Overview

Property Details

Mortgage Calculator

UAE > Dubai > Mina Rashid

Luxury Marina Living in Rashid Yacht and Marina

[Luxury Marina Living in Rashid Yacht and Marina]

AED1,650,000

For Sale

Off-plan

764 ft²

Overview

Sherwoods Properties is pleased to present Marina Views, a premium complex by the esteemed Emaar Properties, is nestled within the dynamic Rashid Yachts & Marina. This development is set to offer a curated selection of residences across diverse floor plans. Residents will have the privilege of accessing a comprehensive selection of amenities both within the Rashid Yachts & Marina area. Among the highlights are multiple swimming pools, landscaped walkways, and the distinction of Dubai’s most extensive canal pool feature amongst others. Prospective buyers are presented with an attractive payment plan, ensuring a seamless acquisition process up until the project's completion. Further details on payment structures are available through our sales representatives upon request via our website.

Property Details

Property ID
Luxury Marina Living in Rashid Yacht and Marina
Property Type
Apartment
Property Status
For Sale
Year Built
2028

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	3,411	825,000	1,959	823,547
2	3,411	823,547	1,955	822,091
3	3,411	822,091	1,952	820,632
4	3,411	820,632	1,949	819,169
5	3,411	819,169	1,945	817,703
6	3,411	817,703	1,942	816,233
7	3,411	816,233	1,938	814,759
8	3,411	814,759	1,935	813,283
9	3,411	813,283	1,931	811,802
10	3,411	811,802	1,928	810,319
11	3,411	810,319	1,924	808,831
12	3,411	808,831	1,920	807,340

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	3,411	807,340	1,917	805,846
2	3,411	805,846	1,913	804,348
3	3,411	804,348	1,910	802,846
4	3,411	802,846	1,906	801,341
5	3,411	801,341	1,903	799,833
6	3,411	799,833	1,899	798,320
7	3,411	798,320	1,896	796,805
8	3,411	796,805	1,892	795,285
9	3,411	795,285	1,888	793,762
10	3,411	793,762	1,885	792,235
11	3,411	792,235	1,881	790,705
12	3,411	790,705	1,877	789,171

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	3,411	789,171	1,874	787,634
2	3,411	787,634	1,870	786,092
3	3,411	786,092	1,866	784,548
4	3,411	784,548	1,863	782,999
5	3,411	782,999	1,859	781,447
6	3,411	781,447	1,855	779,891
7	3,411	779,891	1,852	778,331
8	3,411	778,331	1,848	776,768
9	3,411	776,768	1,844	775,201
10	3,411	775,201	1,841	773,630
11	3,411	773,630	1,837	772,056
12	3,411	772,056	1,833	770,478

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	3,411	770,478	1,829	768,896
2	3,411	768,896	1,826	767,310
3	3,411	767,310	1,822	765,720
4	3,411	765,720	1,818	764,127
5	3,411	764,127	1,814	762,530
6	3,411	762,530	1,811	760,929
7	3,411	760,929	1,807	759,325
8	3,411	759,325	1,803	757,716
9	3,411	757,716	1,799	756,104
10	3,411	756,104	1,795	754,488
11	3,411	754,488	1,791	752,868
12	3,411	752,868	1,788	751,244

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	3,411	751,244	1,784	749,616
2	3,411	749,616	1,780	747,985
3	3,411	747,985	1,776	746,349
4	3,411	746,349	1,772	744,710
5	3,411	744,710	1,768	743,067
6	3,411	743,067	1,764	741,420
7	3,411	741,420	1,760	739,769
8	3,411	739,769	1,756	738,114
9	3,411	738,114	1,753	736,455
10	3,411	736,455	1,749	734,793
11	3,411	734,793	1,745	733,126
12	3,411	733,126	1,741	731,455

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	3,411	731,455	1,737	729,781
2	3,411	729,781	1,733	728,102
3	3,411	728,102	1,729	726,419
4	3,411	726,419	1,725	724,733
5	3,411	724,733	1,721	723,042
6	3,411	723,042	1,717	721,347
7	3,411	721,347	1,713	719,649
8	3,411	719,649	1,709	717,946
9	3,411	717,946	1,705	716,239
10	3,411	716,239	1,701	714,529
11	3,411	714,529	1,697	712,814
12	3,411	712,814	1,692	711,095

