Overview

Property Details

Features

Additional Info

Mortgage Calculator

UAE > Dubai > Jumeirah Village Circle > Binghatti Onyx

Brand New Unit | With Private Pool | Spacious

[LN004129]

AED2,099,000

For Sale

Ready

1,530 ft²

Overview

Sherwoods International Properties is pleased to offer this spacious and brand-new cozy apartment in JVC. The property comes with a lovely private pool on the balcony. Features and Amenities: - Lobby in building - Swimming pool - Modern gymnasium - BBQ areas - Pets allowed - Children's play area - Lush green parks - Running track and jogging trails - 24 x 7 Security and CCTV surveillance - Close to premium malls and shopping centres - 5 minutes drive to Circle Mall - 15 minutes drive to Mall of the Emirates - 22 minutes drive to Dubai Mall - 16 minutes drive to Palm Jumeirah - 17 minutes drive to Burj Al Arab - 26 minutes drive to Dubai International Airport (DXB) Binghatti Onyx at JVC in Dubai is a premier new development offering exquisite 1- and 2-bedroom apartments by Binghatti Developers. This architectural marvel showcases exceptional design and aesthetics, providing a distinctive lifestyle with exclusive access to top-tier retail and dining destinations. These beautifully crafted apartments promise a perfect living experience for your loved ones, ensuring the highest standards of luxury and comfort.

Property Details

Property ID
LN004129
Property Type
Apartment
Property Status
For Sale
Year Built
0

Facts and Features

Fully fitted kitchen

BBQ area

On mid floor

Part furnished

Pets allowed

24 hours Maintenance

Basement parking

More Info

This Listing has been verified by Dubai Land Department

Listing No: 71495810295

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	4,338	1,049,001	2,491	1,047,154
2	4,338	1,047,154	2,486	1,045,302
3	4,338	1,045,302	2,482	1,043,447
4	4,338	1,043,447	2,478	1,041,587
5	4,338	1,041,587	2,473	1,039,722
6	4,338	1,039,722	2,469	1,037,853
7	4,338	1,037,853	2,464	1,035,980
8	4,338	1,035,980	2,460	1,034,102
9	4,338	1,034,102	2,455	1,032,220
10	4,338	1,032,220	2,451	1,030,333
11	4,338	1,030,333	2,447	1,028,442
12	4,338	1,028,442	2,442	1,026,547

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	4,338	1,026,547	2,438	1,024,646
2	4,338	1,024,646	2,433	1,022,742
3	4,338	1,022,742	2,429	1,020,833
4	4,338	1,020,833	2,424	1,018,919
5	4,338	1,018,919	2,419	1,017,000
6	4,338	1,017,000	2,415	1,015,078
7	4,338	1,015,078	2,410	1,013,150
8	4,338	1,013,150	2,406	1,011,218
9	4,338	1,011,218	2,401	1,009,282
10	4,338	1,009,282	2,397	1,007,340
11	4,338	1,007,340	2,392	1,005,395
12	4,338	1,005,395	2,387	1,003,444

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	4,338	1,003,444	2,383	1,001,489
2	4,338	1,001,489	2,378	999,530
3	4,338	999,530	2,373	997,565
4	4,338	997,565	2,369	995,596
5	4,338	995,596	2,364	993,623
6	4,338	993,623	2,359	991,644
7	4,338	991,644	2,355	989,661
8	4,338	989,661	2,350	987,673
9	4,338	987,673	2,345	985,681
10	4,338	985,681	2,340	983,684
11	4,338	983,684	2,336	981,682
12	4,338	981,682	2,331	979,675

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	4,338	979,675	2,326	977,663
2	4,338	977,663	2,321	975,647
3	4,338	975,647	2,317	973,626
4	4,338	973,626	2,312	971,600
5	4,338	971,600	2,307	969,570
6	4,338	969,570	2,302	967,534
7	4,338	967,534	2,297	965,494
8	4,338	965,494	2,293	963,449
9	4,338	963,449	2,288	961,399
10	4,338	961,399	2,283	959,344
11	4,338	959,344	2,278	957,284
12	4,338	957,284	2,273	955,219

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	4,338	955,219	2,268	953,150
2	4,338	953,150	2,263	951,075
3	4,338	951,075	2,258	948,996
4	4,338	948,996	2,253	946,911
5	4,338	946,911	2,248	944,822
6	4,338	944,822	2,243	942,728
7	4,338	942,728	2,238	940,629
8	4,338	940,629	2,233	938,524
9	4,338	938,524	2,228	936,415
10	4,338	936,415	2,223	934,301
11	4,338	934,301	2,218	932,182
12	4,338	932,182	2,213	930,057

