Overview

Property Details

Features

Videos

Additional Info

Mortgage Calculator

UAE > Dubai > Jumeirah > Pearl Jumeirah > Pearl Jumeirah Villas

Price Reduced! Vacant Upgraded Freehold Villa

[LN003382]

AED41,999,000

For Sale

Ready

10,700 ft²

Overview

Sherwoods International Properties is proud to present this freehold luxury villa in Pearl Jumeirah. Discover unparalleled opulence in this stunning luxurious villa located in the prestigious Pearl Jumeirah. This exquisite residence spans four levels, offering a remarkable blend of elegance and functionality. Property Details: - Land Area: 10,000 Sqft - Built-Up Area: 20,000 Sqft - Floors: Basement, Ground, 1st Floor, and Roof Key Features: - 8 Master Bedrooms: Each designed for ultimate comfort, including one featuring a lavish Jacuzzi that accommodates six guests. - Three Swimming Pools: - An edge swimming pool with acrylic glass walls (5m & 4m). - A breathtaking infinity pool for seamless views. - A swimming pool with a Jacuzzi for relaxation. - Dual Kitchens: Perfect for culinary enthusiasts, with ample space for meal preparation and entertaining. - Parking:Six remote-controlled glass parking spaces for convenience and security. - Entertainment Options: - Cinema Room: Enjoy cinematic experiences from the comfort of your home. - Gym: Stay fit in a fully equipped fitness area. - Sauna Room: Unwind and rejuvenate in your private sauna. - Entertainment Hall: A spacious area featurin billiards, dancing area for hosting unforgettable parties, BBQ area for outdoor cooking and a DJ area for lively entertainment. - Rooftop Paradise: Experience a stunning rooftop floor complete with a bar area and two Jacuzzis, perfect for entertaining under the stars. This villa in Pearl Jumeirah is not just a home; it’s a lifestyle statement, blending luxury with comfort in an enviable location. Don’t miss the opportunity to own this remarkable property.. For inquiries and to schedule a private viewing, contact Adrian Fernandez from Sherwoods Properties today at +971 56 573 9399.

Property Details

Property ID
LN003382
Property Type
Villa
Property Status
For Sale
Year Built
0

Facts and Features

Cycling tracks

Fitness Center

Laundry Service

Concierge service

Golf club and clubhouse

Basketball Court

Children's nursery

Children's play area

Clubhouse

Communal gardens

Bus services

24 hours Maintenance

Beach Access

Videos

Price Reduced! Vacant Upgraded Freehold Villa

More Info

This Listing has been verified by Dubai Land Department

Listing No: 6584251480

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	86,842	20,999,001	49,872	20,962,030
2	86,842	20,962,030	49,784	20,924,972
3	86,842	20,924,972	49,696	20,887,826
4	86,842	20,887,826	49,608	20,850,592
5	86,842	20,850,592	49,520	20,813,269
6	86,842	20,813,269	49,431	20,775,858
7	86,842	20,775,858	49,342	20,738,357
8	86,842	20,738,357	49,253	20,700,768
9	86,842	20,700,768	49,164	20,663,089
10	86,842	20,663,089	49,074	20,625,321
11	86,842	20,625,321	48,985	20,587,463
12	86,842	20,587,463	48,895	20,549,516

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	86,842	20,549,516	48,805	20,511,478
2	86,842	20,511,478	48,714	20,473,350
3	86,842	20,473,350	48,624	20,435,131
4	86,842	20,435,131	48,533	20,396,822
5	86,842	20,396,822	48,442	20,358,421
6	86,842	20,358,421	48,351	20,319,929
7	86,842	20,319,929	48,259	20,281,346
8	86,842	20,281,346	48,168	20,242,672
9	86,842	20,242,672	48,076	20,203,905
10	86,842	20,203,905	47,984	20,165,046
11	86,842	20,165,046	47,891	20,126,096
12	86,842	20,126,096	47,799	20,087,052

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	86,842	20,087,052	47,706	20,047,916
2	86,842	20,047,916	47,613	20,008,687
3	86,842	20,008,687	47,520	19,969,365
4	86,842	19,969,365	47,427	19,929,949
5	86,842	19,929,949	47,333	19,890,440
6	86,842	19,890,440	47,239	19,850,836
7	86,842	19,850,836	47,145	19,811,139
8	86,842	19,811,139	47,051	19,771,348
9	86,842	19,771,348	46,956	19,731,462
10	86,842	19,731,462	46,862	19,691,481
11	86,842	19,691,481	46,767	19,651,405
12	86,842	19,651,405	46,672	19,611,235

