Overview

Property Details

Additional Info

Mortgage Calculator

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

Multiple Options | Great Investment | Payment Plan

[LN001167]

AED15,300,000

For Sale

Off-plan

8,717 ft²

Overview

Sherwoods International Property is proud to present this excellent, large layout villa located within the highly sought after District One West. Being part of the prestigious Mohammed Bin Rashid City community, District One West unveils the next chapter in this unique community of exclusive villas in a key location. This Villa offers: - 5 Bedrooms - Additional Maids Room & Drivers Room - Modern Contemporary Design - A Lift - Double Covered Parking - Swimming Pool - Downstairs & Upstairs Lounges - Close Access to the Beach & Crystal Lagoon Amenities: 8.4 km of cycling and running tracks Boardwalk First class outdoor gym Community Gardens, Hall and Park Supermarket Retail Stores Nursery School 5 Mins - 5 Star Meydan Hotel 12 Mins - DIFC 15 Mins - Burj Al Arab 16 Mins - World Trade Center 20 Mins - International Airport Whether for investment or to live in, the District One West Villas provide a perfect opportunity where property values will continue to rise, meaning your investment is safe. 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
LN001167
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	31,637	7,650,000	18,168	7,636,531
2	31,637	7,636,531	18,136	7,623,031
3	31,637	7,623,031	18,104	7,609,498
4	31,637	7,609,498	18,072	7,595,934
5	31,637	7,595,934	18,040	7,582,337
6	31,637	7,582,337	18,008	7,568,708
7	31,637	7,568,708	17,975	7,555,046
8	31,637	7,555,046	17,943	7,541,352
9	31,637	7,541,352	17,910	7,527,626
10	31,637	7,527,626	17,878	7,513,867
11	31,637	7,513,867	17,845	7,500,075
12	31,637	7,500,075	17,812	7,486,251

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	31,637	7,486,251	17,779	7,472,394
2	31,637	7,472,394	17,746	7,458,503
3	31,637	7,458,503	17,713	7,444,580
4	31,637	7,444,580	17,680	7,430,624
5	31,637	7,430,624	17,647	7,416,634
6	31,637	7,416,634	17,614	7,402,612
7	31,637	7,402,612	17,581	7,388,556
8	31,637	7,388,556	17,547	7,374,467
9	31,637	7,374,467	17,514	7,360,344
10	31,637	7,360,344	17,480	7,346,188
11	31,637	7,346,188	17,447	7,331,998
12	31,637	7,331,998	17,413	7,317,774

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	31,637	7,317,774	17,379	7,303,516
2	31,637	7,303,516	17,345	7,289,225
3	31,637	7,289,225	17,311	7,274,900
4	31,637	7,274,900	17,277	7,260,541
5	31,637	7,260,541	17,243	7,246,147
6	31,637	7,246,147	17,209	7,231,720
7	31,637	7,231,720	17,175	7,217,258
8	31,637	7,217,258	17,140	7,202,762
9	31,637	7,202,762	17,106	7,188,231
10	31,637	7,188,231	17,072	7,173,666
11	31,637	7,173,666	17,037	7,159,067
12	31,637	7,159,067	17,002	7,144,432

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	31,637	7,144,432	16,968	7,129,763
2	31,637	7,129,763	16,933	7,115,059
3	31,637	7,115,059	16,898	7,100,320
4	31,637	7,100,320	16,863	7,085,546
5	31,637	7,085,546	16,828	7,070,737
6	31,637	7,070,737	16,793	7,055,893
7	31,637	7,055,893	16,757	7,041,014
8	31,637	7,041,014	16,722	7,026,099
9	31,637	7,026,099	16,686	7,011,149
10	31,637	7,011,149	16,651	6,996,163
11	31,637	6,996,163	16,615	6,981,142
12	31,637	6,981,142	16,580	6,966,085

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	31,637	6,966,085	16,544	6,950,992
2	31,637	6,950,992	16,508	6,935,864
3	31,637	6,935,864	16,472	6,920,699
4	31,637	6,920,699	16,436	6,905,499
5	31,637	6,905,499	16,400	6,890,262
6	31,637	6,890,262	16,364	6,874,990
7	31,637	6,874,990	16,328	6,859,681
8	31,637	6,859,681	16,291	6,844,335
9	31,637	6,844,335	16,255	6,828,953
10	31,637	6,828,953	16,218	6,813,535
11	31,637	6,813,535	16,182	6,798,080
12	31,637	6,798,080	16,145	6,782,588

