Overview

Property Details

Features

Mortgage Calculator

UAE > Dubai > Jumeirah Village Triangle

5 MINS TO BLUE WATERS

[LN004652]

AED1,244,000

For Sale

Off-plan

657 ft²

Overview

Ashwood Residences – Project Overview Project Location: District 2, Jumeirah Village Triangle (JVT) Project Size: G+4P+17 Floors | 151 Residential Units Unit Types: Studio, 1, 2, and 3-Bedroom Apartments Completion Date: Q2 2027 Key Features All units with balconies Smart home technology Top-of-the-line appliances and sanitaryware Fully fitted kitchens – No basic handover; move-in ready with high-end finishes Building Amenities Luxurious lobby and reception Retail units and retail parking EV charging station Fully equipped gym Zen garden and sun loungers Yoga area Swimming pool and kids’ pool Indoor and outdoor kids’ play areas BBQ area Steam room Padel court Residential lift lobby and seating areas Event area Payment Plan Options Two flexible payment plans available (Pre & Post-Handover) 50% during construction Why Choose Ashwood Residences Over the Competition? Premium Finishing & Design – Unlike competitors offering basic handovers, Ashwood Residences delivers a fully finished unit with high-end interiors, spacious layouts, and a boutique living experience. You’re not getting just four white walls—this is a ready-to-live-in premium home.

Property Details

Property ID
LN004652
Property Type
Apartment
Property Status
For Sale
Year Built
2024

Facts and Features

Fitness Center

School

Shops

Tennis courts

Concierge service

Public park

Public parking

Public transport

Restaurants

Shopping mall

Sports academies

Squash courts

Pets allowed

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	2,572	622,000	1,477	620,904
2	2,572	620,904	1,474	619,807
3	2,572	619,807	1,472	618,706
4	2,572	618,706	1,469	617,604
5	2,572	617,604	1,466	616,498
6	2,572	616,498	1,464	615,390
7	2,572	615,390	1,461	614,279
8	2,572	614,279	1,458	613,166
9	2,572	613,166	1,456	612,050
10	2,572	612,050	1,453	610,931
11	2,572	610,931	1,450	609,810
12	2,572	609,810	1,448	608,686

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	2,572	608,686	1,445	607,559
2	2,572	607,559	1,442	606,429
3	2,572	606,429	1,440	605,297
4	2,572	605,297	1,437	604,163
5	2,572	604,163	1,434	603,025
6	2,572	603,025	1,432	601,885
7	2,572	601,885	1,429	600,742
8	2,572	600,742	1,426	599,597
9	2,572	599,597	1,424	598,448
10	2,572	598,448	1,421	597,297
11	2,572	597,297	1,418	596,144
12	2,572	596,144	1,415	594,987

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	2,572	594,987	1,413	593,828
2	2,572	593,828	1,410	592,666
3	2,572	592,666	1,407	591,501
4	2,572	591,501	1,404	590,334
5	2,572	590,334	1,402	589,163
6	2,572	589,163	1,399	587,990
7	2,572	587,990	1,396	586,815
8	2,572	586,815	1,393	585,636
9	2,572	585,636	1,390	584,454
10	2,572	584,454	1,388	583,270
11	2,572	583,270	1,385	582,083
12	2,572	582,083	1,382	580,893

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	2,572	580,893	1,379	579,701
2	2,572	579,701	1,376	578,505
3	2,572	578,505	1,373	577,307
4	2,572	577,307	1,371	576,105
5	2,572	576,105	1,368	574,901
6	2,572	574,901	1,365	573,694
7	2,572	573,694	1,362	572,485
8	2,572	572,485	1,359	571,272
9	2,572	571,272	1,356	570,056
10	2,572	570,056	1,353	568,838
11	2,572	568,838	1,350	567,617
12	2,572	567,617	1,348	566,392

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	2,572	566,392	1,345	565,165
2	2,572	565,165	1,342	563,935
3	2,572	563,935	1,339	562,702
4	2,572	562,702	1,336	561,466
5	2,572	561,466	1,333	560,227
6	2,572	560,227	1,330	558,986
7	2,572	558,986	1,327	557,741
8	2,572	557,741	1,324	556,493
9	2,572	556,493	1,321	555,243
10	2,572	555,243	1,318	553,989
11	2,572	553,989	1,315	552,732
12	2,572	552,732	1,312	551,473

