Overview

Property Details

Features

Additional Info

Mortgage Calculator

UAE > Dubai > Maritime City > Riva Residence

Sea view Lifestyle |Seafront | Multiple options

[LN002674]

AED1,860,000

For Sale

Off-plan

855 ft²

Overview

Sherwoods International Properties is pleased to present Riva Residence, the latest luxury residential project by Vakson Group, is set to redefine the skyline of Dubai with its unparalleled elegance and innovation. Nestled within the vibrant heart of Maritime City, this iconic development spans 249 hectares strategically located between Port Rashid and Dubai’s Dry-docks World. Designed to capitalize on Dubai’s status as a regional and global maritime hub, Riva Residence offers residents a dynamic urban lifestyle tailored for the maritime community. This off-plan primary property showcases top-class interiors, designed to provide the ultimate in comfort and sophistication. Property Features: *1 Bedroom starting Price AED 1.8M onwards, 850 sqft *2 Bedroom starting Price AED 2.75M onwards, Size: 1335 sqft *3 Bedroom starting price AED 4.35m, 2235 sqft * Sunset, Sea and Burj Khalifa View * Parking Available * Location: Riva Residence, Dubai Maritime City Payment plan- 10% on booking 10% within 2 months /signing SPA 10% 6 months from booking 10% 10 months from booking 60% on handover (Aug 2025)

Property Details

Property ID
LN002674
Property Type
Apartment
Property Status
For Sale
Year Built
2025

Facts and Features

Cycling tracks

Fitness Center

Mosque

Marina Berth

Public parking

Public transport

Business Center

Children's nursery

Children's play area

Bus services

24 hours Maintenance

Beach Access

More Info

This Listing has been verified by Dubai Land Department

Listing No: 1498633722

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	3,846	930,000	2,208	928,362
2	3,846	928,362	2,204	926,721
3	3,846	926,721	2,200	925,076
4	3,846	925,076	2,197	923,427
5	3,846	923,427	2,193	921,774
6	3,846	921,774	2,189	920,117
7	3,846	920,117	2,185	918,456
8	3,846	918,456	2,181	916,791
9	3,846	916,791	2,177	915,123
10	3,846	915,123	2,173	913,450
11	3,846	913,450	2,169	911,773
12	3,846	911,773	2,165	910,093

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	3,846	910,093	2,161	908,408
2	3,846	908,408	2,157	906,720
3	3,846	906,720	2,153	905,027
4	3,846	905,027	2,149	903,330
5	3,846	903,330	2,145	901,630
6	3,846	901,630	2,141	899,925
7	3,846	899,925	2,137	898,216
8	3,846	898,216	2,133	896,503
9	3,846	896,503	2,129	894,786
10	3,846	894,786	2,125	893,065
11	3,846	893,065	2,121	891,340
12	3,846	891,340	2,116	889,611

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	3,846	889,611	2,112	887,878
2	3,846	887,878	2,108	886,141
3	3,846	886,141	2,104	884,399
4	3,846	884,399	2,100	882,654
5	3,846	882,654	2,096	880,904
6	3,846	880,904	2,092	879,150
7	3,846	879,150	2,087	877,392
8	3,846	877,392	2,083	875,629
9	3,846	875,629	2,079	873,863
10	3,846	873,863	2,075	872,092
11	3,846	872,092	2,071	870,317
12	3,846	870,317	2,067	868,538

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	3,846	868,538	2,062	866,755
2	3,846	866,755	2,058	864,968
3	3,846	864,968	2,054	863,176
4	3,846	863,176	2,050	861,380
5	3,846	861,380	2,045	859,579
6	3,846	859,579	2,041	857,775
7	3,846	857,775	2,037	855,966
8	3,846	855,966	2,032	854,153
9	3,846	854,153	2,028	852,335
10	3,846	852,335	2,024	850,514
11	3,846	850,514	2,019	848,687
12	3,846	848,687	2,015	846,857

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	3,846	846,857	2,011	845,022
2	3,846	845,022	2,006	843,183
3	3,846	843,183	2,002	841,339
4	3,846	841,339	1,998	839,492
5	3,846	839,492	1,993	837,639
6	3,846	837,639	1,989	835,783
7	3,846	835,783	1,984	833,922
8	3,846	833,922	1,980	832,056
9	3,846	832,056	1,976	830,186
10	3,846	830,186	1,971	828,312
11	3,846	828,312	1,967	826,433
12	3,846	826,433	1,962	824,550

