Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > Mohammed Bin Rashid City > District One > District One West Phase I

Cheapest 4BHK | C-Type | Large Plot

[LN001180]

AED11,000,000

For Sale

Off-plan

6,770 ft²

Overview

Sherwoods international Property is delighted to offer this 4-bedroom Contemporary-style villa situated in the exclusive community, District One West Phase 1. This villa is a corner unit, located in a prime location within the community, walking distance from the Crystal Lagoon and Clubhouse. *Ready Q1 2027* Private Swimming Pool 4 Bedrooms, 5 Bathrooms BUA Size: 7,788.55 PLOT Size: 6896.00 Family Room Spacious Living & Dining Area Maids & Drivers Room 3 Car Garage Parking Private Roof Terrace This Villa consists of a large open-plan living area that gives a free-flowing feel through to the private garden and swimming pool, multiple spacious balconies, high-quality open-plan kitchen with appliances, en-suite bathrooms including stand-in showers and bathtubs in the master bathrooms and spacious double bedrooms. Floor-to-ceiling windows throughout allow for bright natural light and state-of-the-art architecture with the highest of finishing. This community creates a new level of peace and tranquility away from the hustle & bustle of city life. Community amenities: Clubhouse Crystal Lagoon with beach Lagoon boardwalk Shallow Lagoon/Family area Community garden with sports courts School Kindergarten Mosque Company: S I P PROPERTIES BROKERS L.L.C Office: Unit 124 1st floor, Al Joud Center, Al Quoz, Dubai, UAE Phone number: 04 3550094 Website: www.sherwoodsproperty.com

Property Details

Property ID
LN001180
Property Type
Villa
Property Status
For Sale
Year Built
2027

More Info

This Listing has been verified by Dubai Land Department

Listing No: 1633525387

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	22,745	5,500,000	13,062	5,490,316
2	22,745	5,490,316	13,039	5,480,610
3	22,745	5,480,610	13,016	5,470,881
4	22,745	5,470,881	12,993	5,461,129
5	22,745	5,461,129	12,970	5,451,353
6	22,745	5,451,353	12,946	5,441,555
7	22,745	5,441,555	12,923	5,431,733
8	22,745	5,431,733	12,900	5,421,887
9	22,745	5,421,887	12,876	5,412,019
10	22,745	5,412,019	12,853	5,402,126
11	22,745	5,402,126	12,830	5,392,211
12	22,745	5,392,211	12,806	5,382,272

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	22,745	5,382,272	12,782	5,372,309
2	22,745	5,372,309	12,759	5,362,323
3	22,745	5,362,323	12,735	5,352,312
4	22,745	5,352,312	12,711	5,342,278
5	22,745	5,342,278	12,687	5,332,221
6	22,745	5,332,221	12,664	5,322,139
7	22,745	5,322,139	12,640	5,312,034
8	22,745	5,312,034	12,616	5,301,904
9	22,745	5,301,904	12,592	5,291,750
10	22,745	5,291,750	12,567	5,281,573
11	22,745	5,281,573	12,543	5,271,371
12	22,745	5,271,371	12,519	5,261,145

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	22,745	5,261,145	12,495	5,250,894
2	22,745	5,250,894	12,470	5,240,619
3	22,745	5,240,619	12,446	5,230,320
4	22,745	5,230,320	12,422	5,219,996
5	22,745	5,219,996	12,397	5,209,648
6	22,745	5,209,648	12,372	5,199,276
7	22,745	5,199,276	12,348	5,188,878
8	22,745	5,188,878	12,323	5,178,456
9	22,745	5,178,456	12,298	5,168,009
10	22,745	5,168,009	12,274	5,157,538
11	22,745	5,157,538	12,249	5,147,041
12	22,745	5,147,041	12,224	5,136,520

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	22,745	5,136,520	12,199	5,125,973
2	22,745	5,125,973	12,174	5,115,402
3	22,745	5,115,402	12,149	5,104,805
4	22,745	5,104,805	12,123	5,094,184
5	22,745	5,094,184	12,098	5,083,537
6	22,745	5,083,537	12,073	5,072,864
7	22,745	5,072,864	12,048	5,062,167
8	22,745	5,062,167	12,022	5,051,444
9	22,745	5,051,444	11,997	5,040,695
10	22,745	5,040,695	11,971	5,029,921
11	22,745	5,029,921	11,946	5,019,122
12	22,745	5,019,122	11,920	5,008,296

