Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > Jumeirah Village Circle

Prime Investment | Off Plan | Affordable luxury

[LN001773]

AED999,000

For Sale

Off-plan

644 ft²

Overview

Sherwoods International Properties is proud to present Maison Elysee II, a new development in JVC to date. With impeccable architecture and design, this sleek and modern structure offers a tranquil paradise for urbanites seeking luxurious living. Step into the lush and intimate interiors of Maison Elysee II and feel your stress melt away. From the moment you enter, you'll be greeted by open, airy spaces that serve as a blank canvas for your personal masterpiece. Experience the carefree lifestyle of someone who has everything they desire, from high-end apartment features to state-of-the-art facilities and retail shops conveniently located on the ground level. Maison Elysee II offers affordable luxury living with a variety of studio, 1, and 2-bedroom apartments. With its clean lines and meticulous attention to detail, this sophisticated structure stands out among the rest, enticing passers-by to take a closer look. Immerse yourself in the expressive magnificence of Maison Elysee II, where comfort, convenience, and heightened luxury converge. Enjoy 24-hour security, a large swimming pool, gym facilities, and ample parking spaces, all within reach. Indulge in the amenities within the project, including a kids play area, landscaped pool area, gym facing the pool, and both adult and children's swimming pools. With its prime location in Jumeirah Village Circle, Maison Elysee II is just 30 minutes from Maktoum Airport and 20 minutes from EXPO2020. Experience a lifestyle of unparalleled comfort and convenience at Maison Elysee II. Contact us now to learn more and secure your place in this extraordinary community. **More units available.**

Property Details

Property ID
LN001773
Property Type
Apartment
Property Status
For Sale
Year Built
2027

More Info

This Listing has been verified by Dubai Land Department

Listing No: 1234107972

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	2,063	499,050	1,185	498,171
2	2,063	498,171	1,183	497,290
3	2,063	497,290	1,181	496,407
4	2,063	496,407	1,178	495,523
5	2,063	495,523	1,176	494,636
6	2,063	494,636	1,174	493,746
7	2,063	493,746	1,172	492,855
8	2,063	492,855	1,170	491,962
9	2,063	491,962	1,168	491,066
10	2,063	491,066	1,166	490,169
11	2,063	490,169	1,164	489,269
12	2,063	489,269	1,162	488,367

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	2,063	488,367	1,159	487,463
2	2,063	487,463	1,157	486,557
3	2,063	486,557	1,155	485,649
4	2,063	485,649	1,153	484,738
5	2,063	484,738	1,151	483,826
6	2,063	483,826	1,149	482,911
7	2,063	482,911	1,146	481,994
8	2,063	481,994	1,144	481,075
9	2,063	481,075	1,142	480,154
10	2,063	480,154	1,140	479,230
11	2,063	479,230	1,138	478,305
12	2,063	478,305	1,135	477,377

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	2,063	477,377	1,133	476,447
2	2,063	476,447	1,131	475,514
3	2,063	475,514	1,129	474,580
4	2,063	474,580	1,127	473,643
5	2,063	473,643	1,124	472,704
6	2,063	472,704	1,122	471,763
7	2,063	471,763	1,120	470,819
8	2,063	470,819	1,118	469,874
9	2,063	469,874	1,115	468,926
10	2,063	468,926	1,113	467,976
11	2,063	467,976	1,111	467,023
12	2,063	467,023	1,109	466,069

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	2,063	466,069	1,106	465,112
2	2,063	465,112	1,104	464,153
3	2,063	464,153	1,102	463,191
4	2,063	463,191	1,100	462,227
5	2,063	462,227	1,097	461,261
6	2,063	461,261	1,095	460,293
7	2,063	460,293	1,093	459,322
8	2,063	459,322	1,090	458,349
9	2,063	458,349	1,088	457,374
10	2,063	457,374	1,086	456,396
11	2,063	456,396	1,083	455,416
12	2,063	455,416	1,081	454,434

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	2,063	454,434	1,079	453,450
2	2,063	453,450	1,076	452,463
3	2,063	452,463	1,074	451,473
4	2,063	451,473	1,072	450,482
5	2,063	450,482	1,069	449,488
6	2,063	449,488	1,067	448,492
7	2,063	448,492	1,065	447,493
8	2,063	447,493	1,062	446,492
9	2,063	446,492	1,060	445,488
10	2,063	445,488	1,058	444,482
11	2,063	444,482	1,055	443,474
12	2,063	443,474	1,053	442,464