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	3,411	711,095	1,688	709,372
2	3,411	709,372	1,684	707,645
3	3,411	707,645	1,680	705,914
4	3,411	705,914	1,676	704,178
5	3,411	704,178	1,672	702,439
6	3,411	702,439	1,668	700,695
7	3,411	700,695	1,664	698,948
8	3,411	698,948	1,660	697,196
9	3,411	697,196	1,655	695,440
10	3,411	695,440	1,651	693,680
11	3,411	693,680	1,647	691,915
12	3,411	691,915	1,643	690,147

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	3,411	690,147	1,639	688,374
2	3,411	688,374	1,634	686,597
3	3,411	686,597	1,630	684,816
4	3,411	684,816	1,626	683,030
5	3,411	683,030	1,622	681,241
6	3,411	681,241	1,617	679,447
7	3,411	679,447	1,613	677,649
8	3,411	677,649	1,609	675,846
9	3,411	675,846	1,605	674,040
10	3,411	674,040	1,600	672,229
11	3,411	672,229	1,596	670,413
12	3,411	670,413	1,592	668,594

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	3,411	668,594	1,587	666,770
2	3,411	666,770	1,583	664,941
3	3,411	664,941	1,579	663,109
4	3,411	663,109	1,574	661,272
5	3,411	661,272	1,570	659,430
6	3,411	659,430	1,566	657,585
7	3,411	657,585	1,561	655,735
8	3,411	655,735	1,557	653,880
9	3,411	653,880	1,552	652,021
10	3,411	652,021	1,548	650,158
11	3,411	650,158	1,544	648,290
12	3,411	648,290	1,539	646,418

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	3,411	646,418	1,535	644,542
2	3,411	644,542	1,530	642,661
3	3,411	642,661	1,526	640,775
4	3,411	640,775	1,521	638,885
5	3,411	638,885	1,517	636,990
6	3,411	636,990	1,512	635,091
7	3,411	635,091	1,508	633,188
8	3,411	633,188	1,503	631,280
9	3,411	631,280	1,499	629,367
10	3,411	629,367	1,494	627,450
11	3,411	627,450	1,490	625,529
12	3,411	625,529	1,485	623,602

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	3,411	623,602	1,481	621,672
2	3,411	621,672	1,476	619,736
3	3,411	619,736	1,471	617,796
4	3,411	617,796	1,467	615,852
5	3,411	615,852	1,462	613,903
6	3,411	613,903	1,458	611,949
7	3,411	611,949	1,453	609,990
8	3,411	609,990	1,448	608,027
9	3,411	608,027	1,444	606,059
10	3,411	606,059	1,439	604,087
11	3,411	604,087	1,434	602,110
12	3,411	602,110	1,430	600,128

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	3,411	600,128	1,425	598,141
2	3,411	598,141	1,420	596,150
3	3,411	596,150	1,415	594,154
4	3,411	594,154	1,411	592,153
5	3,411	592,153	1,406	590,148
6	3,411	590,148	1,401	588,138
7	3,411	588,138	1,396	586,123
8	3,411	586,123	1,392	584,103
9	3,411	584,103	1,387	582,078
10	3,411	582,078	1,382	580,049
11	3,411	580,049	1,377	578,015
12	3,411	578,015	1,372	575,975

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	3,411	575,975	1,367	573,932
2	3,411	573,932	1,363	571,883
3	3,411	571,883	1,358	569,829
4	3,411	569,829	1,353	567,771
5	3,411	567,771	1,348	565,707
6	3,411	565,707	1,343	563,639
7	3,411	563,639	1,338	561,566
8	3,411	561,566	1,333	559,488
9	3,411	559,488	1,328	557,405
10	3,411	557,405	1,323	555,317
11	3,411	555,317	1,318	553,224
12	3,411	553,224	1,313	551,126

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	3,411	551,126	1,308	549,023
2	3,411	549,023	1,303	546,915
3	3,411	546,915	1,298	544,802
4	3,411	544,802	1,293	542,684
5	3,411	542,684	1,288	540,561
6	3,411	540,561	1,283	538,433
7	3,411	538,433	1,278	536,300
8	3,411	536,300	1,273	534,162
9	3,411	534,162	1,268	532,019
10	3,411	532,019	1,263	529,870
11	3,411	529,870	1,258	527,717
12	3,411	527,717	1,253	525,558