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	4,338	930,057	2,208	927,928
2	4,338	927,928	2,203	925,794
3	4,338	925,794	2,198	923,654
4	4,338	923,654	2,193	921,510
5	4,338	921,510	2,188	919,360
6	4,338	919,360	2,183	917,205
7	4,338	917,205	2,178	915,045
8	4,338	915,045	2,173	912,880
9	4,338	912,880	2,168	910,710
10	4,338	910,710	2,162	908,535
11	4,338	908,535	2,157	906,355
12	4,338	906,355	2,152	904,169

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	4,338	904,169	2,147	901,978
2	4,338	901,978	2,142	899,782
3	4,338	899,782	2,136	897,581
4	4,338	897,581	2,131	895,374
5	4,338	895,374	2,126	893,163
6	4,338	893,163	2,121	890,946
7	4,338	890,946	2,115	888,723
8	4,338	888,723	2,110	886,496
9	4,338	886,496	2,105	884,263
10	4,338	884,263	2,100	882,025
11	4,338	882,025	2,094	879,782
12	4,338	879,782	2,089	877,533

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	4,338	877,533	2,084	875,279
2	4,338	875,279	2,078	873,019
3	4,338	873,019	2,073	870,755
4	4,338	870,755	2,068	868,484
5	4,338	868,484	2,062	866,209
6	4,338	866,209	2,057	863,928
7	4,338	863,928	2,051	861,642
8	4,338	861,642	2,046	859,350
9	4,338	859,350	2,040	857,052
10	4,338	857,052	2,035	854,750
11	4,338	854,750	2,030	852,442
12	4,338	852,442	2,024	850,128

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	4,338	850,128	2,019	847,809
2	4,338	847,809	2,013	845,484
3	4,338	845,484	2,008	843,154
4	4,338	843,154	2,002	840,818
5	4,338	840,818	1,996	838,477
6	4,338	838,477	1,991	836,130
7	4,338	836,130	1,985	833,778
8	4,338	833,778	1,980	831,420
9	4,338	831,420	1,974	829,056
10	4,338	829,056	1,969	826,687
11	4,338	826,687	1,963	824,312
12	4,338	824,312	1,957	821,931

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	4,338	821,931	1,952	819,545
2	4,338	819,545	1,946	817,153
3	4,338	817,153	1,940	814,756
4	4,338	814,756	1,935	812,353
5	4,338	812,353	1,929	809,944
6	4,338	809,944	1,923	807,529
7	4,338	807,529	1,917	805,109
8	4,338	805,109	1,912	802,683
9	4,338	802,683	1,906	800,251
10	4,338	800,251	1,900	797,813
11	4,338	797,813	1,894	795,370
12	4,338	795,370	1,889	792,921

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	4,338	792,921	1,883	790,466
2	4,338	790,466	1,877	788,005
3	4,338	788,005	1,871	785,538
4	4,338	785,538	1,865	783,066
5	4,338	783,066	1,859	780,587
6	4,338	780,587	1,853	778,103
7	4,338	778,103	1,847	775,613
8	4,338	775,613	1,842	773,117
9	4,338	773,117	1,836	770,614
10	4,338	770,614	1,830	768,106
11	4,338	768,106	1,824	765,592
12	4,338	765,592	1,818	763,073

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	4,338	763,073	1,812	760,547
2	4,338	760,547	1,806	758,015
3	4,338	758,015	1,800	755,477
4	4,338	755,477	1,794	752,933
5	4,338	752,933	1,788	750,383
6	4,338	750,383	1,782	747,827
7	4,338	747,827	1,776	745,265
8	4,338	745,265	1,770	742,696
9	4,338	742,696	1,763	740,122
10	4,338	740,122	1,757	737,542
11	4,338	737,542	1,751	734,955
12	4,338	734,955	1,745	732,362

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	4,338	732,362	1,739	729,764
2	4,338	729,764	1,733	727,158
3	4,338	727,158	1,727	724,547
4	4,338	724,547	1,720	721,930
5	4,338	721,930	1,714	719,306
6	4,338	719,306	1,708	716,676
7	4,338	716,676	1,702	714,040
8	4,338	714,040	1,695	711,398
9	4,338	711,398	1,689	708,749
10	4,338	708,749	1,683	706,094
11	4,338	706,094	1,676	703,433
12	4,338	703,433	1,670	700,765