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	31,637	6,782,588	16,108	6,767,060
2	31,637	6,767,060	16,071	6,751,494
3	31,637	6,751,494	16,034	6,735,892
4	31,637	6,735,892	15,997	6,720,253
5	31,637	6,720,253	15,960	6,704,576
6	31,637	6,704,576	15,923	6,688,862
7	31,637	6,688,862	15,886	6,673,111
8	31,637	6,673,111	15,848	6,657,323
9	31,637	6,657,323	15,811	6,641,497
10	31,637	6,641,497	15,773	6,625,633
11	31,637	6,625,633	15,735	6,609,732
12	31,637	6,609,732	15,698	6,593,793

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	31,637	6,593,793	15,660	6,577,816
2	31,637	6,577,816	15,622	6,561,801
3	31,637	6,561,801	15,584	6,545,748
4	31,637	6,545,748	15,546	6,529,657
5	31,637	6,529,657	15,507	6,513,528
6	31,637	6,513,528	15,469	6,497,361
7	31,637	6,497,361	15,431	6,481,155
8	31,637	6,481,155	15,392	6,464,910
9	31,637	6,464,910	15,354	6,448,627
10	31,637	6,448,627	15,315	6,432,306
11	31,637	6,432,306	15,276	6,415,945
12	31,637	6,415,945	15,237	6,399,546

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	31,637	6,399,546	15,198	6,383,108
2	31,637	6,383,108	15,159	6,366,631
3	31,637	6,366,631	15,120	6,350,114
4	31,637	6,350,114	15,081	6,333,559
5	31,637	6,333,559	15,042	6,316,964
6	31,637	6,316,964	15,002	6,300,329
7	31,637	6,300,329	14,963	6,283,655
8	31,637	6,283,655	14,923	6,266,942
9	31,637	6,266,942	14,883	6,250,189
10	31,637	6,250,189	14,844	6,233,396
11	31,637	6,233,396	14,804	6,216,563
12	31,637	6,216,563	14,764	6,199,690

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	31,637	6,199,690	14,724	6,182,777
2	31,637	6,182,777	14,684	6,165,824
3	31,637	6,165,824	14,643	6,148,831
4	31,637	6,148,831	14,603	6,131,797
5	31,637	6,131,797	14,563	6,114,723
6	31,637	6,114,723	14,522	6,097,609
7	31,637	6,097,609	14,481	6,080,453
8	31,637	6,080,453	14,441	6,063,257
9	31,637	6,063,257	14,400	6,046,020
10	31,637	6,046,020	14,359	6,028,742
11	31,637	6,028,742	14,318	6,011,424
12	31,637	6,011,424	14,277	5,994,064

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	31,637	5,994,064	14,235	5,976,662
2	31,637	5,976,662	14,194	5,959,220
3	31,637	5,959,220	14,153	5,941,736
4	31,637	5,941,736	14,111	5,924,210
5	31,637	5,924,210	14,070	5,906,643
6	31,637	5,906,643	14,028	5,889,034
7	31,637	5,889,034	13,986	5,871,384
8	31,637	5,871,384	13,944	5,853,691
9	31,637	5,853,691	13,902	5,835,956
10	31,637	5,835,956	13,860	5,818,180
11	31,637	5,818,180	13,818	5,800,361
12	31,637	5,800,361	13,775	5,782,499

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	31,637	5,782,499	13,733	5,764,596
2	31,637	5,764,596	13,690	5,746,649
3	31,637	5,746,649	13,648	5,728,661
4	31,637	5,728,661	13,605	5,710,629
5	31,637	5,710,629	13,562	5,692,555
6	31,637	5,692,555	13,519	5,674,437
7	31,637	5,674,437	13,476	5,656,277
8	31,637	5,656,277	13,433	5,638,073
9	31,637	5,638,073	13,390	5,619,827
10	31,637	5,619,827	13,347	5,601,537
11	31,637	5,601,537	13,303	5,583,203
12	31,637	5,583,203	13,260	5,564,826