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	86,842	19,611,235	46,576	19,570,968
2	86,842	19,570,968	46,481	19,530,607
3	86,842	19,530,607	46,385	19,490,149
4	86,842	19,490,149	46,289	19,449,595
5	86,842	19,449,595	46,192	19,408,945
6	86,842	19,408,945	46,096	19,368,198
7	86,842	19,368,198	45,999	19,327,355
8	86,842	19,327,355	45,902	19,286,414
9	86,842	19,286,414	45,805	19,245,377
10	86,842	19,245,377	45,707	19,204,241
11	86,842	19,204,241	45,610	19,163,009
12	86,842	19,163,009	45,512	19,121,678

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	86,842	19,121,678	45,413	19,080,249
2	86,842	19,080,249	45,315	19,038,722
3	86,842	19,038,722	45,216	18,997,096
4	86,842	18,997,096	45,118	18,955,371
5	86,842	18,955,371	45,019	18,913,547
6	86,842	18,913,547	44,919	18,871,624
7	86,842	18,871,624	44,820	18,829,601
8	86,842	18,829,601	44,720	18,787,478
9	86,842	18,787,478	44,620	18,745,256
10	86,842	18,745,256	44,519	18,702,933
11	86,842	18,702,933	44,419	18,660,509
12	86,842	18,660,509	44,318	18,617,985

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	86,842	18,617,985	44,217	18,575,360
2	86,842	18,575,360	44,116	18,532,633
3	86,842	18,532,633	44,015	18,489,805
4	86,842	18,489,805	43,913	18,446,876
5	86,842	18,446,876	43,811	18,403,844
6	86,842	18,403,844	43,709	18,360,710
7	86,842	18,360,710	43,606	18,317,474
8	86,842	18,317,474	43,504	18,274,135
9	86,842	18,274,135	43,401	18,230,693
10	86,842	18,230,693	43,297	18,187,148
11	86,842	18,187,148	43,194	18,143,500
12	86,842	18,143,500	43,090	18,099,748

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	86,842	18,099,748	42,986	18,055,892
2	86,842	18,055,892	42,882	18,011,932
3	86,842	18,011,932	42,778	17,967,867
4	86,842	17,967,867	42,673	17,923,698
5	86,842	17,923,698	42,568	17,879,424
6	86,842	17,879,424	42,463	17,835,044
7	86,842	17,835,044	42,358	17,790,560
8	86,842	17,790,560	42,252	17,745,969
9	86,842	17,745,969	42,146	17,701,273
10	86,842	17,701,273	42,040	17,656,471
11	86,842	17,656,471	41,934	17,611,562
12	86,842	17,611,562	41,827	17,566,546

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	86,842	17,566,546	41,720	17,521,424
2	86,842	17,521,424	41,613	17,476,195
3	86,842	17,476,195	41,505	17,430,858
4	86,842	17,430,858	41,398	17,385,413
5	86,842	17,385,413	41,290	17,339,860
6	86,842	17,339,860	41,182	17,294,200
7	86,842	17,294,200	41,073	17,248,430
8	86,842	17,248,430	40,965	17,202,553
9	86,842	17,202,553	40,856	17,156,566
10	86,842	17,156,566	40,746	17,110,470
11	86,842	17,110,470	40,637	17,064,264
12	86,842	17,064,264	40,527	17,017,949

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	86,842	17,017,949	40,417	16,971,524
2	86,842	16,971,524	40,307	16,924,988
3	86,842	16,924,988	40,196	16,878,342
4	86,842	16,878,342	40,086	16,831,585
5	86,842	16,831,585	39,975	16,784,717
6	86,842	16,784,717	39,863	16,737,738
7	86,842	16,737,738	39,752	16,690,647
8	86,842	16,690,647	39,640	16,643,445
9	86,842	16,643,445	39,528	16,596,130
10	86,842	16,596,130	39,415	16,548,703
11	86,842	16,548,703	39,303	16,501,163
12	86,842	16,501,163	39,190	16,453,510

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	86,842	16,453,510	39,077	16,405,744
2	86,842	16,405,744	38,963	16,357,865
3	86,842	16,357,865	38,849	16,309,872
4	86,842	16,309,872	38,735	16,261,765
5	86,842	16,261,765	38,621	16,213,544
6	86,842	16,213,544	38,507	16,165,208
7	86,842	16,165,208	38,392	16,116,758
8	86,842	16,116,758	38,277	16,068,192
9	86,842	16,068,192	38,161	16,019,511
10	86,842	16,019,511	38,046	15,970,714
11	86,842	15,970,714	37,930	15,921,802
12	86,842	15,921,802	37,814	15,872,773