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	3,846	824,550	1,958	822,662
2	3,846	822,662	1,953	820,769
3	3,846	820,769	1,949	818,873
4	3,846	818,873	1,944	816,971
5	3,846	816,971	1,940	815,066
6	3,846	815,066	1,935	813,155
7	3,846	813,155	1,931	811,241
8	3,846	811,241	1,926	809,321
9	3,846	809,321	1,922	807,397
10	3,846	807,397	1,917	805,469
11	3,846	805,469	1,912	803,536
12	3,846	803,536	1,908	801,598

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	3,846	801,598	1,903	799,656
2	3,846	799,656	1,899	797,709
3	3,846	797,709	1,894	795,757
4	3,846	795,757	1,889	793,801
5	3,846	793,801	1,885	791,840
6	3,846	791,840	1,880	789,875
7	3,846	789,875	1,875	787,905
8	3,846	787,905	1,871	785,930
9	3,846	785,930	1,866	783,950
10	3,846	783,950	1,861	781,966
11	3,846	781,966	1,857	779,977
12	3,846	779,977	1,852	777,984

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	3,846	777,984	1,847	775,985
2	3,846	775,985	1,842	773,982
3	3,846	773,982	1,838	771,974
4	3,846	771,974	1,833	769,962
5	3,846	769,962	1,828	767,944
6	3,846	767,944	1,823	765,922
7	3,846	765,922	1,819	763,895
8	3,846	763,895	1,814	761,863
9	3,846	761,863	1,809	759,826
10	3,846	759,826	1,804	757,785
11	3,846	757,785	1,799	755,739
12	3,846	755,739	1,794	753,687

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	3,846	753,687	1,790	751,631
2	3,846	751,631	1,785	749,570
3	3,846	749,570	1,780	747,505
4	3,846	747,505	1,775	745,434
5	3,846	745,434	1,770	743,358
6	3,846	743,358	1,765	741,277
7	3,846	741,277	1,760	739,192
8	3,846	739,192	1,755	737,101
9	3,846	737,101	1,750	735,006
10	3,846	735,006	1,745	732,906
11	3,846	732,906	1,740	730,800
12	3,846	730,800	1,735	728,690

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	3,846	728,690	1,730	726,574
2	3,846	726,574	1,725	724,454
3	3,846	724,454	1,720	722,328
4	3,846	722,328	1,715	720,198
5	3,846	720,198	1,710	718,062
6	3,846	718,062	1,705	715,921
7	3,846	715,921	1,700	713,776
8	3,846	713,776	1,695	711,625
9	3,846	711,625	1,690	709,469
10	3,846	709,469	1,684	707,308
11	3,846	707,308	1,679	705,141
12	3,846	705,141	1,674	702,970

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	3,846	702,970	1,669	700,794
2	3,846	700,794	1,664	698,612
3	3,846	698,612	1,659	696,425
4	3,846	696,425	1,654	694,233
5	3,846	694,233	1,648	692,036
6	3,846	692,036	1,643	689,833
7	3,846	689,833	1,638	687,625
8	3,846	687,625	1,633	685,412
9	3,846	685,412	1,627	683,194
10	3,846	683,194	1,622	680,971
11	3,846	680,971	1,617	678,742
12	3,846	678,742	1,612	676,508

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	3,846	676,508	1,606	674,268
2	3,846	674,268	1,601	672,024
3	3,846	672,024	1,596	669,774
4	3,846	669,774	1,590	667,518
5	3,846	667,518	1,585	665,258
6	3,846	665,258	1,579	662,992
7	3,846	662,992	1,574	660,720
8	3,846	660,720	1,569	658,443
9	3,846	658,443	1,563	656,161
10	3,846	656,161	1,558	653,873
11	3,846	653,873	1,552	651,580
12	3,846	651,580	1,547	649,282

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	3,846	649,282	1,542	646,977
2	3,846	646,977	1,536	644,668
3	3,846	644,668	1,531	642,353
4	3,846	642,353	1,525	640,032
5	3,846	640,032	1,520	637,706
6	3,846	637,706	1,514	635,375
7	3,846	635,375	1,509	633,038
8	3,846	633,038	1,503	630,695
9	3,846	630,695	1,497	628,347
10	3,846	628,347	1,492	625,993
11	3,846	625,993	1,486	623,634
12	3,846	623,634	1,481	621,269

