Overview

Property Details

Mortgage Calculator

UAE > Dubai > Jumeirah Village Triangle

JVT - MIDTOWN | 0% DLD | 5MIN TO BLUE WATERS BCH

[LN004650]

AED1,181,000

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
LN004650
Property Type
Apartment
Property Status
For Sale
Year Built
2024

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	2,440	590,136	1,401	589,097
2	2,440	589,097	1,399	588,055
3	2,440	588,055	1,396	587,011
4	2,440	587,011	1,394	585,965
5	2,440	585,965	1,391	584,916
6	2,440	584,916	1,389	583,865
7	2,440	583,865	1,386	582,811
8	2,440	582,811	1,384	581,754
9	2,440	581,754	1,381	580,695
10	2,440	580,695	1,379	579,634
11	2,440	579,634	1,376	578,570
12	2,440	578,570	1,374	577,504

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	2,440	577,504	1,371	576,435
2	2,440	576,435	1,369	575,363
3	2,440	575,363	1,366	574,289
4	2,440	574,289	1,363	573,212
5	2,440	573,212	1,361	572,133
6	2,440	572,133	1,358	571,052
7	2,440	571,052	1,356	569,967
8	2,440	569,967	1,353	568,880
9	2,440	568,880	1,351	567,791
10	2,440	567,791	1,348	566,699
11	2,440	566,699	1,345	565,604
12	2,440	565,604	1,343	564,507

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	2,440	564,507	1,340	563,407
2	2,440	563,407	1,338	562,305
3	2,440	562,305	1,335	561,200
4	2,440	561,200	1,332	560,092
5	2,440	560,092	1,330	558,982
6	2,440	558,982	1,327	557,869
7	2,440	557,869	1,324	556,753
8	2,440	556,753	1,322	555,635
9	2,440	555,635	1,319	554,514
10	2,440	554,514	1,316	553,390
11	2,440	553,390	1,314	552,264
12	2,440	552,264	1,311	551,135

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	2,440	551,135	1,308	550,003
2	2,440	550,003	1,306	548,869
3	2,440	548,869	1,303	547,732
4	2,440	547,732	1,300	546,592
5	2,440	546,592	1,298	545,450
6	2,440	545,450	1,295	544,305
7	2,440	544,305	1,292	543,157
8	2,440	543,157	1,289	542,007
9	2,440	542,007	1,287	540,853
10	2,440	540,853	1,284	539,697
11	2,440	539,697	1,281	538,539
12	2,440	538,539	1,279	537,377

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	2,440	537,377	1,276	536,213
2	2,440	536,213	1,273	535,046
3	2,440	535,046	1,270	533,876
4	2,440	533,876	1,267	532,703
5	2,440	532,703	1,265	531,528
6	2,440	531,528	1,262	530,350
7	2,440	530,350	1,259	529,169
8	2,440	529,169	1,256	527,985
9	2,440	527,985	1,253	526,798
10	2,440	526,798	1,251	525,609
11	2,440	525,609	1,248	524,417
12	2,440	524,417	1,245	523,222

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	2,440	523,222	1,242	522,024
2	2,440	522,024	1,239	520,823
3	2,440	520,823	1,236	519,619
4	2,440	519,619	1,234	518,413
5	2,440	518,413	1,231	517,204
6	2,440	517,204	1,228	515,991
7	2,440	515,991	1,225	514,776
8	2,440	514,776	1,222	513,558
9	2,440	513,558	1,219	512,338
10	2,440	512,338	1,216	511,114
11	2,440	511,114	1,213	509,887
12	2,440	509,887	1,210	508,658

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	2,440	508,658	1,208	507,425
2	2,440	507,425	1,205	506,190
3	2,440	506,190	1,202	504,951
4	2,440	504,951	1,199	503,710
5	2,440	503,710	1,196	502,466
6	2,440	502,466	1,193	501,219
7	2,440	501,219	1,190	499,969
8	2,440	499,969	1,187	498,715
9	2,440	498,715	1,184	497,459
10	2,440	497,459	1,181	496,200
11	2,440	496,200	1,178	494,938
12	2,440	494,938	1,175	493,673