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	86,842	15,872,773	37,697	15,823,628
2	86,842	15,823,628	37,581	15,774,367
3	86,842	15,774,367	37,464	15,724,988
4	86,842	15,724,988	37,346	15,675,492
5	86,842	15,675,492	37,229	15,625,878
6	86,842	15,625,878	37,111	15,576,147
7	86,842	15,576,147	36,993	15,526,297
8	86,842	15,526,297	36,874	15,476,329
9	86,842	15,476,329	36,756	15,426,242
10	86,842	15,426,242	36,637	15,376,037
11	86,842	15,376,037	36,518	15,325,712
12	86,842	15,325,712	36,398	15,275,268

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	86,842	15,275,268	36,278	15,224,703
2	86,842	15,224,703	36,158	15,174,019
3	86,842	15,174,019	36,038	15,123,215
4	86,842	15,123,215	35,917	15,072,289
5	86,842	15,072,289	35,796	15,021,243
6	86,842	15,021,243	35,675	14,970,076
7	86,842	14,970,076	35,553	14,918,787
8	86,842	14,918,787	35,432	14,867,376
9	86,842	14,867,376	35,310	14,815,843
10	86,842	14,815,843	35,187	14,764,188
11	86,842	14,764,188	35,064	14,712,410
12	86,842	14,712,410	34,941	14,660,509

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	86,842	14,660,509	34,818	14,608,484
2	86,842	14,608,484	34,695	14,556,337
3	86,842	14,556,337	34,571	14,504,065
4	86,842	14,504,065	34,447	14,451,669
5	86,842	14,451,669	34,322	14,399,149
6	86,842	14,399,149	34,197	14,346,504
7	86,842	14,346,504	34,072	14,293,734
8	86,842	14,293,734	33,947	14,240,839
9	86,842	14,240,839	33,821	14,187,818
10	86,842	14,187,818	33,696	14,134,671
11	86,842	14,134,671	33,569	14,081,398
12	86,842	14,081,398	33,443	14,027,998

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	86,842	14,027,998	33,316	13,974,472
2	86,842	13,974,472	33,189	13,920,819
3	86,842	13,920,819	33,061	13,867,038
4	86,842	13,867,038	32,934	13,813,129
5	86,842	13,813,129	32,806	13,759,092
6	86,842	13,759,092	32,677	13,704,927
7	86,842	13,704,927	32,549	13,650,633
8	86,842	13,650,633	32,420	13,596,211
9	86,842	13,596,211	32,291	13,541,659
10	86,842	13,541,659	32,161	13,486,977
11	86,842	13,486,977	32,031	13,432,166
12	86,842	13,432,166	31,901	13,377,224

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	86,842	13,377,224	31,770	13,322,152
2	86,842	13,322,152	31,640	13,266,950
3	86,842	13,266,950	31,509	13,211,616
4	86,842	13,211,616	31,377	13,156,150
5	86,842	13,156,150	31,245	13,100,553
6	86,842	13,100,553	31,113	13,044,824
7	86,842	13,044,824	30,981	12,988,963
8	86,842	12,988,963	30,848	12,932,969
9	86,842	12,932,969	30,715	12,876,841
10	86,842	12,876,841	30,582	12,820,581
11	86,842	12,820,581	30,448	12,764,187
12	86,842	12,764,187	30,314	12,707,659

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	86,842	12,707,659	30,180	12,650,997
2	86,842	12,650,997	30,046	12,594,200
3	86,842	12,594,200	29,911	12,537,268
4	86,842	12,537,268	29,776	12,480,201
5	86,842	12,480,201	29,640	12,422,999
6	86,842	12,422,999	29,504	12,365,661
7	86,842	12,365,661	29,368	12,308,186
8	86,842	12,308,186	29,231	12,250,575
9	86,842	12,250,575	29,095	12,192,827
10	86,842	12,192,827	28,957	12,134,942
11	86,842	12,134,942	28,820	12,076,920
12	86,842	12,076,920	28,682	12,018,760

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	86,842	12,018,760	28,544	11,960,461
2	86,842	11,960,461	28,406	11,902,025
3	86,842	11,902,025	28,267	11,843,449
4	86,842	11,843,449	28,128	11,784,734
5	86,842	11,784,734	27,988	11,725,880
6	86,842	11,725,880	27,848	11,666,886
7	86,842	11,666,886	27,708	11,607,752
8	86,842	11,607,752	27,568	11,548,478
9	86,842	11,548,478	27,427	11,489,062
10	86,842	11,489,062	27,286	11,429,506
11	86,842	11,429,506	27,145	11,369,808
12	86,842	11,369,808	27,003	11,309,968