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	3,846	621,269	1,475	618,898
2	3,846	618,898	1,469	616,522
3	3,846	616,522	1,464	614,140
4	3,846	614,140	1,458	611,753
5	3,846	611,753	1,452	609,360
6	3,846	609,360	1,447	606,961
7	3,846	606,961	1,441	604,556
8	3,846	604,556	1,435	602,146
9	3,846	602,146	1,430	599,730
10	3,846	599,730	1,424	597,308
11	3,846	597,308	1,418	594,881
12	3,846	594,881	1,412	592,448

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	3,846	592,448	1,407	590,009
2	3,846	590,009	1,401	587,564
3	3,846	587,564	1,395	585,113
4	3,846	585,113	1,389	582,657
5	3,846	582,657	1,383	580,194
6	3,846	580,194	1,377	577,726
7	3,846	577,726	1,372	575,252
8	3,846	575,252	1,366	572,773
9	3,846	572,773	1,360	570,287
10	3,846	570,287	1,354	567,795
11	3,846	567,795	1,348	565,298
12	3,846	565,298	1,342	562,794

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	3,846	562,794	1,336	560,285
2	3,846	560,285	1,330	557,769
3	3,846	557,769	1,324	555,248
4	3,846	555,248	1,318	552,720
5	3,846	552,720	1,312	550,187
6	3,846	550,187	1,306	547,648
7	3,846	547,648	1,300	545,102
8	3,846	545,102	1,294	542,551
9	3,846	542,551	1,288	539,993
10	3,846	539,993	1,282	537,430
11	3,846	537,430	1,276	534,860
12	3,846	534,860	1,270	532,284

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	3,846	532,284	1,264	529,702
2	3,846	529,702	1,258	527,114
3	3,846	527,114	1,251	524,520
4	3,846	524,520	1,245	521,920
5	3,846	521,920	1,239	519,313
6	3,846	519,313	1,233	516,700
7	3,846	516,700	1,227	514,082
8	3,846	514,082	1,220	511,456
9	3,846	511,456	1,214	508,825
10	3,846	508,825	1,208	506,187
11	3,846	506,187	1,202	503,544
12	3,846	503,544	1,195	500,893

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	3,846	500,893	1,189	498,237
2	3,846	498,237	1,183	495,574
3	3,846	495,574	1,176	492,905
4	3,846	492,905	1,170	490,230
5	3,846	490,230	1,164	487,548
6	3,846	487,548	1,157	484,860
7	3,846	484,860	1,151	482,165
8	3,846	482,165	1,145	479,464
9	3,846	479,464	1,138	476,757
10	3,846	476,757	1,132	474,043
11	3,846	474,043	1,125	471,323
12	3,846	471,323	1,119	468,596

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	3,846	468,596	1,112	465,863
2	3,846	465,863	1,106	463,123
3	3,846	463,123	1,099	460,377
4	3,846	460,377	1,093	457,624
5	3,846	457,624	1,086	454,865
6	3,846	454,865	1,080	452,099
7	3,846	452,099	1,073	449,327
8	3,846	449,327	1,067	446,548
9	3,846	446,548	1,060	443,763
10	3,846	443,763	1,053	440,971
11	3,846	440,971	1,047	438,172
12	3,846	438,172	1,040	435,366

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	3,846	435,366	1,033	432,554
2	3,846	432,554	1,027	429,735
3	3,846	429,735	1,020	426,910
4	3,846	426,910	1,013	424,078
5	3,846	424,078	1,007	421,239
6	3,846	421,239	1,000	418,393
7	3,846	418,393	993	415,541
8	3,846	415,541	986	412,682
9	3,846	412,682	980	409,816
10	3,846	409,816	973	406,943
11	3,846	406,943	966	404,063
12	3,846	404,063	959	401,177

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	3,846	401,177	952	398,284
2	3,846	398,284	945	395,384
3	3,846	395,384	939	392,476
4	3,846	392,476	932	389,563
5	3,846	389,563	925	386,642
6	3,846	386,642	918	383,714
7	3,846	383,714	911	380,779
8	3,846	380,779	904	377,837
9	3,846	377,837	897	374,889
10	3,846	374,889	890	371,933
11	3,846	371,933	883	368,970
12	3,846	368,970	876	366,000