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	31,637	5,564,826	13,216	5,546,406
2	31,637	5,546,406	13,172	5,527,941
3	31,637	5,527,941	13,128	5,509,433
4	31,637	5,509,433	13,084	5,490,881
5	31,637	5,490,881	13,040	5,472,284
6	31,637	5,472,284	12,996	5,453,644
7	31,637	5,453,644	12,952	5,434,959
8	31,637	5,434,959	12,908	5,416,230
9	31,637	5,416,230	12,863	5,397,456
10	31,637	5,397,456	12,818	5,378,638
11	31,637	5,378,638	12,774	5,359,775
12	31,637	5,359,775	12,729	5,340,868

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	31,637	5,340,868	12,684	5,321,915
2	31,637	5,321,915	12,639	5,302,917
3	31,637	5,302,917	12,594	5,283,875
4	31,637	5,283,875	12,549	5,264,787
5	31,637	5,264,787	12,503	5,245,654
6	31,637	5,245,654	12,458	5,226,475
7	31,637	5,226,475	12,412	5,207,251
8	31,637	5,207,251	12,367	5,187,981
9	31,637	5,187,981	12,321	5,168,665
10	31,637	5,168,665	12,275	5,149,303
11	31,637	5,149,303	12,229	5,129,896
12	31,637	5,129,896	12,183	5,110,442

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	31,637	5,110,442	12,137	5,090,942
2	31,637	5,090,942	12,090	5,071,396
3	31,637	5,071,396	12,044	5,051,804
4	31,637	5,051,804	11,998	5,032,165
5	31,637	5,032,165	11,951	5,012,479
6	31,637	5,012,479	11,904	4,992,746
7	31,637	4,992,746	11,857	4,972,967
8	31,637	4,972,967	11,810	4,953,141
9	31,637	4,953,141	11,763	4,933,267
10	31,637	4,933,267	11,716	4,913,347
11	31,637	4,913,347	11,669	4,893,379
12	31,637	4,893,379	11,621	4,873,363

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	31,637	4,873,363	11,574	4,853,300
2	31,637	4,853,300	11,526	4,833,190
3	31,637	4,833,190	11,478	4,813,031
4	31,637	4,813,031	11,430	4,792,825
5	31,637	4,792,825	11,382	4,772,571
6	31,637	4,772,571	11,334	4,752,269
7	31,637	4,752,269	11,286	4,731,918
8	31,637	4,731,918	11,238	4,711,520
9	31,637	4,711,520	11,189	4,691,072
10	31,637	4,691,072	11,141	4,670,576
11	31,637	4,670,576	11,092	4,650,032
12	31,637	4,650,032	11,043	4,629,439

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	31,637	4,629,439	10,994	4,608,796
2	31,637	4,608,796	10,945	4,588,105
3	31,637	4,588,105	10,896	4,567,365
4	31,637	4,567,365	10,847	4,546,575
5	31,637	4,546,575	10,798	4,525,736
6	31,637	4,525,736	10,748	4,504,848
7	31,637	4,504,848	10,699	4,483,909
8	31,637	4,483,909	10,649	4,462,922
9	31,637	4,462,922	10,599	4,441,884
10	31,637	4,441,884	10,549	4,420,796
11	31,637	4,420,796	10,499	4,399,658
12	31,637	4,399,658	10,449	4,378,470

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	31,637	4,378,470	10,398	4,357,232
2	31,637	4,357,232	10,348	4,335,943
3	31,637	4,335,943	10,297	4,314,604
4	31,637	4,314,604	10,247	4,293,214
5	31,637	4,293,214	10,196	4,271,773
6	31,637	4,271,773	10,145	4,250,282
7	31,637	4,250,282	10,094	4,228,739
8	31,637	4,228,739	10,043	4,207,145
9	31,637	4,207,145	9,991	4,185,500
10	31,637	4,185,500	9,940	4,163,803
11	31,637	4,163,803	9,889	4,142,055
12	31,637	4,142,055	9,837	4,120,256