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	2,572	551,473	1,309	550,210
2	2,572	550,210	1,306	548,945
3	2,572	548,945	1,303	547,676
4	2,572	547,676	1,300	546,404
5	2,572	546,404	1,297	545,130
6	2,572	545,130	1,294	543,852
7	2,572	543,852	1,291	542,571
8	2,572	542,571	1,288	541,288
9	2,572	541,288	1,285	540,001
10	2,572	540,001	1,282	538,711
11	2,572	538,711	1,279	537,418
12	2,572	537,418	1,276	536,122

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	2,572	536,122	1,273	534,823
2	2,572	534,823	1,270	533,521
3	2,572	533,521	1,267	532,216
4	2,572	532,216	1,264	530,908
5	2,572	530,908	1,260	529,596
6	2,572	529,596	1,257	528,282
7	2,572	528,282	1,254	526,964
8	2,572	526,964	1,251	525,643
9	2,572	525,643	1,248	524,319
10	2,572	524,319	1,245	522,992
11	2,572	522,992	1,242	521,662
12	2,572	521,662	1,238	520,329

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	2,572	520,329	1,235	518,992
2	2,572	518,992	1,232	517,652
3	2,572	517,652	1,229	516,309
4	2,572	516,309	1,226	514,963
5	2,572	514,963	1,223	513,614
6	2,572	513,614	1,219	512,262
7	2,572	512,262	1,216	510,906
8	2,572	510,906	1,213	509,547
9	2,572	509,547	1,210	508,185
10	2,572	508,185	1,206	506,819
11	2,572	506,819	1,203	505,451
12	2,572	505,451	1,200	504,079

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	2,572	504,079	1,197	502,704
2	2,572	502,704	1,193	501,325
3	2,572	501,325	1,190	499,944
4	2,572	499,944	1,187	498,559
5	2,572	498,559	1,184	497,171
6	2,572	497,171	1,180	495,779
7	2,572	495,779	1,177	494,384
8	2,572	494,384	1,174	492,986
9	2,572	492,986	1,170	491,584
10	2,572	491,584	1,167	490,180
11	2,572	490,180	1,164	488,771
12	2,572	488,771	1,160	487,360

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	2,572	487,360	1,157	485,945
2	2,572	485,945	1,154	484,527
3	2,572	484,527	1,150	483,105
4	2,572	483,105	1,147	481,680
5	2,572	481,680	1,143	480,252
6	2,572	480,252	1,140	478,820
7	2,572	478,820	1,137	477,385
8	2,572	477,385	1,133	475,947
9	2,572	475,947	1,130	474,505
10	2,572	474,505	1,126	473,059
11	2,572	473,059	1,123	471,611
12	2,572	471,611	1,120	470,158

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	2,572	470,158	1,116	468,703
2	2,572	468,703	1,113	467,243
3	2,572	467,243	1,109	465,781
4	2,572	465,781	1,106	464,315
5	2,572	464,315	1,102	462,845
6	2,572	462,845	1,099	461,372
7	2,572	461,372	1,095	459,896
8	2,572	459,896	1,092	458,415
9	2,572	458,415	1,088	456,932
10	2,572	456,932	1,085	455,445
11	2,572	455,445	1,081	453,954
12	2,572	453,954	1,078	452,460

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	2,572	452,460	1,074	450,962
2	2,572	450,962	1,071	449,461
3	2,572	449,461	1,067	447,956
4	2,572	447,956	1,063	446,448
5	2,572	446,448	1,060	444,936
6	2,572	444,936	1,056	443,420
7	2,572	443,420	1,053	441,901
8	2,572	441,901	1,049	440,378
9	2,572	440,378	1,045	438,852
10	2,572	438,852	1,042	437,321
11	2,572	437,321	1,038	435,788
12	2,572	435,788	1,034	434,250

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	2,572	434,250	1,031	432,709
2	2,572	432,709	1,027	431,165
3	2,572	431,165	1,024	429,617
4	2,572	429,617	1,020	428,065
5	2,572	428,065	1,016	426,509
6	2,572	426,509	1,012	424,950
7	2,572	424,950	1,009	423,386
8	2,572	423,386	1,005	421,820
9	2,572	421,820	1,001	420,249
10	2,572	420,249	998	418,675
11	2,572	418,675	994	417,097
12	2,572	417,097	990	415,515

