Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > Jumeirah Village Circle > Luxury Family Residence 1

Full Floor Luxury Hotel with 21 Units

[LN004180]

AED23,500,000

For Sale

Ready

666 ft²

Overview

Sherwoods International Properties is delighted to present Marriott Residences at JVC, Dubai, developed by Khamas Group which offers sophisticated living with studios, 1 & 2-bedroom apartments. As Dubai’s first Marriott-branded residence, it provides luxury urban living with easy access to major landmarks like Dubai Autodrome, Mall of the Emirates, and Dubai Marina. Nestled in the heart of Jumeirah Village Circle, residents enjoy nearby shopping, dining, and entertainment. With exquisite interiors, premium appliances, and a wealth of amenities, these residences harmonize style and convenience, offering hotel-inspired living with impeccable service and personalized amenities. Features: 24/7 full-suite concierge services In-residence dining options On-site fitness center Beautifully landscaped gardens Proximity to major attractions Premium quality interiors Dedicated staff for personalized service Accessible location in Jumeirah Village Circle Location: 10 Minutes – Dubai Autodrome 10 Minutes – Mall of the Emirates 10 Minutes – Downtown Dubai 18 Minutes – Palm Jumeirah 28 Minutes – Jumeirah Beach 10 Minutes – Dubai Marina 30 Minutes – Dubai International Airport Jumeirah Village Circle (JVC), developed by Nakheel, is a family-friendly community in the heart of Dubai, known for its landscaped gardens, a variety of properties, and numerous amenities. Offering a mix of apartments, villas, and townhouses, it remains a top choice for renting or buying mid-tier studios and 1- to 2-bedroom apartments. JVC features over 30 parks, JSS International School, and a tranquil atmosphere, making it ideal for families seeking serenity within the bustling city. Its proximity to Dubai Marina, Internet City, and Media City enhances its appeal as a growing investment hub.

Property Details

Property ID
LN004180
Property Type
Apartment
Property Status
For Sale
Year Built
0

More Info

This Listing has been verified by Dubai Land Department

Listing No: 0401740524

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	48,592	11,750,000	27,906	11,729,313
2	48,592	11,729,313	27,857	11,708,577
3	48,592	11,708,577	27,807	11,687,792
4	48,592	11,687,792	27,758	11,666,957
5	48,592	11,666,957	27,709	11,646,073
6	48,592	11,646,073	27,659	11,625,140
7	48,592	11,625,140	27,609	11,604,156
8	48,592	11,604,156	27,559	11,583,123
9	48,592	11,583,123	27,509	11,562,040
10	48,592	11,562,040	27,459	11,540,907
11	48,592	11,540,907	27,409	11,519,724
12	48,592	11,519,724	27,359	11,498,490

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	48,592	11,498,490	27,308	11,477,206
2	48,592	11,477,206	27,258	11,455,871
3	48,592	11,455,871	27,207	11,434,486
4	48,592	11,434,486	27,156	11,413,050
5	48,592	11,413,050	27,105	11,391,563
6	48,592	11,391,563	27,054	11,370,025
7	48,592	11,370,025	27,003	11,348,436
8	48,592	11,348,436	26,952	11,326,795
9	48,592	11,326,795	26,901	11,305,104
10	48,592	11,305,104	26,849	11,283,360
11	48,592	11,283,360	26,797	11,261,565
12	48,592	11,261,565	26,746	11,239,718

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	48,592	11,239,718	26,694	11,217,820
2	48,592	11,217,820	26,642	11,195,869
3	48,592	11,195,869	26,590	11,173,866
4	48,592	11,173,866	26,537	11,151,811
5	48,592	11,151,811	26,485	11,129,704
6	48,592	11,129,704	26,433	11,107,544
7	48,592	11,107,544	26,380	11,085,331
8	48,592	11,085,331	26,327	11,063,066
9	48,592	11,063,066	26,274	11,040,748
10	48,592	11,040,748	26,221	11,018,376
11	48,592	11,018,376	26,168	10,995,952
12	48,592	10,995,952	26,115	10,973,475

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	48,592	10,973,475	26,062	10,950,944
2	48,592	10,950,944	26,008	10,928,359
3	48,592	10,928,359	25,954	10,905,721
4	48,592	10,905,721	25,901	10,883,029
5	48,592	10,883,029	25,847	10,860,283
6	48,592	10,860,283	25,793	10,837,483
7	48,592	10,837,483	25,739	10,814,629
8	48,592	10,814,629	25,684	10,791,721
9	48,592	10,791,721	25,630	10,768,758
10	48,592	10,768,758	25,575	10,745,741
11	48,592	10,745,741	25,521	10,722,669
12	48,592	10,722,669	25,466	10,699,543