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	2,440	493,673	1,172	492,405
2	2,440	492,405	1,169	491,134
3	2,440	491,134	1,166	489,860
4	2,440	489,860	1,163	488,583
5	2,440	488,583	1,160	487,302
6	2,440	487,302	1,157	486,019
7	2,440	486,019	1,154	484,733
8	2,440	484,733	1,151	483,444
9	2,440	483,444	1,148	482,151
10	2,440	482,151	1,145	480,856
11	2,440	480,856	1,142	479,557
12	2,440	479,557	1,138	478,256

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	2,440	478,256	1,135	476,951
2	2,440	476,951	1,132	475,643
3	2,440	475,643	1,129	474,332
4	2,440	474,332	1,126	473,018
5	2,440	473,018	1,123	471,701
6	2,440	471,701	1,120	470,381
7	2,440	470,381	1,117	469,058
8	2,440	469,058	1,114	467,731
9	2,440	467,731	1,110	466,401
10	2,440	466,401	1,107	465,069
11	2,440	465,069	1,104	463,733
12	2,440	463,733	1,101	462,393

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	2,440	462,393	1,098	461,051
2	2,440	461,051	1,094	459,705
3	2,440	459,705	1,091	458,357
4	2,440	458,357	1,088	457,005
5	2,440	457,005	1,085	455,650
6	2,440	455,650	1,082	454,291
7	2,440	454,291	1,078	452,930
8	2,440	452,930	1,075	451,565
9	2,440	451,565	1,072	450,197
10	2,440	450,197	1,069	448,825
11	2,440	448,825	1,065	447,451
12	2,440	447,451	1,062	446,073

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	2,440	446,073	1,059	444,692
2	2,440	444,692	1,056	443,307
3	2,440	443,307	1,052	441,920
4	2,440	441,920	1,049	440,529
5	2,440	440,529	1,046	439,134
6	2,440	439,134	1,042	437,737
7	2,440	437,737	1,039	436,336
8	2,440	436,336	1,036	434,932
9	2,440	434,932	1,032	433,524
10	2,440	433,524	1,029	432,113
11	2,440	432,113	1,026	430,699
12	2,440	430,699	1,022	429,281

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	2,440	429,281	1,019	427,860
2	2,440	427,860	1,016	426,436
3	2,440	426,436	1,012	425,008
4	2,440	425,008	1,009	423,577
5	2,440	423,577	1,005	422,142
6	2,440	422,142	1,002	420,704
7	2,440	420,704	999	419,263
8	2,440	419,263	995	417,818
9	2,440	417,818	992	416,370
10	2,440	416,370	988	414,918
11	2,440	414,918	985	413,463
12	2,440	413,463	981	412,005

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	2,440	412,005	978	410,543
2	2,440	410,543	975	409,077
3	2,440	409,077	971	407,608
4	2,440	407,608	968	406,136
5	2,440	406,136	964	404,660
6	2,440	404,660	961	403,180
7	2,440	403,180	957	401,697
8	2,440	401,697	954	400,211
9	2,440	400,211	950	398,720
10	2,440	398,720	946	397,227
11	2,440	397,227	943	395,730
12	2,440	395,730	939	394,229

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	2,440	394,229	936	392,725
2	2,440	392,725	932	391,217
3	2,440	391,217	929	389,706
4	2,440	389,706	925	388,191
5	2,440	388,191	921	386,672
6	2,440	386,672	918	385,150
7	2,440	385,150	914	383,624
8	2,440	383,624	911	382,095
9	2,440	382,095	907	380,561
10	2,440	380,561	903	379,025
11	2,440	379,025	900	377,484
12	2,440	377,484	896	375,940

