Property Details

Mortgage Calculator

UAE > Dubai > Jumeirah Village Triangle

EXCLUSIVE LOCATION / 4% DLD FEES / BLUE WATER/

[LN004656]

AED804,000

For Sale

Off-plan

397 ft²

Property Details

Property ID
LN004656
Property Type
Apartment
Property Status
For Sale
Year Built
2024

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	1,661	401,828	954	401,120
2	1,661	401,120	952	400,411
3	1,661	400,411	950	399,700
4	1,661	399,700	949	398,988
5	1,661	398,988	947	398,273
6	1,661	398,273	945	397,558
7	1,661	397,558	944	396,840
8	1,661	396,840	942	396,121
9	1,661	396,121	940	395,400
10	1,661	395,400	939	394,677
11	1,661	394,677	937	393,953
12	1,661	393,953	935	393,226

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	1,661	393,226	933	392,498
2	1,661	392,498	932	391,769
3	1,661	391,769	930	391,038
4	1,661	391,038	928	390,304
5	1,661	390,304	926	389,570
6	1,661	389,570	925	388,833
7	1,661	388,833	923	388,095
8	1,661	388,095	921	387,355
9	1,661	387,355	919	386,613
10	1,661	386,613	918	385,869
11	1,661	385,869	916	385,124
12	1,661	385,124	914	384,377

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	1,661	384,377	912	383,628
2	1,661	383,628	911	382,877
3	1,661	382,877	909	382,125
4	1,661	382,125	907	381,371
5	1,661	381,371	905	380,615
6	1,661	380,615	903	379,857
7	1,661	379,857	902	379,097
8	1,661	379,097	900	378,336
9	1,661	378,336	898	377,572
10	1,661	377,572	896	376,807
11	1,661	376,807	894	376,040
12	1,661	376,040	893	375,272

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	1,661	375,272	891	374,501
2	1,661	374,501	889	373,729
3	1,661	373,729	887	372,955
4	1,661	372,955	885	372,179
5	1,661	372,179	883	371,401
6	1,661	371,401	882	370,621
7	1,661	370,621	880	369,840
8	1,661	369,840	878	369,056
9	1,661	369,056	876	368,271
10	1,661	368,271	874	367,484
11	1,661	367,484	872	366,695
12	1,661	366,695	870	365,904

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	1,661	365,904	869	365,111
2	1,661	365,111	867	364,316
3	1,661	364,316	865	363,520
4	1,661	363,520	863	362,721
5	1,661	362,721	861	361,921
6	1,661	361,921	859	361,119
7	1,661	361,119	857	360,315
8	1,661	360,315	855	359,509
9	1,661	359,509	853	358,701
10	1,661	358,701	851	357,891
11	1,661	357,891	849	357,079
12	1,661	357,079	848	356,265

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	1,661	356,265	846	355,450
2	1,661	355,450	844	354,632
3	1,661	354,632	842	353,813
4	1,661	353,813	840	352,991
5	1,661	352,991	838	352,168
6	1,661	352,168	836	351,342
7	1,661	351,342	834	350,515
8	1,661	350,515	832	349,686
9	1,661	349,686	830	348,854
10	1,661	348,854	828	348,021
11	1,661	348,021	826	347,186
12	1,661	347,186	824	346,349

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	1,661	346,349	822	345,509
2	1,661	345,509	820	344,668
3	1,661	344,668	818	343,825
4	1,661	343,825	816	342,980
5	1,661	342,980	814	342,133
6	1,661	342,133	812	341,283
7	1,661	341,283	810	340,432
8	1,661	340,432	808	339,579
9	1,661	339,579	806	338,724
10	1,661	338,724	804	337,866
11	1,661	337,866	802	337,007
12	1,661	337,007	800	336,146

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	1,661	336,146	798	335,282
2	1,661	335,282	796	334,417
3	1,661	334,417	794	333,549
4	1,661	333,549	792	332,679
5	1,661	332,679	790	331,808
6	1,661	331,808	788	330,934
7	1,661	330,934	785	330,058
8	1,661	330,058	783	329,180
9	1,661	329,180	781	328,300
10	1,661	328,300	779	327,418
11	1,661	327,418	777	326,534
12	1,661	326,534	775	325,648

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	1,661	325,648	773	324,759
2	1,661	324,759	771	323,869
3	1,661	323,869	769	322,976
4	1,661	322,976	767	322,082
5	1,661	322,082	764	321,185
6	1,661	321,185	762	320,286
7	1,661	320,286	760	319,385
8	1,661	319,385	758	318,481
9	1,661	318,481	756	317,576
10	1,661	317,576	754	316,668
11	1,661	316,668	752	315,759
12	1,661	315,759	749	314,847

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	1,661	314,847	747	313,933
2	1,661	313,933	745	313,017
3	1,661	313,017	743	312,098
4	1,661	312,098	741	311,178
5	1,661	311,178	739	310,255
6	1,661	310,255	736	309,330
7	1,661	309,330	734	308,403
8	1,661	308,403	732	307,474
9	1,661	307,474	730	306,542
10	1,661	306,542	728	305,608
11	1,661	305,608	725	304,672
12	1,661	304,672	723	303,734