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	48,592	10,699,543	25,411	10,676,361
2	48,592	10,676,361	25,356	10,653,125
3	48,592	10,653,125	25,301	10,629,833
4	48,592	10,629,833	25,245	10,606,486
5	48,592	10,606,486	25,190	10,583,083
6	48,592	10,583,083	25,134	10,559,625
7	48,592	10,559,625	25,079	10,536,111
8	48,592	10,536,111	25,023	10,512,541
9	48,592	10,512,541	24,967	10,488,916
10	48,592	10,488,916	24,911	10,465,234
11	48,592	10,465,234	24,854	10,441,496
12	48,592	10,441,496	24,798	10,417,701

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	48,592	10,417,701	24,742	10,393,850
2	48,592	10,393,850	24,685	10,369,943
3	48,592	10,369,943	24,628	10,345,978
4	48,592	10,345,978	24,571	10,321,957
5	48,592	10,321,957	24,514	10,297,879
6	48,592	10,297,879	24,457	10,273,743
7	48,592	10,273,743	24,400	10,249,550
8	48,592	10,249,550	24,342	10,225,300
9	48,592	10,225,300	24,285	10,200,992
10	48,592	10,200,992	24,227	10,176,626
11	48,592	10,176,626	24,169	10,152,203
12	48,592	10,152,203	24,111	10,127,721

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	48,592	10,127,721	24,053	10,103,182
2	48,592	10,103,182	23,995	10,078,584
3	48,592	10,078,584	23,936	10,053,927
4	48,592	10,053,927	23,878	10,029,213
5	48,592	10,029,213	23,819	10,004,439
6	48,592	10,004,439	23,760	9,979,607
7	48,592	9,979,607	23,701	9,954,715
8	48,592	9,954,715	23,642	9,929,765
9	48,592	9,929,765	23,583	9,904,755
10	48,592	9,904,755	23,523	9,879,686
11	48,592	9,879,686	23,464	9,854,557
12	48,592	9,854,557	23,404	9,829,368

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	48,592	9,829,368	23,344	9,804,120
2	48,592	9,804,120	23,284	9,778,812
3	48,592	9,778,812	23,224	9,753,444
4	48,592	9,753,444	23,164	9,728,015
5	48,592	9,728,015	23,104	9,702,526
6	48,592	9,702,526	23,043	9,676,977
7	48,592	9,676,977	22,982	9,651,366
8	48,592	9,651,366	22,921	9,625,695
9	48,592	9,625,695	22,861	9,599,963
10	48,592	9,599,963	22,799	9,574,170
11	48,592	9,574,170	22,738	9,548,316
12	48,592	9,548,316	22,677	9,522,400

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	48,592	9,522,400	22,615	9,496,423
2	48,592	9,496,423	22,554	9,470,384
3	48,592	9,470,384	22,492	9,444,283
4	48,592	9,444,283	22,430	9,418,120
5	48,592	9,418,120	22,368	9,391,895
6	48,592	9,391,895	22,305	9,365,608
7	48,592	9,365,608	22,243	9,339,259
8	48,592	9,339,259	22,180	9,312,846
9	48,592	9,312,846	22,118	9,286,371
10	48,592	9,286,371	22,055	9,259,833
11	48,592	9,259,833	21,992	9,233,233
12	48,592	9,233,233	21,928	9,206,568

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	48,592	9,206,568	21,865	9,179,841
2	48,592	9,179,841	21,802	9,153,050
3	48,592	9,153,050	21,738	9,126,196
4	48,592	9,126,196	21,674	9,099,277
5	48,592	9,099,277	21,610	9,072,295
6	48,592	9,072,295	21,546	9,045,249
7	48,592	9,045,249	21,482	9,018,138
8	48,592	9,018,138	21,418	8,990,964
9	48,592	8,990,964	21,353	8,963,724
10	48,592	8,963,724	21,288	8,936,420
11	48,592	8,936,420	21,223	8,909,051
12	48,592	8,909,051	21,158	8,881,617