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	3,846	366,000	869	363,024
2	3,846	363,024	862	360,040
3	3,846	360,040	855	357,049
4	3,846	357,049	847	354,051
5	3,846	354,051	840	351,045
6	3,846	351,045	833	348,033
7	3,846	348,033	826	345,013
8	3,846	345,013	819	341,987
9	3,846	341,987	812	338,953
10	3,846	338,953	805	335,912
11	3,846	335,912	797	332,864
12	3,846	332,864	790	329,808

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	3,846	329,808	783	326,745
2	3,846	326,745	776	323,675
3	3,846	323,675	768	320,598
4	3,846	320,598	761	317,513
5	3,846	317,513	754	314,421
6	3,846	314,421	746	311,322
7	3,846	311,322	739	308,215
8	3,846	308,215	732	305,101
9	3,846	305,101	724	301,980
10	3,846	301,980	717	298,851
11	3,846	298,851	709	295,714
12	3,846	295,714	702	292,571

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	3,846	292,571	694	289,419
2	3,846	289,419	687	286,261
3	3,846	286,261	679	283,095
4	3,846	283,095	672	279,921
5	3,846	279,921	664	276,740
6	3,846	276,740	657	273,551
7	3,846	273,551	649	270,354
8	3,846	270,354	642	267,150
9	3,846	267,150	634	263,939
10	3,846	263,939	626	260,719
11	3,846	260,719	619	257,493
12	3,846	257,493	611	254,258

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	3,846	254,258	603	251,016
2	3,846	251,016	596	247,766
3	3,846	247,766	588	244,508
4	3,846	244,508	580	241,243
5	3,846	241,243	572	237,970
6	3,846	237,970	565	234,689
7	3,846	234,689	557	231,400
8	3,846	231,400	549	228,104
9	3,846	228,104	541	224,799
10	3,846	224,799	533	221,487
11	3,846	221,487	526	218,167
12	3,846	218,167	518	214,839

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	3,846	214,839	510	211,503
2	3,846	211,503	502	208,160
3	3,846	208,160	494	204,808
4	3,846	204,808	486	201,448
5	3,846	201,448	478	198,081
6	3,846	198,081	470	194,705
7	3,846	194,705	462	191,321
8	3,846	191,321	454	187,930
9	3,846	187,930	446	184,530
10	3,846	184,530	438	181,122
11	3,846	181,122	430	177,706
12	3,846	177,706	422	174,282

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	3,846	174,282	413	170,850
2	3,846	170,850	405	167,410
3	3,846	167,410	397	163,961
4	3,846	163,961	389	160,504
5	3,846	160,504	381	157,040
6	3,846	157,040	372	153,566
7	3,846	153,566	364	150,085
8	3,846	150,085	356	146,595
9	3,846	146,595	348	143,098
10	3,846	143,098	339	139,591
11	3,846	139,591	331	136,077
12	3,846	136,077	323	132,554

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	3,846	132,554	314	129,023
2	3,846	129,023	306	125,483
3	3,846	125,483	298	121,935
4	3,846	121,935	289	118,378
5	3,846	118,378	281	114,813
6	3,846	114,813	272	111,240
7	3,846	111,240	264	107,658
8	3,846	107,658	255	104,068
9	3,846	104,068	247	100,469
10	3,846	100,469	238	96,861
11	3,846	96,861	230	93,245
12	3,846	93,245	221	89,621

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	3,846	89,621	212	85,987
2	3,846	85,987	204	82,346
3	3,846	82,346	195	78,695
4	3,846	78,695	186	75,036
5	3,846	75,036	178	71,368
6	3,846	71,368	169	67,691
7	3,846	67,691	160	64,006
8	3,846	64,006	152	60,312
9	3,846	60,312	143	56,609
10	3,846	56,609	134	52,898
11	3,846	52,898	125	49,177
12	3,846	49,177	116	45,448

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	3,846	45,448	107	41,710
2	3,846	41,710	99	37,963
3	3,846	37,963	90	34,207
4	3,846	34,207	81	30,442
5	3,846	30,442	72	26,668
6	3,846	26,668	63	22,885
7	3,846	22,885	54	19,094
8	3,846	19,094	45	15,293
9	3,846	15,293	36	11,483
10	3,846	11,483	27	7,664
11	3,846	7,664	18	3,836
12	3,846	3,836	9	1

Bridget Kambari

Branch Manager

UAE > Dubai > Dubai Maritime City > Riva Residence

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

Sea view Lifestyle |Seafront | Multiple options

Preferences

Quick Menu

Contact Us

RERA No. 1238