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	2,063	442,464	1,050	441,451
2	2,063	441,451	1,048	440,435
3	2,063	440,435	1,046	439,417
4	2,063	439,417	1,043	438,397
5	2,063	438,397	1,041	437,375
6	2,063	437,375	1,038	436,349
7	2,063	436,349	1,036	435,322
8	2,063	435,322	1,033	434,292
9	2,063	434,292	1,031	433,260
10	2,063	433,260	1,028	432,225
11	2,063	432,225	1,026	431,187
12	2,063	431,187	1,024	430,148

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	2,063	430,148	1,021	429,105
2	2,063	429,105	1,019	428,061
3	2,063	428,061	1,016	427,013
4	2,063	427,013	1,014	425,964
5	2,063	425,964	1,011	424,911
6	2,063	424,911	1,009	423,857
7	2,063	423,857	1,006	422,800
8	2,063	422,800	1,004	421,740
9	2,063	421,740	1,001	420,678
10	2,063	420,678	999	419,613
11	2,063	419,613	996	418,546
12	2,063	418,546	994	417,476

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	2,063	417,476	991	416,403
2	2,063	416,403	988	415,329
3	2,063	415,329	986	414,251
4	2,063	414,251	983	413,171
5	2,063	413,171	981	412,089
6	2,063	412,089	978	411,003
7	2,063	411,003	976	409,916
8	2,063	409,916	973	408,825
9	2,063	408,825	970	407,732
10	2,063	407,732	968	406,637
11	2,063	406,637	965	405,539
12	2,063	405,539	963	404,438

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	2,063	404,438	960	403,335
2	2,063	403,335	957	402,229
3	2,063	402,229	955	401,120
4	2,063	401,120	952	400,009
5	2,063	400,009	950	398,895
6	2,063	398,895	947	397,779
7	2,063	397,779	944	396,660
8	2,063	396,660	942	395,538
9	2,063	395,538	939	394,413
10	2,063	394,413	936	393,286
11	2,063	393,286	934	392,157
12	2,063	392,157	931	391,024

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	2,063	391,024	928	389,889
2	2,063	389,889	925	388,751
3	2,063	388,751	923	387,610
4	2,063	387,610	920	386,467
5	2,063	386,467	917	385,321
6	2,063	385,321	915	384,172
7	2,063	384,172	912	383,021
8	2,063	383,021	909	381,867
9	2,063	381,867	906	380,710
10	2,063	380,710	904	379,550
11	2,063	379,550	901	378,388
12	2,063	378,388	898	377,223

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	2,063	377,223	895	376,055
2	2,063	376,055	893	374,884
3	2,063	374,884	890	373,710
4	2,063	373,710	887	372,534
5	2,063	372,534	884	371,355
6	2,063	371,355	881	370,173
7	2,063	370,173	879	368,988
8	2,063	368,988	876	367,801
9	2,063	367,801	873	366,611
10	2,063	366,611	870	365,417
11	2,063	365,417	867	364,221
12	2,063	364,221	865	363,023

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	2,063	363,023	862	361,821
2	2,063	361,821	859	360,616
3	2,063	360,616	856	359,409
4	2,063	359,409	853	358,199
5	2,063	358,199	850	356,986
6	2,063	356,986	847	355,770
7	2,063	355,770	844	354,551
8	2,063	354,551	842	353,329
9	2,063	353,329	839	352,104
10	2,063	352,104	836	350,877
11	2,063	350,877	833	349,646
12	2,063	349,646	830	348,413

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	2,063	348,413	827	347,176
2	2,063	347,176	824	345,937
3	2,063	345,937	821	344,695
4	2,063	344,695	818	343,449
5	2,063	343,449	815	342,201
6	2,063	342,201	812	340,950
7	2,063	340,950	809	339,696
8	2,063	339,696	806	338,439
9	2,063	338,439	803	337,179
10	2,063	337,179	800	335,916
11	2,063	335,916	797	334,650
12	2,063	334,650	794	333,381