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	48,592	8,881,617	21,093	8,854,118
2	48,592	8,854,118	21,028	8,826,553
3	48,592	8,826,553	20,963	8,798,923
4	48,592	8,798,923	20,897	8,771,228
5	48,592	8,771,228	20,831	8,743,467
6	48,592	8,743,467	20,765	8,715,639
7	48,592	8,715,639	20,699	8,687,746
8	48,592	8,687,746	20,633	8,659,786
9	48,592	8,659,786	20,566	8,631,760
10	48,592	8,631,760	20,500	8,603,668
11	48,592	8,603,668	20,433	8,575,508
12	48,592	8,575,508	20,366	8,547,282

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	48,592	8,547,282	20,299	8,518,989
2	48,592	8,518,989	20,232	8,490,629
3	48,592	8,490,629	20,165	8,462,201
4	48,592	8,462,201	20,097	8,433,706
5	48,592	8,433,706	20,030	8,405,143
6	48,592	8,405,143	19,962	8,376,512
7	48,592	8,376,512	19,894	8,347,813
8	48,592	8,347,813	19,826	8,319,046
9	48,592	8,319,046	19,757	8,290,211
10	48,592	8,290,211	19,689	8,261,307
11	48,592	8,261,307	19,620	8,232,335
12	48,592	8,232,335	19,551	8,203,294

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	48,592	8,203,294	19,482	8,174,184
2	48,592	8,174,184	19,413	8,145,004
3	48,592	8,145,004	19,344	8,115,756
4	48,592	8,115,756	19,274	8,086,438
5	48,592	8,086,438	19,205	8,057,050
6	48,592	8,057,050	19,135	8,027,592
7	48,592	8,027,592	19,065	7,998,065
8	48,592	7,998,065	18,995	7,968,467
9	48,592	7,968,467	18,925	7,938,799
10	48,592	7,938,799	18,854	7,909,061
11	48,592	7,909,061	18,784	7,879,252
12	48,592	7,879,252	18,713	7,849,372

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	48,592	7,849,372	18,642	7,819,422
2	48,592	7,819,422	18,571	7,789,400
3	48,592	7,789,400	18,499	7,759,307
4	48,592	7,759,307	18,428	7,729,142
5	48,592	7,729,142	18,356	7,698,906
6	48,592	7,698,906	18,284	7,668,598
7	48,592	7,668,598	18,212	7,638,217
8	48,592	7,638,217	18,140	7,607,765
9	48,592	7,607,765	18,068	7,577,241
10	48,592	7,577,241	17,995	7,546,644
11	48,592	7,546,644	17,923	7,515,974
12	48,592	7,515,974	17,850	7,485,231

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	48,592	7,485,231	17,777	7,454,416
2	48,592	7,454,416	17,704	7,423,527
3	48,592	7,423,527	17,630	7,392,565
4	48,592	7,392,565	17,557	7,361,529
5	48,592	7,361,529	17,483	7,330,420
6	48,592	7,330,420	17,409	7,299,237
7	48,592	7,299,237	17,335	7,267,979
8	48,592	7,267,979	17,261	7,236,648
9	48,592	7,236,648	17,187	7,205,242
10	48,592	7,205,242	17,112	7,173,761
11	48,592	7,173,761	17,037	7,142,206
12	48,592	7,142,206	16,962	7,110,576

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	48,592	7,110,576	16,887	7,078,870
2	48,592	7,078,870	16,812	7,047,090
3	48,592	7,047,090	16,736	7,015,234
4	48,592	7,015,234	16,661	6,983,302
5	48,592	6,983,302	16,585	6,951,294
6	48,592	6,951,294	16,509	6,919,210
7	48,592	6,919,210	16,433	6,887,051
8	48,592	6,887,051	16,356	6,854,814
9	48,592	6,854,814	16,280	6,822,502
10	48,592	6,822,502	16,203	6,790,112
11	48,592	6,790,112	16,126	6,757,646
12	48,592	6,757,646	16,049	6,725,102

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	48,592	6,725,102	15,972	6,692,481
2	48,592	6,692,481	15,894	6,659,783
3	48,592	6,659,783	15,816	6,627,007
4	48,592	6,627,007	15,739	6,594,153
5	48,592	6,594,153	15,661	6,561,221
6	48,592	6,561,221	15,582	6,528,211
7	48,592	6,528,211	15,504	6,495,122
8	48,592	6,495,122	15,425	6,461,955
9	48,592	6,461,955	15,347	6,428,709
10	48,592	6,428,709	15,268	6,395,385
11	48,592	6,395,385	15,189	6,361,981
12	48,592	6,361,981	15,109	6,328,497