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	1,661	303,734	721	302,794
2	1,661	302,794	719	301,851
3	1,661	301,851	716	300,906
4	1,661	300,906	714	299,959
5	1,661	299,959	712	299,010
6	1,661	299,010	710	298,058
7	1,661	298,058	707	297,104
8	1,661	297,104	705	296,148
9	1,661	296,148	703	295,190
10	1,661	295,190	701	294,229
11	1,661	294,229	698	293,266
12	1,661	293,266	696	292,301

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	1,661	292,301	694	291,333
2	1,661	291,333	691	290,363
3	1,661	290,363	689	289,391
4	1,661	289,391	687	288,416
5	1,661	288,416	684	287,440
6	1,661	287,440	682	286,461
7	1,661	286,461	680	285,479
8	1,661	285,479	678	284,495
9	1,661	284,495	675	283,509
10	1,661	283,509	673	282,521
11	1,661	282,521	670	281,530
12	1,661	281,530	668	280,537

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	1,661	280,537	666	279,541
2	1,661	279,541	663	278,543
3	1,661	278,543	661	277,543
4	1,661	277,543	659	276,541
5	1,661	276,541	656	275,536
6	1,661	275,536	654	274,528
7	1,661	274,528	652	273,518
8	1,661	273,518	649	272,506
9	1,661	272,506	647	271,492
10	1,661	271,492	644	270,475
11	1,661	270,475	642	269,455
12	1,661	269,455	639	268,433

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	1,661	268,433	637	267,409
2	1,661	267,409	635	266,382
3	1,661	266,382	632	265,353
4	1,661	265,353	630	264,322
5	1,661	264,322	627	263,288
6	1,661	263,288	625	262,251
7	1,661	262,251	622	261,212
8	1,661	261,212	620	260,171
9	1,661	260,171	617	259,127
10	1,661	259,127	615	258,081
11	1,661	258,081	612	257,032
12	1,661	257,032	610	255,980

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	1,661	255,980	607	254,927
2	1,661	254,927	605	253,870
3	1,661	253,870	602	252,811
4	1,661	252,811	600	251,750
5	1,661	251,750	597	250,686
6	1,661	250,686	595	249,620
7	1,661	249,620	592	248,551
8	1,661	248,551	590	247,479
9	1,661	247,479	587	246,405
10	1,661	246,405	585	245,329
11	1,661	245,329	582	244,250
12	1,661	244,250	580	243,168

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	1,661	243,168	577	242,084
2	1,661	242,084	574	240,997
3	1,661	240,997	572	239,907
4	1,661	239,907	569	238,815
5	1,661	238,815	567	237,721
6	1,661	237,721	564	236,624
7	1,661	236,624	561	235,524
8	1,661	235,524	559	234,421
9	1,661	234,421	556	233,316
10	1,661	233,316	554	232,209
11	1,661	232,209	551	231,098
12	1,661	231,098	548	229,985

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	1,661	229,985	546	228,870
2	1,661	228,870	543	227,752
3	1,661	227,752	540	226,631
4	1,661	226,631	538	225,507
5	1,661	225,507	535	224,381
6	1,661	224,381	532	223,252
7	1,661	223,252	530	222,121
8	1,661	222,121	527	220,986
9	1,661	220,986	524	219,849
10	1,661	219,849	522	218,710
11	1,661	218,710	519	217,567
12	1,661	217,567	516	216,422

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	1,661	216,422	514	215,274
2	1,661	215,274	511	214,124
3	1,661	214,124	508	212,971
4	1,661	212,971	505	211,815
5	1,661	211,815	503	210,656
6	1,661	210,656	500	209,495
7	1,661	209,495	497	208,330
8	1,661	208,330	494	207,163
9	1,661	207,163	492	205,994
10	1,661	205,994	489	204,821
11	1,661	204,821	486	203,646
12	1,661	203,646	483	202,468

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	1,661	202,468	480	201,287
2	1,661	201,287	478	200,103
3	1,661	200,103	475	198,916
4	1,661	198,916	472	197,727
5	1,661	197,727	469	196,535
6	1,661	196,535	466	195,340
7	1,661	195,340	463	194,142
8	1,661	194,142	461	192,941
9	1,661	192,941	458	191,738
10	1,661	191,738	455	190,531
11	1,661	190,531	452	189,322
12	1,661	189,322	449	188,110

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	1,661	188,110	446	186,895
2	1,661	186,895	443	185,677
3	1,661	185,677	440	184,456
4	1,661	184,456	438	183,232
5	1,661	183,232	435	182,006
6	1,661	182,006	432	180,776
7	1,661	180,776	429	179,544
8	1,661	179,544	426	178,308
9	1,661	178,308	423	177,070
10	1,661	177,070	420	175,829
11	1,661	175,829	417	174,585
12	1,661	174,585	414	173,337