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	4,338	700,765	1,664	698,092
2	4,338	698,092	1,657	695,411
3	4,338	695,411	1,651	692,725
4	4,338	692,725	1,645	690,032
5	4,338	690,032	1,638	687,332
6	4,338	687,332	1,632	684,626
7	4,338	684,626	1,625	681,914
8	4,338	681,914	1,619	679,196
9	4,338	679,196	1,613	676,470
10	4,338	676,470	1,606	673,739
11	4,338	673,739	1,600	671,001
12	4,338	671,001	1,593	668,256

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	4,338	668,256	1,587	665,505
2	4,338	665,505	1,580	662,747
3	4,338	662,747	1,574	659,983
4	4,338	659,983	1,567	657,212
5	4,338	657,212	1,560	654,435
6	4,338	654,435	1,554	651,651
7	4,338	651,651	1,547	648,861
8	4,338	648,861	1,541	646,063
9	4,338	646,063	1,534	643,260
10	4,338	643,260	1,527	640,449
11	4,338	640,449	1,521	637,632
12	4,338	637,632	1,514	634,808

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	4,338	634,808	1,507	631,978
2	4,338	631,978	1,500	629,140
3	4,338	629,140	1,494	626,296
4	4,338	626,296	1,487	623,446
5	4,338	623,446	1,480	620,588
6	4,338	620,588	1,473	617,724
7	4,338	617,724	1,467	614,853
8	4,338	614,853	1,460	611,975
9	4,338	611,975	1,453	609,090
10	4,338	609,090	1,446	606,198
11	4,338	606,198	1,439	603,300
12	4,338	603,300	1,432	600,394

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	4,338	600,394	1,425	597,482
2	4,338	597,482	1,419	594,563
3	4,338	594,563	1,412	591,637
4	4,338	591,637	1,405	588,704
5	4,338	588,704	1,398	585,764
6	4,338	585,764	1,391	582,817
7	4,338	582,817	1,384	579,863
8	4,338	579,863	1,377	576,901
9	4,338	576,901	1,370	573,933
10	4,338	573,933	1,363	570,958
11	4,338	570,958	1,356	567,976
12	4,338	567,976	1,348	564,987

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	4,338	564,987	1,341	561,990
2	4,338	561,990	1,334	558,987
3	4,338	558,987	1,327	555,976
4	4,338	555,976	1,320	552,959
5	4,338	552,959	1,313	549,934
6	4,338	549,934	1,306	546,901
7	4,338	546,901	1,298	543,862
8	4,338	543,862	1,291	540,816
9	4,338	540,816	1,284	537,762
10	4,338	537,762	1,277	534,701
11	4,338	534,701	1,269	531,632
12	4,338	531,632	1,262	528,557

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	4,338	528,557	1,255	525,474
2	4,338	525,474	1,248	522,384
3	4,338	522,384	1,240	519,286
4	4,338	519,286	1,233	516,181
5	4,338	516,181	1,225	513,069
6	4,338	513,069	1,218	509,949
7	4,338	509,949	1,211	506,822
8	4,338	506,822	1,203	503,688
9	4,338	503,688	1,196	500,546
10	4,338	500,546	1,188	497,396
11	4,338	497,396	1,181	494,239
12	4,338	494,239	1,173	491,075

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	4,338	491,075	1,166	487,903
2	4,338	487,903	1,158	484,724
3	4,338	484,724	1,151	481,537
4	4,338	481,537	1,143	478,342
5	4,338	478,342	1,136	475,140
6	4,338	475,140	1,128	471,930
7	4,338	471,930	1,120	468,713
8	4,338	468,713	1,113	465,488
9	4,338	465,488	1,105	462,255
10	4,338	462,255	1,097	459,015
11	4,338	459,015	1,090	455,767
12	4,338	455,767	1,082	452,511

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	4,338	452,511	1,074	449,247
2	4,338	449,247	1,066	445,976
3	4,338	445,976	1,059	442,697
4	4,338	442,697	1,051	439,410
5	4,338	439,410	1,043	436,116
6	4,338	436,116	1,035	432,813
7	4,338	432,813	1,027	429,503
8	4,338	429,503	1,020	426,185
9	4,338	426,185	1,012	422,859
10	4,338	422,859	1,004	419,525
11	4,338	419,525	996	416,183
12	4,338	416,183	988	412,833