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	22,745	5,008,296	11,894	4,997,445
2	22,745	4,997,445	11,868	4,986,569
3	22,745	4,986,569	11,843	4,975,666
4	22,745	4,975,666	11,817	4,964,738
5	22,745	4,964,738	11,791	4,953,783
6	22,745	4,953,783	11,765	4,942,803
7	22,745	4,942,803	11,739	4,931,796
8	22,745	4,931,796	11,713	4,920,764
9	22,745	4,920,764	11,686	4,909,705
10	22,745	4,909,705	11,660	4,898,620
11	22,745	4,898,620	11,634	4,887,508
12	22,745	4,887,508	11,607	4,876,371

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	22,745	4,876,371	11,581	4,865,206
2	22,745	4,865,206	11,554	4,854,015
3	22,745	4,854,015	11,528	4,842,798
4	22,745	4,842,798	11,501	4,831,554
5	22,745	4,831,554	11,474	4,820,283
6	22,745	4,820,283	11,448	4,808,986
7	22,745	4,808,986	11,421	4,797,662
8	22,745	4,797,662	11,394	4,786,310
9	22,745	4,786,310	11,367	4,774,932
10	22,745	4,774,932	11,340	4,763,527
11	22,745	4,763,527	11,313	4,752,095
12	22,745	4,752,095	11,286	4,740,635

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	22,745	4,740,635	11,259	4,729,149
2	22,745	4,729,149	11,231	4,717,635
3	22,745	4,717,635	11,204	4,706,093
4	22,745	4,706,093	11,176	4,694,525
5	22,745	4,694,525	11,149	4,682,929
6	22,745	4,682,929	11,121	4,671,305
7	22,745	4,671,305	11,094	4,659,654
8	22,745	4,659,654	11,066	4,647,975
9	22,745	4,647,975	11,038	4,636,268
10	22,745	4,636,268	11,011	4,624,533
11	22,745	4,624,533	10,983	4,612,771
12	22,745	4,612,771	10,955	4,600,981

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	22,745	4,600,981	10,927	4,589,162
2	22,745	4,589,162	10,899	4,577,316
3	22,745	4,577,316	10,871	4,565,441
4	22,745	4,565,441	10,842	4,553,539
5	22,745	4,553,539	10,814	4,541,608
6	22,745	4,541,608	10,786	4,529,648
7	22,745	4,529,648	10,757	4,517,661
8	22,745	4,517,661	10,729	4,505,644
9	22,745	4,505,644	10,700	4,493,600
10	22,745	4,493,600	10,672	4,481,526
11	22,745	4,481,526	10,643	4,469,424
12	22,745	4,469,424	10,614	4,457,294

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	22,745	4,457,294	10,586	4,445,134
2	22,745	4,445,134	10,557	4,432,945
3	22,745	4,432,945	10,528	4,420,728
4	22,745	4,420,728	10,499	4,408,482
5	22,745	4,408,482	10,470	4,396,206
6	22,745	4,396,206	10,440	4,383,901
7	22,745	4,383,901	10,411	4,371,568
8	22,745	4,371,568	10,382	4,359,204
9	22,745	4,359,204	10,353	4,346,812
10	22,745	4,346,812	10,323	4,334,390
11	22,745	4,334,390	10,294	4,321,938
12	22,745	4,321,938	10,264	4,309,457

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	22,745	4,309,457	10,234	4,296,947
2	22,745	4,296,947	10,205	4,284,406
3	22,745	4,284,406	10,175	4,271,836
4	22,745	4,271,836	10,145	4,259,236
5	22,745	4,259,236	10,115	4,246,606
6	22,745	4,246,606	10,085	4,233,946
7	22,745	4,233,946	10,055	4,221,256
8	22,745	4,221,256	10,025	4,208,536
9	22,745	4,208,536	9,995	4,195,785
10	22,745	4,195,785	9,964	4,183,005
11	22,745	4,183,005	9,934	4,170,194
12	22,745	4,170,194	9,904	4,157,352