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	31,637	4,120,256	9,785	4,098,404
2	31,637	4,098,404	9,733	4,076,501
3	31,637	4,076,501	9,681	4,054,545
4	31,637	4,054,545	9,629	4,032,538
5	31,637	4,032,538	9,577	4,010,478
6	31,637	4,010,478	9,524	3,988,365
7	31,637	3,988,365	9,472	3,966,201
8	31,637	3,966,201	9,419	3,943,983
9	31,637	3,943,983	9,366	3,921,713
10	31,637	3,921,713	9,314	3,899,390
11	31,637	3,899,390	9,261	3,877,014
12	31,637	3,877,014	9,207	3,854,585

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	31,637	3,854,585	9,154	3,832,102
2	31,637	3,832,102	9,101	3,809,566
3	31,637	3,809,566	9,047	3,786,977
4	31,637	3,786,977	8,994	3,764,334
5	31,637	3,764,334	8,940	3,741,637
6	31,637	3,741,637	8,886	3,718,886
7	31,637	3,718,886	8,832	3,696,081
8	31,637	3,696,081	8,778	3,673,223
9	31,637	3,673,223	8,723	3,650,309
10	31,637	3,650,309	8,669	3,627,342
11	31,637	3,627,342	8,614	3,604,319
12	31,637	3,604,319	8,560	3,581,243

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	31,637	3,581,243	8,505	3,558,111
2	31,637	3,558,111	8,450	3,534,924
3	31,637	3,534,924	8,395	3,511,683
4	31,637	3,511,683	8,340	3,488,386
5	31,637	3,488,386	8,284	3,465,033
6	31,637	3,465,033	8,229	3,441,626
7	31,637	3,441,626	8,173	3,418,162
8	31,637	3,418,162	8,118	3,394,643
9	31,637	3,394,643	8,062	3,371,069
10	31,637	3,371,069	8,006	3,347,438
11	31,637	3,347,438	7,950	3,323,751
12	31,637	3,323,751	7,893	3,300,008

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	31,637	3,300,008	7,837	3,276,208
2	31,637	3,276,208	7,780	3,252,352
3	31,637	3,252,352	7,724	3,228,439
4	31,637	3,228,439	7,667	3,204,469
5	31,637	3,204,469	7,610	3,180,443
6	31,637	3,180,443	7,553	3,156,359
7	31,637	3,156,359	7,496	3,132,218
8	31,637	3,132,218	7,439	3,108,020
9	31,637	3,108,020	7,381	3,083,765
10	31,637	3,083,765	7,323	3,059,452
11	31,637	3,059,452	7,266	3,035,081
12	31,637	3,035,081	7,208	3,010,652

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	31,637	3,010,652	7,150	2,986,165
2	31,637	2,986,165	7,092	2,961,620
3	31,637	2,961,620	7,033	2,937,017
4	31,637	2,937,017	6,975	2,912,355
5	31,637	2,912,355	6,916	2,887,635
6	31,637	2,887,635	6,858	2,862,856
7	31,637	2,862,856	6,799	2,838,018
8	31,637	2,838,018	6,740	2,813,121
9	31,637	2,813,121	6,681	2,788,165
10	31,637	2,788,165	6,621	2,763,150
11	31,637	2,763,150	6,562	2,738,075
12	31,637	2,738,075	6,502	2,712,941

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	31,637	2,712,941	6,443	2,687,747
2	31,637	2,687,747	6,383	2,662,493
3	31,637	2,662,493	6,323	2,637,180
4	31,637	2,637,180	6,263	2,611,806
5	31,637	2,611,806	6,203	2,586,372
6	31,637	2,586,372	6,142	2,560,877
7	31,637	2,560,877	6,082	2,535,322
8	31,637	2,535,322	6,021	2,509,706
9	31,637	2,509,706	5,960	2,484,030
10	31,637	2,484,030	5,899	2,458,292
11	31,637	2,458,292	5,838	2,432,493
12	31,637	2,432,493	5,777	2,406,633