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	2,572	415,515	986	413,930
2	2,572	413,930	983	412,341
3	2,572	412,341	979	410,747
4	2,572	410,747	975	409,151
5	2,572	409,151	971	407,550
6	2,572	407,550	967	405,946
7	2,572	405,946	964	404,338
8	2,572	404,338	960	402,725
9	2,572	402,725	956	401,110
10	2,572	401,110	952	399,490
11	2,572	399,490	948	397,866
12	2,572	397,866	944	396,239

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	2,572	396,239	941	394,608
2	2,572	394,608	937	392,973
3	2,572	392,973	933	391,334
4	2,572	391,334	929	389,691
5	2,572	389,691	925	388,044
6	2,572	388,044	921	386,393
7	2,572	386,393	917	384,739
8	2,572	384,739	913	383,080
9	2,572	383,080	909	381,417
10	2,572	381,417	905	379,751
11	2,572	379,751	901	378,081
12	2,572	378,081	897	376,406

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	2,572	376,406	893	374,728
2	2,572	374,728	889	373,045
3	2,572	373,045	885	371,359
4	2,572	371,359	881	369,669
5	2,572	369,669	877	367,974
6	2,572	367,974	873	366,276
7	2,572	366,276	869	364,574
8	2,572	364,574	865	362,867
9	2,572	362,867	861	361,157
10	2,572	361,157	857	359,442
11	2,572	359,442	853	357,723
12	2,572	357,723	849	356,001

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	2,572	356,001	845	354,274
2	2,572	354,274	841	352,543
3	2,572	352,543	837	350,808
4	2,572	350,808	833	349,069
5	2,572	349,069	829	347,325
6	2,572	347,325	824	345,578
7	2,572	345,578	820	343,826
8	2,572	343,826	816	342,071
9	2,572	342,071	812	340,311
10	2,572	340,311	808	338,547
11	2,572	338,547	804	336,778
12	2,572	336,778	799	335,006

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	2,572	335,006	795	333,229
2	2,572	333,229	791	331,448
3	2,572	331,448	787	329,663
4	2,572	329,663	782	327,874
5	2,572	327,874	778	326,080
6	2,572	326,080	774	324,282
7	2,572	324,282	770	322,480
8	2,572	322,480	765	320,674
9	2,572	320,674	761	318,863
10	2,572	318,863	757	317,048
11	2,572	317,048	752	315,229
12	2,572	315,229	748	313,405

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	2,572	313,405	744	311,577
2	2,572	311,577	739	309,745
3	2,572	309,745	735	307,908
4	2,572	307,908	731	306,067
5	2,572	306,067	726	304,222
6	2,572	304,222	722	302,372
7	2,572	302,372	718	300,518
8	2,572	300,518	713	298,659
9	2,572	298,659	709	296,796
10	2,572	296,796	704	294,928
11	2,572	294,928	700	293,057
12	2,572	293,057	696	291,180

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	2,572	291,180	691	289,300
2	2,572	289,300	687	287,414
3	2,572	287,414	682	285,525
4	2,572	285,525	678	283,630
5	2,572	283,630	673	281,732
6	2,572	281,732	669	279,828
7	2,572	279,828	664	277,921
8	2,572	277,921	660	276,008
9	2,572	276,008	655	274,092
10	2,572	274,092	650	272,170
11	2,572	272,170	646	270,244
12	2,572	270,244	641	268,314

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	2,572	268,314	637	266,379
2	2,572	266,379	632	264,439
3	2,572	264,439	628	262,495
4	2,572	262,495	623	260,546
5	2,572	260,546	618	258,592
6	2,572	258,592	614	256,634
7	2,572	256,634	609	254,671
8	2,572	254,671	604	252,704
9	2,572	252,704	600	250,732
10	2,572	250,732	595	248,755
11	2,572	248,755	590	246,773
12	2,572	246,773	586	244,787

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	2,572	244,787	581	242,796
2	2,572	242,796	576	240,801
3	2,572	240,801	571	238,800
4	2,572	238,800	567	236,795
5	2,572	236,795	562	234,785
6	2,572	234,785	557	232,770
7	2,572	232,770	552	230,751
8	2,572	230,751	548	228,727
9	2,572	228,727	543	226,697
10	2,572	226,697	538	224,663
11	2,572	224,663	533	222,625
12	2,572	222,625	528	220,581