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	3,411	525,558	1,248	523,395
2	3,411	523,395	1,243	521,226
3	3,411	521,226	1,237	519,052
4	3,411	519,052	1,232	516,873
5	3,411	516,873	1,227	514,689
6	3,411	514,689	1,222	512,499
7	3,411	512,499	1,217	510,304
8	3,411	510,304	1,211	508,105
9	3,411	508,105	1,206	505,899
10	3,411	505,899	1,201	503,689
11	3,411	503,689	1,196	501,474
12	3,411	501,474	1,191	499,253

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	3,411	499,253	1,185	497,027
2	3,411	497,027	1,180	494,795
3	3,411	494,795	1,175	492,558
4	3,411	492,558	1,169	490,316
5	3,411	490,316	1,164	488,069
6	3,411	488,069	1,159	485,816
7	3,411	485,816	1,153	483,558
8	3,411	483,558	1,148	481,295
9	3,411	481,295	1,143	479,026
10	3,411	479,026	1,137	476,752
11	3,411	476,752	1,132	474,473
12	3,411	474,473	1,126	472,188

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	3,411	472,188	1,121	469,897
2	3,411	469,897	1,116	467,601
3	3,411	467,601	1,110	465,300
4	3,411	465,300	1,105	462,993
5	3,411	462,993	1,099	460,681
6	3,411	460,681	1,094	458,363
7	3,411	458,363	1,088	456,040
8	3,411	456,040	1,083	453,711
9	3,411	453,711	1,077	451,377
10	3,411	451,377	1,072	449,037
11	3,411	449,037	1,066	446,692
12	3,411	446,692	1,060	444,341

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	3,411	444,341	1,055	441,984
2	3,411	441,984	1,049	439,622
3	3,411	439,622	1,044	437,254
4	3,411	437,254	1,038	434,881
5	3,411	434,881	1,032	432,502
6	3,411	432,502	1,027	430,117
7	3,411	430,117	1,021	427,727
8	3,411	427,727	1,015	425,331
9	3,411	425,331	1,010	422,929
10	3,411	422,929	1,004	420,522
11	3,411	420,522	998	418,109
12	3,411	418,109	993	415,690

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	3,411	415,690	987	413,265
2	3,411	413,265	981	410,835
3	3,411	410,835	975	408,399
4	3,411	408,399	969	405,957
5	3,411	405,957	964	403,509
6	3,411	403,509	958	401,056
7	3,411	401,056	952	398,597
8	3,411	398,597	946	396,131
9	3,411	396,131	940	393,660
10	3,411	393,660	934	391,183
11	3,411	391,183	929	388,701
12	3,411	388,701	923	386,212

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	3,411	386,212	917	383,717
2	3,411	383,717	911	381,217
3	3,411	381,217	905	378,710
4	3,411	378,710	899	376,198
5	3,411	376,198	893	373,680
6	3,411	373,680	887	371,155
7	3,411	371,155	881	368,625
8	3,411	368,625	875	366,089
9	3,411	366,089	869	363,546
10	3,411	363,546	863	360,998
11	3,411	360,998	857	358,443
12	3,411	358,443	851	355,883

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	3,411	355,883	845	353,316
2	3,411	353,316	839	350,743
3	3,411	350,743	833	348,165
4	3,411	348,165	826	345,580
5	3,411	345,580	820	342,988
6	3,411	342,988	814	340,391
7	3,411	340,391	808	337,788
8	3,411	337,788	802	335,178
9	3,411	335,178	796	332,562
10	3,411	332,562	789	329,940
11	3,411	329,940	783	327,312
12	3,411	327,312	777	324,678

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	3,411	324,678	771	322,037
2	3,411	322,037	764	319,390
3	3,411	319,390	758	316,737
4	3,411	316,737	752	314,077
5	3,411	314,077	745	311,411
6	3,411	311,411	739	308,739
7	3,411	308,739	733	306,060
8	3,411	306,060	726	303,375
9	3,411	303,375	720	300,684
10	3,411	300,684	714	297,986
11	3,411	297,986	707	295,282
12	3,411	295,282	701	292,572