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	31,637	2,406,633	5,715	2,380,712
2	31,637	2,380,712	5,654	2,354,729
3	31,637	2,354,729	5,592	2,328,684
4	31,637	2,328,684	5,530	2,302,578
5	31,637	2,302,578	5,468	2,276,409
6	31,637	2,276,409	5,406	2,250,179
7	31,637	2,250,179	5,344	2,223,886
8	31,637	2,223,886	5,281	2,197,530
9	31,637	2,197,530	5,219	2,171,112
10	31,637	2,171,112	5,156	2,144,632
11	31,637	2,144,632	5,093	2,118,088
12	31,637	2,118,088	5,030	2,091,481

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	31,637	2,091,481	4,967	2,064,811
2	31,637	2,064,811	4,903	2,038,078
3	31,637	2,038,078	4,840	2,011,282
4	31,637	2,011,282	4,776	1,984,421
5	31,637	1,984,421	4,713	1,957,497
6	31,637	1,957,497	4,649	1,930,509
7	31,637	1,930,509	4,584	1,903,457
8	31,637	1,903,457	4,520	1,876,340
9	31,637	1,876,340	4,456	1,849,160
10	31,637	1,849,160	4,391	1,821,914
11	31,637	1,821,914	4,327	1,794,604
12	31,637	1,794,604	4,262	1,767,229

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	31,637	1,767,229	4,197	1,739,789
2	31,637	1,739,789	4,132	1,712,284
3	31,637	1,712,284	4,066	1,684,714
4	31,637	1,684,714	4,001	1,657,078
5	31,637	1,657,078	3,935	1,629,376
6	31,637	1,629,376	3,869	1,601,609
7	31,637	1,601,609	3,803	1,573,775
8	31,637	1,573,775	3,737	1,545,876
9	31,637	1,545,876	3,671	1,517,910
10	31,637	1,517,910	3,605	1,489,878
11	31,637	1,489,878	3,538	1,461,779
12	31,637	1,461,779	3,471	1,433,614

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	31,637	1,433,614	3,404	1,405,382
2	31,637	1,405,382	3,337	1,377,082
3	31,637	1,377,082	3,270	1,348,716
4	31,637	1,348,716	3,203	1,320,282
5	31,637	1,320,282	3,135	1,291,780
6	31,637	1,291,780	3,067	1,263,211
7	31,637	1,263,211	3,000	1,234,574
8	31,637	1,234,574	2,932	1,205,869
9	31,637	1,205,869	2,863	1,177,096
10	31,637	1,177,096	2,795	1,148,254
11	31,637	1,148,254	2,727	1,119,344
12	31,637	1,119,344	2,658	1,090,366

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	31,637	1,090,366	2,589	1,061,318
2	31,637	1,061,318	2,520	1,032,202
3	31,637	1,032,202	2,451	1,003,016
4	31,637	1,003,016	2,382	973,761
5	31,637	973,761	2,312	944,437
6	31,637	944,437	2,243	915,042
7	31,637	915,042	2,173	885,579
8	31,637	885,579	2,103	856,045
9	31,637	856,045	2,033	826,441
10	31,637	826,441	1,962	796,766
11	31,637	796,766	1,892	767,021
12	31,637	767,021	1,821	737,206

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	31,637	737,206	1,750	707,320
2	31,637	707,320	1,679	677,363
3	31,637	677,363	1,608	647,334
4	31,637	647,334	1,537	617,234
5	31,637	617,234	1,465	587,063
6	31,637	587,063	1,394	556,820
7	31,637	556,820	1,322	526,506
8	31,637	526,506	1,250	496,119
9	31,637	496,119	1,178	465,660
10	31,637	465,660	1,105	435,129
11	31,637	435,129	1,033	404,525
12	31,637	404,525	960	373,849

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	31,637	373,849	887	343,100
2	31,637	343,100	814	312,277
3	31,637	312,277	741	281,382
4	31,637	281,382	668	250,413
5	31,637	250,413	594	219,371
6	31,637	219,371	521	188,254
7	31,637	188,254	447	157,064
8	31,637	157,064	373	125,800
9	31,637	125,800	298	94,462
10	31,637	94,462	224	63,049
11	31,637	63,049	149	31,562
12	31,637	31,562	74	1

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

Multiple Options | Great Investment | Payment Plan

Preferences

Quick Menu

Contact Us

RERA No. 1238