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	22,745	4,157,352	9,873	4,144,480
2	22,745	4,144,480	9,843	4,131,578
3	22,745	4,131,578	9,812	4,118,645
4	22,745	4,118,645	9,781	4,105,681
5	22,745	4,105,681	9,750	4,092,686
6	22,745	4,092,686	9,720	4,079,661
7	22,745	4,079,661	9,689	4,066,604
8	22,745	4,066,604	9,658	4,053,517
9	22,745	4,053,517	9,627	4,040,398
10	22,745	4,040,398	9,595	4,027,248
11	22,745	4,027,248	9,564	4,014,068
12	22,745	4,014,068	9,533	4,000,855

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	22,745	4,000,855	9,502	3,987,612
2	22,745	3,987,612	9,470	3,974,337
3	22,745	3,974,337	9,439	3,961,030
4	22,745	3,961,030	9,407	3,947,692
5	22,745	3,947,692	9,375	3,934,322
6	22,745	3,934,322	9,344	3,920,920
7	22,745	3,920,920	9,312	3,907,487
8	22,745	3,907,487	9,280	3,894,021
9	22,745	3,894,021	9,248	3,880,524
10	22,745	3,880,524	9,216	3,866,995
11	22,745	3,866,995	9,184	3,853,433
12	22,745	3,853,433	9,151	3,839,839

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	22,745	3,839,839	9,119	3,826,213
2	22,745	3,826,213	9,087	3,812,555
3	22,745	3,812,555	9,054	3,798,864
4	22,745	3,798,864	9,022	3,785,141
5	22,745	3,785,141	8,989	3,771,385
6	22,745	3,771,385	8,957	3,757,596
7	22,745	3,757,596	8,924	3,743,775
8	22,745	3,743,775	8,891	3,729,921
9	22,745	3,729,921	8,858	3,716,034
10	22,745	3,716,034	8,825	3,702,113
11	22,745	3,702,113	8,792	3,688,160
12	22,745	3,688,160	8,759	3,674,174

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	22,745	3,674,174	8,726	3,660,155
2	22,745	3,660,155	8,692	3,646,102
3	22,745	3,646,102	8,659	3,632,016
4	22,745	3,632,016	8,626	3,617,896
5	22,745	3,617,896	8,592	3,603,743
6	22,745	3,603,743	8,558	3,589,556
7	22,745	3,589,556	8,525	3,575,336
8	22,745	3,575,336	8,491	3,561,081
9	22,745	3,561,081	8,457	3,546,793
10	22,745	3,546,793	8,423	3,532,471
11	22,745	3,532,471	8,389	3,518,115
12	22,745	3,518,115	8,355	3,503,725

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	22,745	3,503,725	8,321	3,489,301
2	22,745	3,489,301	8,287	3,474,842
3	22,745	3,474,842	8,252	3,460,349
4	22,745	3,460,349	8,218	3,445,822
5	22,745	3,445,822	8,183	3,431,260
6	22,745	3,431,260	8,149	3,416,664
7	22,745	3,416,664	8,114	3,402,033
8	22,745	3,402,033	8,079	3,387,367
9	22,745	3,387,367	8,044	3,372,666
10	22,745	3,372,666	8,010	3,357,931
11	22,745	3,357,931	7,975	3,343,160
12	22,745	3,343,160	7,940	3,328,354

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	22,745	3,328,354	7,904	3,313,514
2	22,745	3,313,514	7,869	3,298,637
3	22,745	3,298,637	7,834	3,283,726
4	22,745	3,283,726	7,798	3,268,779
5	22,745	3,268,779	7,763	3,253,797
6	22,745	3,253,797	7,727	3,238,779
7	22,745	3,238,779	7,692	3,223,726
8	22,745	3,223,726	7,656	3,208,636
9	22,745	3,208,636	7,620	3,193,511
10	22,745	3,193,511	7,584	3,178,350
11	22,745	3,178,350	7,548	3,163,153
12	22,745	3,163,153	7,512	3,147,920

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	22,745	3,147,920	7,476	3,132,650
2	22,745	3,132,650	7,440	3,117,345
3	22,745	3,117,345	7,403	3,102,003
4	22,745	3,102,003	7,367	3,086,624
5	22,745	3,086,624	7,330	3,071,210
6	22,745	3,071,210	7,294	3,055,758
7	22,745	3,055,758	7,257	3,040,270
8	22,745	3,040,270	7,220	3,024,745
9	22,745	3,024,745	7,183	3,009,183
10	22,745	3,009,183	7,146	2,993,584
11	22,745	2,993,584	7,109	2,977,948
12	22,745	2,977,948	7,072	2,962,275