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	2,063	333,381	791	332,109
2	2,063	332,109	788	330,834
3	2,063	330,834	785	329,555
4	2,063	329,555	782	328,274
5	2,063	328,274	779	326,990
6	2,063	326,990	776	325,703
7	2,063	325,703	773	324,412
8	2,063	324,412	770	323,119
9	2,063	323,119	767	321,823
10	2,063	321,823	764	320,523
11	2,063	320,523	761	319,221
12	2,063	319,221	758	317,915

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	2,063	317,915	755	316,606
2	2,063	316,606	751	315,294
3	2,063	315,294	748	313,979
4	2,063	313,979	745	312,661
5	2,063	312,661	742	311,340
6	2,063	311,340	739	310,015
7	2,063	310,015	736	308,688
8	2,063	308,688	733	307,357
9	2,063	307,357	729	306,023
10	2,063	306,023	726	304,686
11	2,063	304,686	723	303,346
12	2,063	303,346	720	302,002

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	2,063	302,002	717	300,656
2	2,063	300,656	714	299,306
3	2,063	299,306	710	297,953
4	2,063	297,953	707	296,597
5	2,063	296,597	704	295,237
6	2,063	295,237	701	293,875
7	2,063	293,875	697	292,509
8	2,063	292,509	694	291,140
9	2,063	291,140	691	289,767
10	2,063	289,767	688	288,391
11	2,063	288,391	684	287,013
12	2,063	287,013	681	285,630

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	2,063	285,630	678	284,245
2	2,063	284,245	675	282,856
3	2,063	282,856	671	281,464
4	2,063	281,464	668	280,069
5	2,063	280,069	665	278,670
6	2,063	278,670	661	277,268
7	2,063	277,268	658	275,863
8	2,063	275,863	655	274,454
9	2,063	274,454	651	273,042
10	2,063	273,042	648	271,626
11	2,063	271,626	645	270,208
12	2,063	270,208	641	268,786

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	2,063	268,786	638	267,360
2	2,063	267,360	634	265,931
3	2,063	265,931	631	264,499
4	2,063	264,499	628	263,063
5	2,063	263,063	624	261,624
6	2,063	261,624	621	260,182
7	2,063	260,182	617	258,736
8	2,063	258,736	614	257,286
9	2,063	257,286	611	255,834
10	2,063	255,834	607	254,377
11	2,063	254,377	604	252,918
12	2,063	252,918	600	251,455

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	2,063	251,455	597	249,988
2	2,063	249,988	593	248,518
3	2,063	248,518	590	247,044
4	2,063	247,044	586	245,567
5	2,063	245,567	583	244,086
6	2,063	244,086	579	242,602
7	2,063	242,602	576	241,114
8	2,063	241,114	572	239,623
9	2,063	239,623	569	238,129
10	2,063	238,129	565	236,630
11	2,063	236,630	561	235,128
12	2,063	235,128	558	233,623

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	2,063	233,623	554	232,114
2	2,063	232,114	551	230,601
3	2,063	230,601	547	229,085
4	2,063	229,085	544	227,565
5	2,063	227,565	540	226,042
6	2,063	226,042	536	224,515
7	2,063	224,515	533	222,984
8	2,063	222,984	529	221,450
9	2,063	221,450	525	219,912
10	2,063	219,912	522	218,371
11	2,063	218,371	518	216,825
12	2,063	216,825	514	215,276

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	2,063	215,276	511	213,724
2	2,063	213,724	507	212,168
3	2,063	212,168	503	210,608
4	2,063	210,608	500	209,044
5	2,063	209,044	496	207,477
6	2,063	207,477	492	205,906
7	2,063	205,906	489	204,331
8	2,063	204,331	485	202,752
9	2,063	202,752	481	201,170
10	2,063	201,170	477	199,584
11	2,063	199,584	474	197,994
12	2,063	197,994	470	196,400

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	2,063	196,400	466	194,803
2	2,063	194,803	462	193,202
3	2,063	193,202	458	191,597
4	2,063	191,597	455	189,988
5	2,063	189,988	451	188,375
6	2,063	188,375	447	186,759
7	2,063	186,759	443	185,138
8	2,063	185,138	439	183,514
9	2,063	183,514	435	181,886
10	2,063	181,886	431	180,254
11	2,063	180,254	428	178,619
12	2,063	178,619	424	176,979