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	2,440	375,940	892	374,393
2	2,440	374,393	889	372,841
3	2,440	372,841	885	371,286
4	2,440	371,286	881	369,727
5	2,440	369,727	878	368,165
6	2,440	368,165	874	366,599
7	2,440	366,599	870	365,029
8	2,440	365,029	866	363,455
9	2,440	363,455	863	361,878
10	2,440	361,878	859	360,297
11	2,440	360,297	855	358,712
12	2,440	358,712	851	357,124

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	2,440	357,124	848	355,531
2	2,440	355,531	844	353,935
3	2,440	353,935	840	352,335
4	2,440	352,335	836	350,731
5	2,440	350,731	832	349,124
6	2,440	349,124	829	347,512
7	2,440	347,512	825	345,897
8	2,440	345,897	821	344,278
9	2,440	344,278	817	342,655
10	2,440	342,655	813	341,028
11	2,440	341,028	809	339,398
12	2,440	339,398	806	337,763

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	2,440	337,763	802	336,125
2	2,440	336,125	798	334,483
3	2,440	334,483	794	332,837
4	2,440	332,837	790	331,187
5	2,440	331,187	786	329,533
6	2,440	329,533	782	327,875
7	2,440	327,875	778	326,213
8	2,440	326,213	774	324,547
9	2,440	324,547	770	322,877
10	2,440	322,877	766	321,204
11	2,440	321,204	762	319,526
12	2,440	319,526	758	317,844

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	2,440	317,844	754	316,158
2	2,440	316,158	750	314,469
3	2,440	314,469	746	312,775
4	2,440	312,775	742	311,077
5	2,440	311,077	738	309,376
6	2,440	309,376	734	307,670
7	2,440	307,670	730	305,960
8	2,440	305,960	726	304,246
9	2,440	304,246	722	302,528
10	2,440	302,528	718	300,806
11	2,440	300,806	714	299,080
12	2,440	299,080	710	297,350

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	2,440	297,350	706	295,615
2	2,440	295,615	702	293,877
3	2,440	293,877	697	292,134
4	2,440	292,134	693	290,388
5	2,440	290,388	689	288,637
6	2,440	288,637	685	286,882
7	2,440	286,882	681	285,123
8	2,440	285,123	677	283,359
9	2,440	283,359	672	281,592
10	2,440	281,592	668	279,820
11	2,440	279,820	664	278,044
12	2,440	278,044	660	276,264

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	2,440	276,264	656	274,479
2	2,440	274,479	651	272,691
3	2,440	272,691	647	270,898
4	2,440	270,898	643	269,100
5	2,440	269,100	639	267,299
6	2,440	267,299	634	265,493
7	2,440	265,493	630	263,683
8	2,440	263,683	626	261,869
9	2,440	261,869	621	260,050
10	2,440	260,050	617	258,227
11	2,440	258,227	613	256,400
12	2,440	256,400	608	254,569

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	2,440	254,569	604	252,733
2	2,440	252,733	600	250,892
3	2,440	250,892	595	249,048
4	2,440	249,048	591	247,199
5	2,440	247,199	587	245,345
6	2,440	245,345	582	243,487
7	2,440	243,487	578	241,625
8	2,440	241,625	573	239,758
9	2,440	239,758	569	237,887
10	2,440	237,887	564	236,012
11	2,440	236,012	560	234,132
12	2,440	234,132	556	232,247

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	2,440	232,247	551	230,358
2	2,440	230,358	547	228,465
3	2,440	228,465	542	226,567
4	2,440	226,567	538	224,664
5	2,440	224,664	533	222,757
6	2,440	222,757	529	220,846
7	2,440	220,846	524	218,930
8	2,440	218,930	519	217,009
9	2,440	217,009	515	215,084
10	2,440	215,084	510	213,154
11	2,440	213,154	506	211,220
12	2,440	211,220	501	209,281