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	22,745	2,962,275	7,035	2,946,565
2	22,745	2,946,565	6,998	2,930,817
3	22,745	2,930,817	6,960	2,915,032
4	22,745	2,915,032	6,923	2,899,210
5	22,745	2,899,210	6,885	2,883,350
6	22,745	2,883,350	6,847	2,867,452
7	22,745	2,867,452	6,810	2,851,517
8	22,745	2,851,517	6,772	2,835,543
9	22,745	2,835,543	6,734	2,819,532
10	22,745	2,819,532	6,696	2,803,483
11	22,745	2,803,483	6,658	2,787,396
12	22,745	2,787,396	6,620	2,771,270

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	22,745	2,771,270	6,581	2,755,106
2	22,745	2,755,106	6,543	2,738,904
3	22,745	2,738,904	6,504	2,722,663
4	22,745	2,722,663	6,466	2,706,384
5	22,745	2,706,384	6,427	2,690,066
6	22,745	2,690,066	6,388	2,673,709
7	22,745	2,673,709	6,350	2,657,313
8	22,745	2,657,313	6,311	2,640,879
9	22,745	2,640,879	6,272	2,624,405
10	22,745	2,624,405	6,232	2,607,893
11	22,745	2,607,893	6,193	2,591,341
12	22,745	2,591,341	6,154	2,574,749

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	22,745	2,574,749	6,115	2,558,119
2	22,745	2,558,119	6,075	2,541,449
3	22,745	2,541,449	6,035	2,524,739
4	22,745	2,524,739	5,996	2,507,990
5	22,745	2,507,990	5,956	2,491,200
6	22,745	2,491,200	5,916	2,474,371
7	22,745	2,474,371	5,876	2,457,502
8	22,745	2,457,502	5,836	2,440,593
9	22,745	2,440,593	5,796	2,423,644
10	22,745	2,423,644	5,756	2,406,654
11	22,745	2,406,654	5,715	2,389,625
12	22,745	2,389,625	5,675	2,372,554

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	22,745	2,372,554	5,634	2,355,443
2	22,745	2,355,443	5,594	2,338,292
3	22,745	2,338,292	5,553	2,321,100
4	22,745	2,321,100	5,512	2,303,867
5	22,745	2,303,867	5,471	2,286,593
6	22,745	2,286,593	5,430	2,269,278
7	22,745	2,269,278	5,389	2,251,922
8	22,745	2,251,922	5,348	2,234,524
9	22,745	2,234,524	5,306	2,217,086
10	22,745	2,217,086	5,265	2,199,606
11	22,745	2,199,606	5,224	2,182,084
12	22,745	2,182,084	5,182	2,164,521

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	22,745	2,164,521	5,140	2,146,916
2	22,745	2,146,916	5,098	2,129,269
3	22,745	2,129,269	5,057	2,111,580
4	22,745	2,111,580	5,015	2,093,850
5	22,745	2,093,850	4,972	2,076,077
6	22,745	2,076,077	4,930	2,058,262
7	22,745	2,058,262	4,888	2,040,405
8	22,745	2,040,405	4,845	2,022,505
9	22,745	2,022,505	4,803	2,004,563
10	22,745	2,004,563	4,760	1,986,578
11	22,745	1,986,578	4,718	1,968,551
12	22,745	1,968,551	4,675	1,950,480

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	22,745	1,950,480	4,632	1,932,367
2	22,745	1,932,367	4,589	1,914,211
3	22,745	1,914,211	4,546	1,896,011
4	22,745	1,896,011	4,503	1,877,769
5	22,745	1,877,769	4,459	1,859,483
6	22,745	1,859,483	4,416	1,841,153
7	22,745	1,841,153	4,372	1,822,780
8	22,745	1,822,780	4,329	1,804,364
9	22,745	1,804,364	4,285	1,785,904
10	22,745	1,785,904	4,241	1,767,399
11	22,745	1,767,399	4,197	1,748,851
12	22,745	1,748,851	4,153	1,730,259