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	1,661	173,337	411	172,087
2	1,661	172,087	408	170,834
3	1,661	170,834	405	169,578
4	1,661	169,578	402	168,319
5	1,661	168,319	399	167,057
6	1,661	167,057	396	165,792
7	1,661	165,792	393	164,524
8	1,661	164,524	390	163,253
9	1,661	163,253	387	161,979
10	1,661	161,979	384	160,702
11	1,661	160,702	381	159,422
12	1,661	159,422	378	158,139

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	1,661	158,139	375	156,852
2	1,661	156,852	372	155,563
3	1,661	155,563	369	154,271
4	1,661	154,271	366	152,975
5	1,661	152,975	363	151,677
6	1,661	151,677	360	150,375
7	1,661	150,375	357	149,071
8	1,661	149,071	354	147,763
9	1,661	147,763	350	146,452
10	1,661	146,452	347	145,138
11	1,661	145,138	344	143,821
12	1,661	143,821	341	142,501

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	1,661	142,501	338	141,178
2	1,661	141,178	335	139,851
3	1,661	139,851	332	138,521
4	1,661	138,521	328	137,189
5	1,661	137,189	325	135,853
6	1,661	135,853	322	134,514
7	1,661	134,514	319	133,171
8	1,661	133,171	316	131,826
9	1,661	131,826	313	130,477
10	1,661	130,477	309	129,125
11	1,661	129,125	306	127,770
12	1,661	127,770	303	126,412

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	1,661	126,412	300	125,050
2	1,661	125,050	296	123,685
3	1,661	123,685	293	122,317
4	1,661	122,317	290	120,946
5	1,661	120,946	287	119,571
6	1,661	119,571	283	118,194
7	1,661	118,194	280	116,813
8	1,661	116,813	277	115,428
9	1,661	115,428	274	114,041
10	1,661	114,041	270	112,650
11	1,661	112,650	267	111,255
12	1,661	111,255	264	109,858

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	1,661	109,858	260	108,457
2	1,661	108,457	257	107,053
3	1,661	107,053	254	105,645
4	1,661	105,645	250	104,234
5	1,661	104,234	247	102,820
6	1,661	102,820	244	101,402
7	1,661	101,402	240	99,982
8	1,661	99,982	237	98,557
9	1,661	98,557	234	97,129
10	1,661	97,129	230	95,698
11	1,661	95,698	227	94,264
12	1,661	94,264	223	92,826

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	1,661	92,826	220	91,385
2	1,661	91,385	217	89,940
3	1,661	89,940	213	88,492
4	1,661	88,492	210	87,040
5	1,661	87,040	206	85,585
6	1,661	85,585	203	84,126
7	1,661	84,126	199	82,664
8	1,661	82,664	196	81,199
9	1,661	81,199	192	79,730
10	1,661	79,730	189	78,258
11	1,661	78,258	185	76,782
12	1,661	76,782	182	75,302

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	1,661	75,302	178	73,819
2	1,661	73,819	175	72,333
3	1,661	72,333	171	70,843
4	1,661	70,843	168	69,349
5	1,661	69,349	164	67,852
6	1,661	67,852	161	66,352
7	1,661	66,352	157	64,847
8	1,661	64,847	154	63,340
9	1,661	63,340	150	61,828
10	1,661	61,828	146	60,313
11	1,661	60,313	143	58,795
12	1,661	58,795	139	57,273

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	1,661	57,273	136	55,747
2	1,661	55,747	132	54,218
3	1,661	54,218	128	52,684
4	1,661	52,684	125	51,148
5	1,661	51,148	121	49,608
6	1,661	49,608	117	48,064
7	1,661	48,064	114	46,516
8	1,661	46,516	110	44,965
9	1,661	44,965	106	43,410
10	1,661	43,410	103	41,851
11	1,661	41,851	99	40,289
12	1,661	40,289	95	38,722

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	1,661	38,722	91	37,153
2	1,661	37,153	88	35,579
3	1,661	35,579	84	34,002
4	1,661	34,002	80	32,421
5	1,661	32,421	77	30,836
6	1,661	30,836	73	29,247
7	1,661	29,247	69	27,655
8	1,661	27,655	65	26,059
9	1,661	26,059	61	24,459
10	1,661	24,459	58	22,855
11	1,661	22,855	54	21,248
12	1,661	21,248	50	19,637

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	1,661	19,637	46	18,021
2	1,661	18,021	42	16,402
3	1,661	16,402	38	14,780
4	1,661	14,780	35	13,153
5	1,661	13,153	31	11,522
6	1,661	11,522	27	9,888
7	1,661	9,888	23	8,250
8	1,661	8,250	19	6,607
9	1,661	6,607	15	4,961
10	1,661	4,961	11	3,311
11	1,661	3,311	7	1,657
12	1,661	1,657	3	6

Bridget Kambari

Branch 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

EXCLUSIVE LOCATION / 4% DLD FEES / BLUE WATER/

Preferences

Quick Menu

Contact Us

RERA No. 1238