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	2,440	209,281	497	207,338
2	2,440	207,338	492	205,389
3	2,440	205,389	487	203,437
4	2,440	203,437	483	201,479
5	2,440	201,479	478	199,517
6	2,440	199,517	473	197,551
7	2,440	197,551	469	195,579
8	2,440	195,579	464	193,603
9	2,440	193,603	459	191,622
10	2,440	191,622	455	189,637
11	2,440	189,637	450	187,647
12	2,440	187,647	445	185,652

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	2,440	185,652	440	183,652
2	2,440	183,652	436	181,648
3	2,440	181,648	431	179,639
4	2,440	179,639	426	177,625
5	2,440	177,625	421	175,606
6	2,440	175,606	417	173,583
7	2,440	173,583	412	171,554
8	2,440	171,554	407	169,521
9	2,440	169,521	402	167,483
10	2,440	167,483	397	165,441
11	2,440	165,441	392	163,393
12	2,440	163,393	388	161,341

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	2,440	161,341	383	159,283
2	2,440	159,283	378	157,221
3	2,440	157,221	373	155,154
4	2,440	155,154	368	153,082
5	2,440	153,082	363	151,005
6	2,440	151,005	358	148,923
7	2,440	148,923	353	146,836
8	2,440	146,836	348	144,744
9	2,440	144,744	343	142,647
10	2,440	142,647	338	140,546
11	2,440	140,546	333	138,439
12	2,440	138,439	328	136,327

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	2,440	136,327	323	134,210
2	2,440	134,210	318	132,088
3	2,440	132,088	313	129,962
4	2,440	129,962	308	127,830
5	2,440	127,830	303	125,693
6	2,440	125,693	298	123,551
7	2,440	123,551	293	121,404
8	2,440	121,404	288	119,251
9	2,440	119,251	283	117,094
10	2,440	117,094	278	114,932
11	2,440	114,932	272	112,764
12	2,440	112,764	267	110,591

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	2,440	110,591	262	108,413
2	2,440	108,413	257	106,230
3	2,440	106,230	252	104,042
4	2,440	104,042	247	101,849
5	2,440	101,849	241	99,650
6	2,440	99,650	236	97,446
7	2,440	97,446	231	95,237
8	2,440	95,237	226	93,023
9	2,440	93,023	220	90,803
10	2,440	90,803	215	88,578
11	2,440	88,578	210	86,348
12	2,440	86,348	205	84,112

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	2,440	84,112	199	81,872
2	2,440	81,872	194	79,626
3	2,440	79,626	189	77,374
4	2,440	77,374	183	75,117
5	2,440	75,117	178	72,855
6	2,440	72,855	173	70,588
7	2,440	70,588	167	68,315
8	2,440	68,315	162	66,037
9	2,440	66,037	156	63,753
10	2,440	63,753	151	61,464
11	2,440	61,464	145	59,169
12	2,440	59,169	140	56,869

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	2,440	56,869	135	54,564
2	2,440	54,564	129	52,253
3	2,440	52,253	124	49,936
4	2,440	49,936	118	47,614
5	2,440	47,614	113	45,287
6	2,440	45,287	107	42,954
7	2,440	42,954	102	40,615
8	2,440	40,615	96	38,271
9	2,440	38,271	90	35,921
10	2,440	35,921	85	33,566
11	2,440	33,566	79	31,205
12	2,440	31,205	74	28,839

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	2,440	28,839	68	26,467
2	2,440	26,467	62	24,089
3	2,440	24,089	57	21,706
4	2,440	21,706	51	19,317
5	2,440	19,317	45	16,922
6	2,440	16,922	40	14,522
7	2,440	14,522	34	12,116
8	2,440	12,116	28	9,704
9	2,440	9,704	23	7,287
10	2,440	7,287	17	4,863
11	2,440	4,863	11	2,434
12	2,440	2,434	5	1

Seema Kara

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

JVT - MIDTOWN | 0% DLD | 5MIN TO BLUE WATERS BCH

Preferences

Quick Menu

Contact Us

RERA No. 1238