
10	54,796	3,760,424	8,931	3,714,558
11	54,796	3,714,558	8,822	3,668,584
12	54,796	3,668,584	8,712	3,622,501

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	54,796	3,622,501	8,603	3,576,308
2	54,796	3,576,308	8,493	3,530,005
3	54,796	3,530,005	8,383	3,483,593
4	54,796	3,483,593	8,273	3,437,070
5	54,796	3,437,070	8,163	3,390,436
6	54,796	3,390,436	8,052	3,343,692
7	54,796	3,343,692	7,941	3,296,837
8	54,796	3,296,837	7,829	3,249,871
9	54,796	3,249,871	7,718	3,202,793
10	54,796	3,202,793	7,606	3,155,603
11	54,796	3,155,603	7,494	3,108,302
12	54,796	3,108,302	7,382	3,060,887

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	54,796	3,060,887	7,269	3,013,361
2	54,796	3,013,361	7,156	2,965,721
3	54,796	2,965,721	7,043	2,917,968
4	54,796	2,917,968	6,930	2,870,102
5	54,796	2,870,102	6,816	2,822,122
6	54,796	2,822,122	6,702	2,774,028
7	54,796	2,774,028	6,588	2,725,820
8	54,796	2,725,820	6,473	2,677,498
9	54,796	2,677,498	6,359	2,629,061
10	54,796	2,629,061	6,244	2,580,508
11	54,796	2,580,508	6,128	2,531,841
12	54,796	2,531,841	6,013	2,483,057

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	54,796	2,483,057	5,897	2,434,158
2	54,796	2,434,158	5,781	2,385,143
3	54,796	2,385,143	5,664	2,336,011
4	54,796	2,336,011	5,548	2,286,763
5	54,796	2,286,763	5,431	2,237,398
6	54,796	2,237,398	5,313	2,187,915
7	54,796	2,187,915	5,196	2,138,315
8	54,796	2,138,315	5,078	2,088,597
9	54,796	2,088,597	4,960	2,038,761
10	54,796	2,038,761	4,842	1,988,807
11	54,796	1,988,807	4,723	1,938,734
12	54,796	1,938,734	4,604	1,888,542

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	54,796	1,888,542	4,485	1,838,231
2	54,796	1,838,231	4,365	1,787,801
3	54,796	1,787,801	4,246	1,737,250
4	54,796	1,737,250	4,125	1,686,580
5	54,796	1,686,580	4,005	1,635,789
6	54,796	1,635,789	3,885	1,584,878
7	54,796	1,584,878	3,764	1,533,846
8	54,796	1,533,846	3,642	1,482,692
9	54,796	1,482,692	3,521	1,431,417
10	54,796	1,431,417	3,399	1,380,020
11	54,796	1,380,020	3,277	1,328,502
12	54,796	1,328,502	3,155	1,276,860

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	54,796	1,276,860	3,032	1,225,097
2	54,796	1,225,097	2,909	1,173,210
3	54,796	1,173,210	2,786	1,121,200
4	54,796	1,121,200	2,662	1,069,066
5	54,796	1,069,066	2,539	1,016,809
6	54,796	1,016,809	2,414	964,428
7	54,796	964,428	2,290	911,922
8	54,796	911,922	2,165	859,291
9	54,796	859,291	2,040	806,536
10	54,796	806,536	1,915	753,655
11	54,796	753,655	1,789	700,649
12	54,796	700,649	1,664	647,516

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	54,796	647,516	1,537	594,258
2	54,796	594,258	1,411	540,873
3	54,796	540,873	1,284	487,361
4	54,796	487,361	1,157	433,722
5	54,796	433,722	1,030	379,956
6	54,796	379,956	902	326,062
7	54,796	326,062	774	272,040
8	54,796	272,040	646	217,890
9	54,796	217,890	517	163,611
10	54,796	163,611	388	109,203
11	54,796	109,203	259	54,666
12	54,796	54,666	129	2

Iseeb Ur Rehman

CEO

UAE > Dubai > Jumeirah Golf Estates > Sienna Lakes

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

Fully Upgraded | Golf Course -Lake View | Basement | Cinema

Preferences

Quick Menu

Contact Us

RERA No. 1238