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	48,592	6,328,497	15,030	6,294,935
2	48,592	6,294,935	14,950	6,261,292
3	48,592	6,261,292	14,870	6,227,570
4	48,592	6,227,570	14,790	6,193,767
5	48,592	6,193,767	14,710	6,159,884
6	48,592	6,159,884	14,629	6,125,921
7	48,592	6,125,921	14,549	6,091,877
8	48,592	6,091,877	14,468	6,057,752
9	48,592	6,057,752	14,387	6,023,547
10	48,592	6,023,547	14,305	5,989,260
11	48,592	5,989,260	14,224	5,954,891
12	48,592	5,954,891	14,142	5,920,441

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	48,592	5,920,441	14,061	5,885,909
2	48,592	5,885,909	13,979	5,851,295
3	48,592	5,851,295	13,896	5,816,599
4	48,592	5,816,599	13,814	5,781,820
5	48,592	5,781,820	13,731	5,746,959
6	48,592	5,746,959	13,649	5,712,015
7	48,592	5,712,015	13,566	5,676,988
8	48,592	5,676,988	13,482	5,641,878
9	48,592	5,641,878	13,399	5,606,684
10	48,592	5,606,684	13,315	5,571,407
11	48,592	5,571,407	13,232	5,536,046
12	48,592	5,536,046	13,148	5,500,602

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	48,592	5,500,602	13,063	5,465,073
2	48,592	5,465,073	12,979	5,429,459
3	48,592	5,429,459	12,894	5,393,761
4	48,592	5,393,761	12,810	5,357,978
5	48,592	5,357,978	12,725	5,322,110
6	48,592	5,322,110	12,640	5,286,157
7	48,592	5,286,157	12,554	5,250,119
8	48,592	5,250,119	12,469	5,213,995
9	48,592	5,213,995	12,383	5,177,785
10	48,592	5,177,785	12,297	5,141,490
11	48,592	5,141,490	12,211	5,105,108
12	48,592	5,105,108	12,124	5,068,639

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	48,592	5,068,639	12,038	5,032,084
2	48,592	5,032,084	11,951	4,995,443
3	48,592	4,995,443	11,864	4,958,714
4	48,592	4,958,714	11,776	4,921,898
5	48,592	4,921,898	11,689	4,884,994
6	48,592	4,884,994	11,601	4,848,003
7	48,592	4,848,003	11,514	4,810,924
8	48,592	4,810,924	11,425	4,773,757
9	48,592	4,773,757	11,337	4,736,502
10	48,592	4,736,502	11,249	4,699,158
11	48,592	4,699,158	11,160	4,661,725
12	48,592	4,661,725	11,071	4,624,204

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	48,592	4,624,204	10,982	4,586,594
2	48,592	4,586,594	10,893	4,548,894
3	48,592	4,548,894	10,803	4,511,104
4	48,592	4,511,104	10,713	4,473,225
5	48,592	4,473,225	10,623	4,435,256
6	48,592	4,435,256	10,533	4,397,197
7	48,592	4,397,197	10,443	4,359,047
8	48,592	4,359,047	10,352	4,320,807
9	48,592	4,320,807	10,261	4,282,476
10	48,592	4,282,476	10,170	4,244,054
11	48,592	4,244,054	10,079	4,205,540
12	48,592	4,205,540	9,988	4,166,936

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	48,592	4,166,936	9,896	4,128,239
2	48,592	4,128,239	9,804	4,089,451
3	48,592	4,089,451	9,712	4,050,570
4	48,592	4,050,570	9,620	4,011,597
5	48,592	4,011,597	9,527	3,972,532
6	48,592	3,972,532	9,434	3,933,374
7	48,592	3,933,374	9,341	3,894,122
8	48,592	3,894,122	9,248	3,854,778
9	48,592	3,854,778	9,155	3,815,340
10	48,592	3,815,340	9,061	3,775,808
11	48,592	3,775,808	8,967	3,736,183
12	48,592	3,736,183	8,873	3,696,463