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	86,842	11,309,968	26,861	11,249,987
2	86,842	11,249,987	26,718	11,189,862
3	86,842	11,189,862	26,575	11,129,595
4	86,842	11,129,595	26,432	11,069,185
5	86,842	11,069,185	26,289	11,008,632
6	86,842	11,008,632	26,145	10,947,934
7	86,842	10,947,934	26,001	10,887,093
8	86,842	10,887,093	25,856	10,826,107
9	86,842	10,826,107	25,712	10,764,976
10	86,842	10,764,976	25,566	10,703,700
11	86,842	10,703,700	25,421	10,642,278
12	86,842	10,642,278	25,275	10,580,711

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	86,842	10,580,711	25,129	10,518,997
2	86,842	10,518,997	24,982	10,457,136
3	86,842	10,457,136	24,835	10,395,129
4	86,842	10,395,129	24,688	10,332,975
5	86,842	10,332,975	24,540	10,270,673
6	86,842	10,270,673	24,392	10,208,223
7	86,842	10,208,223	24,244	10,145,624
8	86,842	10,145,624	24,095	10,082,877
9	86,842	10,082,877	23,946	10,019,981
10	86,842	10,019,981	23,797	9,956,936
11	86,842	9,956,936	23,647	9,893,740
12	86,842	9,893,740	23,497	9,830,395

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	86,842	9,830,395	23,347	9,766,899
2	86,842	9,766,899	23,196	9,703,253
3	86,842	9,703,253	23,045	9,639,455
4	86,842	9,639,455	22,893	9,575,506
5	86,842	9,575,506	22,741	9,511,405
6	86,842	9,511,405	22,589	9,447,152
7	86,842	9,447,152	22,436	9,382,746
8	86,842	9,382,746	22,284	9,318,187
9	86,842	9,318,187	22,130	9,253,474
10	86,842	9,253,474	21,977	9,188,609
11	86,842	9,188,609	21,822	9,123,589
12	86,842	9,123,589	21,668	9,058,414

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	86,842	9,058,414	21,513	8,993,085
2	86,842	8,993,085	21,358	8,927,601
3	86,842	8,927,601	21,203	8,861,961
4	86,842	8,861,961	21,047	8,796,165
5	86,842	8,796,165	20,890	8,730,213
6	86,842	8,730,213	20,734	8,664,104
7	86,842	8,664,104	20,577	8,597,839
8	86,842	8,597,839	20,419	8,531,416
9	86,842	8,531,416	20,262	8,464,835
10	86,842	8,464,835	20,103	8,398,096
11	86,842	8,398,096	19,945	8,331,198
12	86,842	8,331,198	19,786	8,264,142

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	86,842	8,264,142	19,627	8,196,927
2	86,842	8,196,927	19,467	8,129,551
3	86,842	8,129,551	19,307	8,062,016
4	86,842	8,062,016	19,147	7,994,320
5	86,842	7,994,320	18,986	7,926,464
6	86,842	7,926,464	18,825	7,858,447
7	86,842	7,858,447	18,663	7,790,267
8	86,842	7,790,267	18,501	7,721,926
9	86,842	7,721,926	18,339	7,653,423
10	86,842	7,653,423	18,176	7,584,757
11	86,842	7,584,757	18,013	7,515,928
12	86,842	7,515,928	17,850	7,446,935

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	86,842	7,446,935	17,686	7,377,779
2	86,842	7,377,779	17,522	7,308,458
3	86,842	7,308,458	17,357	7,238,973
4	86,842	7,238,973	17,192	7,169,322
5	86,842	7,169,322	17,027	7,099,507
6	86,842	7,099,507	16,861	7,029,525
7	86,842	7,029,525	16,695	6,959,377
8	86,842	6,959,377	16,528	6,889,063
9	86,842	6,889,063	16,361	6,818,581
10	86,842	6,818,581	16,194	6,747,933
11	86,842	6,747,933	16,026	6,677,116
12	86,842	6,677,116	15,858	6,606,131