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	2,572	220,581	523	218,533
2	2,572	218,533	519	216,479
3	2,572	216,479	514	214,421
4	2,572	214,421	509	212,358
5	2,572	212,358	504	210,290
6	2,572	210,290	499	208,217
7	2,572	208,217	494	206,139
8	2,572	206,139	489	204,057
9	2,572	204,057	484	201,969
10	2,572	201,969	479	199,876
11	2,572	199,876	474	197,779
12	2,572	197,779	469	195,676

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	2,572	195,676	464	193,569
2	2,572	193,569	459	191,456
3	2,572	191,456	454	189,338
4	2,572	189,338	449	187,216
5	2,572	187,216	444	185,088
6	2,572	185,088	439	182,955
7	2,572	182,955	434	180,817
8	2,572	180,817	429	178,675
9	2,572	178,675	424	176,527
10	2,572	176,527	419	174,374
11	2,572	174,374	414	172,215
12	2,572	172,215	409	170,052

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	2,572	170,052	403	167,884
2	2,572	167,884	398	165,710
3	2,572	165,710	393	163,531
4	2,572	163,531	388	161,347
5	2,572	161,347	383	159,158
6	2,572	159,158	378	156,964
7	2,572	156,964	372	154,764
8	2,572	154,764	367	152,560
9	2,572	152,560	362	150,350
10	2,572	150,350	357	148,134
11	2,572	148,134	351	145,914
12	2,572	145,914	346	143,688

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	2,572	143,688	341	141,457
2	2,572	141,457	335	139,221
3	2,572	139,221	330	136,979
4	2,572	136,979	325	134,732
5	2,572	134,732	319	132,480
6	2,572	132,480	314	130,222
7	2,572	130,222	309	127,959
8	2,572	127,959	303	125,690
9	2,572	125,690	298	123,417
10	2,572	123,417	293	121,137
11	2,572	121,137	287	118,853
12	2,572	118,853	282	116,563

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	2,572	116,563	276	114,267
2	2,572	114,267	271	111,966
3	2,572	111,966	265	109,660
4	2,572	109,660	260	107,348
5	2,572	107,348	254	105,031
6	2,572	105,031	249	102,708
7	2,572	102,708	243	100,379
8	2,572	100,379	238	98,045
9	2,572	98,045	232	95,706
10	2,572	95,706	227	93,361
11	2,572	93,361	221	91,010
12	2,572	91,010	216	88,654

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	2,572	88,654	210	86,292
2	2,572	86,292	204	83,925
3	2,572	83,925	199	81,552
4	2,572	81,552	193	79,173
5	2,572	79,173	188	76,789
6	2,572	76,789	182	74,399
7	2,572	74,399	176	72,003
8	2,572	72,003	171	69,602
9	2,572	69,602	165	67,195
10	2,572	67,195	159	64,782
11	2,572	64,782	153	62,364
12	2,572	62,364	148	59,940

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	2,572	59,940	142	57,510
2	2,572	57,510	136	55,074
3	2,572	55,074	130	52,632
4	2,572	52,632	125	50,185
5	2,572	50,185	119	47,732
6	2,572	47,732	113	45,273
7	2,572	45,273	107	42,808
8	2,572	42,808	101	40,338
9	2,572	40,338	95	37,861
10	2,572	37,861	89	35,379
11	2,572	35,379	84	32,890
12	2,572	32,890	78	30,396

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	2,572	30,396	72	27,896
2	2,572	27,896	66	25,390
3	2,572	25,390	60	22,878
4	2,572	22,878	54	20,360
5	2,572	20,360	48	17,836
6	2,572	17,836	42	15,306
7	2,572	15,306	36	12,770
8	2,572	12,770	30	10,228
9	2,572	10,228	24	7,680
10	2,572	7,680	18	5,126
11	2,572	5,126	12	2,566
12	2,572	2,566	6	1

Syed Ameer

Relationship Manager

UAE > Dubai > Jumeirah Village Triangle (JVT)

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

5 MINS TO BLUE WATERS

Preferences

Quick Menu

Contact Us

RERA No. 1238