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	48,592	3,696,463	8,779	3,656,650
2	48,592	3,656,650	8,684	3,616,741
3	48,592	3,616,741	8,589	3,576,738
4	48,592	3,576,738	8,494	3,536,640
5	48,592	3,536,640	8,399	3,496,446
6	48,592	3,496,446	8,304	3,456,157
7	48,592	3,456,157	8,208	3,415,773
8	48,592	3,415,773	8,112	3,375,292
9	48,592	3,375,292	8,016	3,334,715
10	48,592	3,334,715	7,919	3,294,042
11	48,592	3,294,042	7,823	3,253,273
12	48,592	3,253,273	7,726	3,212,406

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	48,592	3,212,406	7,629	3,171,443
2	48,592	3,171,443	7,532	3,130,382
3	48,592	3,130,382	7,434	3,089,224
4	48,592	3,089,224	7,336	3,047,967
5	48,592	3,047,967	7,238	3,006,613
6	48,592	3,006,613	7,140	2,965,161
7	48,592	2,965,161	7,042	2,923,610
8	48,592	2,923,610	6,943	2,881,961
9	48,592	2,881,961	6,844	2,840,213
10	48,592	2,840,213	6,745	2,798,365
11	48,592	2,798,365	6,646	2,756,418
12	48,592	2,756,418	6,546	2,714,372

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	48,592	2,714,372	6,446	2,672,225
2	48,592	2,672,225	6,346	2,629,979
3	48,592	2,629,979	6,246	2,587,632
4	48,592	2,587,632	6,145	2,545,185
5	48,592	2,545,185	6,044	2,502,637
6	48,592	2,502,637	5,943	2,459,987
7	48,592	2,459,987	5,842	2,417,237
8	48,592	2,417,237	5,740	2,374,385
9	48,592	2,374,385	5,639	2,331,431
10	48,592	2,331,431	5,537	2,288,375
11	48,592	2,288,375	5,434	2,245,217
12	48,592	2,245,217	5,332	2,201,956

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	48,592	2,201,956	5,229	2,158,593
2	48,592	2,158,593	5,126	2,115,127
3	48,592	2,115,127	5,023	2,071,557
4	48,592	2,071,557	4,919	2,027,884
5	48,592	2,027,884	4,816	1,984,107
6	48,592	1,984,107	4,712	1,940,227
7	48,592	1,940,227	4,608	1,896,242
8	48,592	1,896,242	4,503	1,852,152
9	48,592	1,852,152	4,398	1,807,958
10	48,592	1,807,958	4,293	1,763,659
11	48,592	1,763,659	4,188	1,719,255
12	48,592	1,719,255	4,083	1,674,745

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	48,592	1,674,745	3,977	1,630,130
2	48,592	1,630,130	3,871	1,585,408
3	48,592	1,585,408	3,765	1,540,580
4	48,592	1,540,580	3,658	1,495,646
5	48,592	1,495,646	3,552	1,450,605
6	48,592	1,450,605	3,445	1,405,458
7	48,592	1,405,458	3,337	1,360,203
8	48,592	1,360,203	3,230	1,314,840
9	48,592	1,314,840	3,122	1,269,370
10	48,592	1,269,370	3,014	1,223,792
11	48,592	1,223,792	2,906	1,178,105
12	48,592	1,178,105	2,798	1,132,310

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	48,592	1,132,310	2,689	1,086,406
2	48,592	1,086,406	2,580	1,040,394
3	48,592	1,040,394	2,470	994,272
4	48,592	994,272	2,361	948,040
5	48,592	948,040	2,251	901,699
6	48,592	901,699	2,141	855,247
7	48,592	855,247	2,031	808,685
8	48,592	808,685	1,920	762,013
9	48,592	762,013	1,809	715,230
10	48,592	715,230	1,698	668,335
11	48,592	668,335	1,587	621,330
12	48,592	621,330	1,475	574,212

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	48,592	574,212	1,363	526,983
2	48,592	526,983	1,251	479,642
3	48,592	479,642	1,139	432,188
4	48,592	432,188	1,026	384,621
5	48,592	384,621	913	336,942
6	48,592	336,942	800	289,149
7	48,592	289,149	686	241,243
8	48,592	241,243	572	193,223
9	48,592	193,223	458	145,089
10	48,592	145,089	344	96,840
11	48,592	96,840	229	48,477
12	48,592	48,477	115	1

Alexander Green

Commercial Specialist

Luxury Family Residence JVC

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

Full Floor Luxury Hotel with 21 Units

Preferences

Quick Menu

Contact Us

RERA No. 1238