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	86,842	6,606,131	15,689	6,534,978
2	86,842	6,534,978	15,520	6,463,656
3	86,842	6,463,656	15,351	6,392,164
4	86,842	6,392,164	15,181	6,320,502
5	86,842	6,320,502	15,011	6,248,671
6	86,842	6,248,671	14,840	6,176,668
7	86,842	6,176,668	14,669	6,104,495
8	86,842	6,104,495	14,498	6,032,150
9	86,842	6,032,150	14,326	5,959,634
10	86,842	5,959,634	14,154	5,886,945
11	86,842	5,886,945	13,981	5,814,083
12	86,842	5,814,083	13,808	5,741,049

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	86,842	5,741,049	13,634	5,667,841
2	86,842	5,667,841	13,461	5,594,459
3	86,842	5,594,459	13,286	5,520,903
4	86,842	5,520,903	13,112	5,447,172
5	86,842	5,447,172	12,937	5,373,267
6	86,842	5,373,267	12,761	5,299,185
7	86,842	5,299,185	12,585	5,224,928
8	86,842	5,224,928	12,409	5,150,494
9	86,842	5,150,494	12,232	5,075,884
10	86,842	5,075,884	12,055	5,001,096
11	86,842	5,001,096	11,877	4,926,131
12	86,842	4,926,131	11,699	4,850,987

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	86,842	4,850,987	11,521	4,775,665
2	86,842	4,775,665	11,342	4,700,165
3	86,842	4,700,165	11,162	4,624,485
4	86,842	4,624,485	10,983	4,548,625
5	86,842	4,548,625	10,802	4,472,585
6	86,842	4,472,585	10,622	4,396,364
7	86,842	4,396,364	10,441	4,319,963
8	86,842	4,319,963	10,259	4,243,380
9	86,842	4,243,380	10,078	4,166,615
10	86,842	4,166,615	9,895	4,089,668
11	86,842	4,089,668	9,712	4,012,538
12	86,842	4,012,538	9,529	3,935,225

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	86,842	3,935,225	9,346	3,857,728
2	86,842	3,857,728	9,162	3,780,047
3	86,842	3,780,047	8,977	3,702,182
4	86,842	3,702,182	8,792	3,624,132
5	86,842	3,624,132	8,607	3,545,896
6	86,842	3,545,896	8,421	3,467,475
7	86,842	3,467,475	8,235	3,388,867
8	86,842	3,388,867	8,048	3,310,073
9	86,842	3,310,073	7,861	3,231,091
10	86,842	3,231,091	7,673	3,151,922
11	86,842	3,151,922	7,485	3,072,565
12	86,842	3,072,565	7,297	2,993,019

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	86,842	2,993,019	7,108	2,913,285
2	86,842	2,913,285	6,919	2,833,361
3	86,842	2,833,361	6,729	2,753,247
4	86,842	2,753,247	6,538	2,672,943
5	86,842	2,672,943	6,348	2,592,449
6	86,842	2,592,449	6,157	2,511,763
7	86,842	2,511,763	5,965	2,430,885
8	86,842	2,430,885	5,773	2,349,816
9	86,842	2,349,816	5,580	2,268,554
10	86,842	2,268,554	5,387	2,187,098
11	86,842	2,187,098	5,194	2,105,450
12	86,842	2,105,450	5,000	2,023,607

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	86,842	2,023,607	4,806	1,941,571
2	86,842	1,941,571	4,611	1,859,339
3	86,842	1,859,339	4,415	1,776,912
4	86,842	1,776,912	4,220	1,694,289
5	86,842	1,694,289	4,023	1,611,470
6	86,842	1,611,470	3,827	1,528,455
7	86,842	1,528,455	3,630	1,445,242
8	86,842	1,445,242	3,432	1,361,831
9	86,842	1,361,831	3,234	1,278,223
10	86,842	1,278,223	3,035	1,194,415
11	86,842	1,194,415	2,836	1,110,409
12	86,842	1,110,409	2,637	1,026,204

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	86,842	1,026,204	2,437	941,798
2	86,842	941,798	2,236	857,192
3	86,842	857,192	2,035	772,385
4	86,842	772,385	1,834	687,376
5	86,842	687,376	1,632	602,166
6	86,842	602,166	1,430	516,753
7	86,842	516,753	1,227	431,137
8	86,842	431,137	1,023	345,318
9	86,842	345,318	820	259,296
10	86,842	259,296	615	173,069
11	86,842	173,069	411	86,637
12	86,842	86,637	205	3

Bridget Kambari

Branch Manager

Plot Number 1312, Community: Jumeirah First, Pearl Jumeirah

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

Price Reduced! Vacant Upgraded Freehold Villa

Preferences

Quick Menu

Contact Us

RERA No. 1238