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	22,745	1,730,259	4,109	1,711,623
2	22,745	1,711,623	4,065	1,692,942
3	22,745	1,692,942	4,020	1,674,217
4	22,745	1,674,217	3,976	1,655,448
5	22,745	1,655,448	3,931	1,636,634
6	22,745	1,636,634	3,887	1,617,775
7	22,745	1,617,775	3,842	1,598,872
8	22,745	1,598,872	3,797	1,579,924
9	22,745	1,579,924	3,752	1,560,930
10	22,745	1,560,930	3,707	1,541,892
11	22,745	1,541,892	3,661	1,522,808
12	22,745	1,522,808	3,616	1,503,679

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	22,745	1,503,679	3,571	1,484,505
2	22,745	1,484,505	3,525	1,465,285
3	22,745	1,465,285	3,480	1,446,019
4	22,745	1,446,019	3,434	1,426,708
5	22,745	1,426,708	3,388	1,407,351
6	22,745	1,407,351	3,342	1,387,947
7	22,745	1,387,947	3,296	1,368,498
8	22,745	1,368,498	3,250	1,349,003
9	22,745	1,349,003	3,203	1,329,461
10	22,745	1,329,461	3,157	1,309,873
11	22,745	1,309,873	3,110	1,290,238
12	22,745	1,290,238	3,064	1,270,557

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	22,745	1,270,557	3,017	1,250,829
2	22,745	1,250,829	2,970	1,231,054
3	22,745	1,231,054	2,923	1,211,232
4	22,745	1,211,232	2,876	1,191,363
5	22,745	1,191,363	2,829	1,171,447
6	22,745	1,171,447	2,782	1,151,483
7	22,745	1,151,483	2,734	1,131,472
8	22,745	1,131,472	2,687	1,111,414
9	22,745	1,111,414	2,639	1,091,308
10	22,745	1,091,308	2,591	1,071,154
11	22,745	1,071,154	2,543	1,050,952
12	22,745	1,050,952	2,496	1,030,703

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	22,745	1,030,703	2,447	1,010,405
2	22,745	1,010,405	2,399	990,059
3	22,745	990,059	2,351	969,665
4	22,745	969,665	2,302	949,222
5	22,745	949,222	2,254	928,731
6	22,745	928,731	2,205	908,191
7	22,745	908,191	2,156	887,602
8	22,745	887,602	2,108	866,965
9	22,745	866,965	2,059	846,278
10	22,745	846,278	2,009	825,542
11	22,745	825,542	1,960	804,757
12	22,745	804,757	1,911	783,923

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	22,745	783,923	1,861	763,039
2	22,745	763,039	1,812	742,106
3	22,745	742,106	1,762	721,122
4	22,745	721,122	1,712	700,090
5	22,745	700,090	1,662	679,007
6	22,745	679,007	1,612	657,874
7	22,745	657,874	1,562	636,690
8	22,745	636,690	1,512	615,457
9	22,745	615,457	1,461	594,173
10	22,745	594,173	1,411	572,838
11	22,745	572,838	1,360	551,453
12	22,745	551,453	1,309	530,017

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	22,745	530,017	1,258	508,530
2	22,745	508,530	1,207	486,993
3	22,745	486,993	1,156	465,403
4	22,745	465,403	1,105	443,763
5	22,745	443,763	1,053	422,071
6	22,745	422,071	1,002	400,328
7	22,745	400,328	950	378,533
8	22,745	378,533	899	356,687
9	22,745	356,687	847	334,788
10	22,745	334,788	795	312,838
11	22,745	312,838	742	290,835
12	22,745	290,835	690	268,780

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	22,745	268,780	638	246,673
2	22,745	246,673	585	224,513
3	22,745	224,513	533	202,300
4	22,745	202,300	480	180,035
5	22,745	180,035	427	157,717
6	22,745	157,717	374	135,346
7	22,745	135,346	321	112,922
8	22,745	112,922	268	90,444
9	22,745	90,444	214	67,914
10	22,745	67,914	161	45,329
11	22,745	45,329	107	22,691
12	22,745	22,691	53	8

Bridget Kambari

Branch Manager

District one west

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

Cheapest 4BHK | C-Type | Large Plot

Preferences

Quick Menu

Contact Us

RERA No. 1238