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	2,063	176,979	420	175,335
2	2,063	175,335	416	173,688
3	2,063	173,688	412	172,037
4	2,063	172,037	408	170,381
5	2,063	170,381	404	168,722
6	2,063	168,722	400	167,059
7	2,063	167,059	396	165,392
8	2,063	165,392	392	163,721
9	2,063	163,721	388	162,046
10	2,063	162,046	384	160,367
11	2,063	160,367	380	158,684
12	2,063	158,684	376	156,997

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	2,063	156,997	372	155,306
2	2,063	155,306	368	153,611
3	2,063	153,611	364	151,912
4	2,063	151,912	360	150,209
5	2,063	150,209	356	148,502
6	2,063	148,502	352	146,791
7	2,063	146,791	348	145,075
8	2,063	145,075	344	143,356
9	2,063	143,356	340	141,633
10	2,063	141,633	336	139,905
11	2,063	139,905	332	138,174
12	2,063	138,174	328	136,438

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	2,063	136,438	324	134,698
2	2,063	134,698	319	132,954
3	2,063	132,954	315	131,206
4	2,063	131,206	311	129,454
5	2,063	129,454	307	127,697
6	2,063	127,697	303	125,937
7	2,063	125,937	299	124,172
8	2,063	124,172	294	122,403
9	2,063	122,403	290	120,630
10	2,063	120,630	286	118,853
11	2,063	118,853	282	117,071
12	2,063	117,071	278	115,285

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	2,063	115,285	273	113,495
2	2,063	113,495	269	111,701
3	2,063	111,701	265	109,902
4	2,063	109,902	261	108,099
5	2,063	108,099	256	106,292
6	2,063	106,292	252	104,481
7	2,063	104,481	248	102,665
8	2,063	102,665	243	100,845
9	2,063	100,845	239	99,021
10	2,063	99,021	235	97,192
11	2,063	97,192	230	95,359
12	2,063	95,359	226	93,522

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	2,063	93,522	222	91,680
2	2,063	91,680	217	89,834
3	2,063	89,834	213	87,983
4	2,063	87,983	208	86,129
5	2,063	86,129	204	84,269
6	2,063	84,269	200	82,405
7	2,063	82,405	195	80,537
8	2,063	80,537	191	78,665
9	2,063	78,665	186	76,788
10	2,063	76,788	182	74,906
11	2,063	74,906	177	73,020
12	2,063	73,020	173	71,130

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	2,063	71,130	168	69,235
2	2,063	69,235	164	67,336
3	2,063	67,336	159	65,432
4	2,063	65,432	155	63,523
5	2,063	63,523	150	61,610
6	2,063	61,610	146	59,693
7	2,063	59,693	141	57,771
8	2,063	57,771	137	55,844
9	2,063	55,844	132	53,913
10	2,063	53,913	128	51,977
11	2,063	51,977	123	50,036
12	2,063	50,036	118	48,091

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	2,063	48,091	114	46,142
2	2,063	46,142	109	44,187
3	2,063	44,187	104	42,229
4	2,063	42,229	100	40,265
5	2,063	40,265	95	38,297
6	2,063	38,297	90	36,324
7	2,063	36,324	86	34,346
8	2,063	34,346	81	32,364
9	2,063	32,364	76	30,377
10	2,063	30,377	72	28,385
11	2,063	28,385	67	26,389
12	2,063	26,389	62	24,388

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	2,063	24,388	57	22,382
2	2,063	22,382	53	20,371
3	2,063	20,371	48	18,356
4	2,063	18,356	43	16,335
5	2,063	16,335	38	14,310
6	2,063	14,310	33	12,280
7	2,063	12,280	29	10,246
8	2,063	10,246	24	8,206
9	2,063	8,206	19	6,162
10	2,063	6,162	14	4,113
11	2,063	4,113	9	2,058
12	2,063	2,058	4	7

Bridget Kambari

Branch Manager

Maison Elysee 2

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

Prime Investment | Off Plan | Affordable luxury

Preferences

Quick Menu

Contact Us

RERA No. 1238