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	3,411	292,572	694	289,855
2	3,411	289,855	688	287,131
3	3,411	287,131	681	284,401
4	3,411	284,401	675	281,665
5	3,411	281,665	668	278,922
6	3,411	278,922	662	276,173
7	3,411	276,173	655	273,417
8	3,411	273,417	649	270,654
9	3,411	270,654	642	267,885
10	3,411	267,885	636	265,109
11	3,411	265,109	629	262,327
12	3,411	262,327	623	259,538

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	3,411	259,538	616	256,743
2	3,411	256,743	609	253,941
3	3,411	253,941	603	251,132
4	3,411	251,132	596	248,317
5	3,411	248,317	589	245,495
6	3,411	245,495	583	242,666
7	3,411	242,666	576	239,830
8	3,411	239,830	569	236,988
9	3,411	236,988	562	234,139
10	3,411	234,139	556	231,283
11	3,411	231,283	549	228,421
12	3,411	228,421	542	225,551

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	3,411	225,551	535	222,675
2	3,411	222,675	528	219,792
3	3,411	219,792	522	216,902
4	3,411	216,902	515	214,006
5	3,411	214,006	508	211,102
6	3,411	211,102	501	208,192
7	3,411	208,192	494	205,274
8	3,411	205,274	487	202,350
9	3,411	202,350	480	199,419
10	3,411	199,419	473	196,480
11	3,411	196,480	466	193,535
12	3,411	193,535	459	190,583

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	3,411	190,583	452	187,624
2	3,411	187,624	445	184,658
3	3,411	184,658	438	181,684
4	3,411	181,684	431	178,704
5	3,411	178,704	424	175,717
6	3,411	175,717	417	172,722
7	3,411	172,722	410	169,720
8	3,411	169,720	403	166,712
9	3,411	166,712	395	163,696
10	3,411	163,696	388	160,673
11	3,411	160,673	381	157,642
12	3,411	157,642	374	154,605

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	3,411	154,605	367	151,560
2	3,411	151,560	359	148,508
3	3,411	148,508	352	145,449
4	3,411	145,449	345	142,383
5	3,411	142,383	338	139,309
6	3,411	139,309	330	136,228
7	3,411	136,228	323	133,140
8	3,411	133,140	316	130,044
9	3,411	130,044	308	126,941
10	3,411	126,941	301	123,831
11	3,411	123,831	294	120,713
12	3,411	120,713	286	117,588

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	3,411	117,588	279	114,455
2	3,411	114,455	271	111,315
3	3,411	111,315	264	108,168
4	3,411	108,168	256	105,013
5	3,411	105,013	249	101,851
6	3,411	101,851	241	98,681
7	3,411	98,681	234	95,503
8	3,411	95,503	226	92,318
9	3,411	92,318	219	89,126
10	3,411	89,126	211	85,925
11	3,411	85,925	204	82,718
12	3,411	82,718	196	79,502

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	3,411	79,502	188	76,279
2	3,411	76,279	181	73,048
3	3,411	73,048	173	69,810
4	3,411	69,810	165	66,564
5	3,411	66,564	158	63,310
6	3,411	63,310	150	60,049
7	3,411	60,049	142	56,780
8	3,411	56,780	134	53,503
9	3,411	53,503	127	50,218
10	3,411	50,218	119	46,925
11	3,411	46,925	111	43,625
12	3,411	43,625	103	40,317

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	3,411	40,317	95	37,000
2	3,411	37,000	87	33,677
3	3,411	33,677	79	30,345
4	3,411	30,345	72	27,005
5	3,411	27,005	64	23,657
6	3,411	23,657	56	20,301
7	3,411	20,301	48	16,938
8	3,411	16,938	40	13,566
9	3,411	13,566	32	10,187
10	3,411	10,187	24	6,799
11	3,411	6,799	16	3,403
12	3,411	3,403	8	1

Bridget Kambari

Branch Manager

UAE > Dubai > Mina Rashid

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

Luxury Marina Living in Rashid Yacht and Marina

Preferences

Quick Menu

Contact Us

RERA No. 1238