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	4,338	412,833	980	409,475
2	4,338	409,475	972	406,110
3	4,338	406,110	964	402,736
4	4,338	402,736	956	399,354
5	4,338	399,354	948	395,964
6	4,338	395,964	940	392,567
7	4,338	392,567	932	389,161
8	4,338	389,161	924	385,747
9	4,338	385,747	916	382,325
10	4,338	382,325	908	378,895
11	4,338	378,895	899	375,456
12	4,338	375,456	891	372,010

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	4,338	372,010	883	368,555
2	4,338	368,555	875	365,092
3	4,338	365,092	867	361,621
4	4,338	361,621	858	358,142
5	4,338	358,142	850	354,654
6	4,338	354,654	842	351,158
7	4,338	351,158	834	347,654
8	4,338	347,654	825	344,141
9	4,338	344,141	817	340,620
10	4,338	340,620	808	337,091
11	4,338	337,091	800	333,554
12	4,338	333,554	792	330,008

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	4,338	330,008	783	326,453
2	4,338	326,453	775	322,890
3	4,338	322,890	766	319,319
4	4,338	319,319	758	315,739
5	4,338	315,739	749	312,151
6	4,338	312,151	741	308,554
7	4,338	308,554	732	304,948
8	4,338	304,948	724	301,334
9	4,338	301,334	715	297,712
10	4,338	297,712	707	294,081
11	4,338	294,081	698	290,441
12	4,338	290,441	689	286,793

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	4,338	286,793	681	283,135
2	4,338	283,135	672	279,470
3	4,338	279,470	663	275,795
4	4,338	275,795	655	272,112
5	4,338	272,112	646	268,420
6	4,338	268,420	637	264,719
7	4,338	264,719	628	261,010
8	4,338	261,010	619	257,291
9	4,338	257,291	611	253,564
10	4,338	253,564	602	249,828
11	4,338	249,828	593	246,083
12	4,338	246,083	584	242,330

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	4,338	242,330	575	238,567
2	4,338	238,567	566	234,795
3	4,338	234,795	557	231,015
4	4,338	231,015	548	227,225
5	4,338	227,225	539	223,427
6	4,338	223,427	530	219,619
7	4,338	219,619	521	215,802
8	4,338	215,802	512	211,977
9	4,338	211,977	503	208,142
10	4,338	208,142	494	204,298
11	4,338	204,298	485	200,445
12	4,338	200,445	476	196,583

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	4,338	196,583	466	192,712
2	4,338	192,712	457	188,831
3	4,338	188,831	448	184,941
4	4,338	184,941	439	181,042
5	4,338	181,042	429	177,134
6	4,338	177,134	420	173,217
7	4,338	173,217	411	169,290
8	4,338	169,290	402	165,354
9	4,338	165,354	392	161,408
10	4,338	161,408	383	157,453
11	4,338	157,453	373	153,489
12	4,338	153,489	364	149,515

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	4,338	149,515	355	145,532
2	4,338	145,532	345	141,540
3	4,338	141,540	336	137,537
4	4,338	137,537	326	133,526
5	4,338	133,526	317	129,505
6	4,338	129,505	307	125,474
7	4,338	125,474	298	121,434
8	4,338	121,434	288	117,384
9	4,338	117,384	278	113,325
10	4,338	113,325	269	109,256
11	4,338	109,256	259	105,177
12	4,338	105,177	249	101,088

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	4,338	101,088	240	96,990
2	4,338	96,990	230	92,882
3	4,338	92,882	220	88,765
4	4,338	88,765	210	84,637
5	4,338	84,637	201	80,500
6	4,338	80,500	191	76,353
7	4,338	76,353	181	72,196
8	4,338	72,196	171	68,030
9	4,338	68,030	161	63,853
10	4,338	63,853	151	59,666
11	4,338	59,666	141	55,470
12	4,338	55,470	131	51,263

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	4,338	51,263	121	47,047
2	4,338	47,047	111	42,820
3	4,338	42,820	101	38,584
4	4,338	38,584	91	34,337
5	4,338	34,337	81	30,081
6	4,338	30,081	71	25,814
7	4,338	25,814	61	21,537
8	4,338	21,537	51	17,250
9	4,338	17,250	40	12,953
10	4,338	12,953	30	8,645
11	4,338	8,645	20	4,327
12	4,338	4,327	10	1

Bridget Kambari

Branch Manager

UAE > Dubai > Jumeirah Village Circle (JVC) > JVC District 15 > Binghatti Onyx

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

Brand New Unit | With Private Pool | Spacious

Preferences

Quick Menu

Contact Us

RERA No. 1238