Overview

Property Details

Additional Info

Mortgage Calculator

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

Payment Plan | Great Location | Close to Lagoon

[LN001166]

AED15,500,000

For Sale

Off-plan

8,430 ft²

Overview

Sherwoods International Property is proud to present this Luxury 5 Bedroom Villa in District One West , MBR. PROPERTY DETAILS: *Selling Price: AED 15,500,000 *5 en-suite bedrooms featuring walk-in closets *7 Bathrooms with Italian fitting, high quality marble countertops *Maid’s quarters and drivers room *Spacious Terrace that provides a view of the beach and the clubhouse *Size: 8,430.62 Sq Ft *Private Pool *Elevator *Landscaped deck and terraces around the living area *Separate formal and family dining + living areas 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 District One is a community in one of Dubai's prime locations, a 5-minute drive to Downtown, DIFC and multiple highly regarded International Schools. Incorporating modern design and a flexible layout, the property briefly comprises of 4 bedrooms, maids, driver, laundry, prep/show kitchen, ground and first floor living areas. You can enjoy the privacy and safety of living in one of the most exclusive communities in Dubai, whilst being minutes away from the best that the city has to offer. 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
LN001166
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	32,050	7,750,000	18,406	7,736,355
2	32,050	7,736,355	18,373	7,722,678
3	32,050	7,722,678	18,341	7,708,969
4	32,050	7,708,969	18,308	7,695,227
5	32,050	7,695,227	18,276	7,681,452
6	32,050	7,681,452	18,243	7,667,645
7	32,050	7,667,645	18,210	7,653,805
8	32,050	7,653,805	18,177	7,639,932
9	32,050	7,639,932	18,144	7,626,026
10	32,050	7,626,026	18,111	7,612,088
11	32,050	7,612,088	18,078	7,598,116
12	32,050	7,598,116	18,045	7,584,110

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	32,050	7,584,110	18,012	7,570,072
2	32,050	7,570,072	17,978	7,556,000
3	32,050	7,556,000	17,945	7,541,895
4	32,050	7,541,895	17,912	7,527,756
5	32,050	7,527,756	17,878	7,513,584
6	32,050	7,513,584	17,844	7,499,378
7	32,050	7,499,378	17,811	7,485,138
8	32,050	7,485,138	17,777	7,470,865
9	32,050	7,470,865	17,743	7,456,557
10	32,050	7,456,557	17,709	7,442,216
11	32,050	7,442,216	17,675	7,427,841
12	32,050	7,427,841	17,641	7,413,431

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	32,050	7,413,431	17,606	7,398,987
2	32,050	7,398,987	17,572	7,384,509
3	32,050	7,384,509	17,538	7,369,997
4	32,050	7,369,997	17,503	7,355,450
5	32,050	7,355,450	17,469	7,340,868
6	32,050	7,340,868	17,434	7,326,252
7	32,050	7,326,252	17,399	7,311,601
8	32,050	7,311,601	17,365	7,296,916
9	32,050	7,296,916	17,330	7,282,195
10	32,050	7,282,195	17,295	7,267,440
11	32,050	7,267,440	17,260	7,252,649
12	32,050	7,252,649	17,225	7,237,823

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	32,050	7,237,823	17,189	7,222,963
2	32,050	7,222,963	17,154	7,208,066
3	32,050	7,208,066	17,119	7,193,135
4	32,050	7,193,135	17,083	7,178,168
5	32,050	7,178,168	17,048	7,163,165
6	32,050	7,163,165	17,012	7,148,127
7	32,050	7,148,127	16,976	7,133,053
8	32,050	7,133,053	16,941	7,117,944
9	32,050	7,117,944	16,905	7,102,798
10	32,050	7,102,798	16,869	7,087,616
11	32,050	7,087,616	16,833	7,072,399
12	32,050	7,072,399	16,796	7,057,145

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	32,050	7,057,145	16,760	7,041,855
2	32,050	7,041,855	16,724	7,026,529
3	32,050	7,026,529	16,688	7,011,166
4	32,050	7,011,166	16,651	6,995,767
5	32,050	6,995,767	16,614	6,980,331
6	32,050	6,980,331	16,578	6,964,859
7	32,050	6,964,859	16,541	6,949,350
8	32,050	6,949,350	16,504	6,933,804
9	32,050	6,933,804	16,467	6,918,221
10	32,050	6,918,221	16,430	6,902,601
11	32,050	6,902,601	16,393	6,886,944
12	32,050	6,886,944	16,356	6,871,250

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	32,050	6,871,250	16,319	6,855,518
2	32,050	6,855,518	16,281	6,839,749
3	32,050	6,839,749	16,244	6,823,943
4	32,050	6,823,943	16,206	6,808,099
5	32,050	6,808,099	16,169	6,792,218
6	32,050	6,792,218	16,131	6,776,298
7	32,050	6,776,298	16,093	6,760,342
8	32,050	6,760,342	16,055	6,744,347
9	32,050	6,744,347	16,017	6,728,314
10	32,050	6,728,314	15,979	6,712,243
11	32,050	6,712,243	15,941	6,696,134
12	32,050	6,696,134	15,903	6,679,986

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	32,050	6,679,986	15,864	6,663,801
2	32,050	6,663,801	15,826	6,647,576
3	32,050	6,647,576	15,787	6,631,314
4	32,050	6,631,314	15,749	6,615,012
5	32,050	6,615,012	15,710	6,598,672
6	32,050	6,598,672	15,671	6,582,293
7	32,050	6,582,293	15,632	6,565,876
8	32,050	6,565,876	15,593	6,549,419
9	32,050	6,549,419	15,554	6,532,923
10	32,050	6,532,923	15,515	6,516,388
11	32,050	6,516,388	15,476	6,499,814
12	32,050	6,499,814	15,437	6,483,200

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	32,050	6,483,200	15,397	6,466,547
2	32,050	6,466,547	15,358	6,449,855
3	32,050	6,449,855	15,318	6,433,122
4	32,050	6,433,122	15,278	6,416,350
5	32,050	6,416,350	15,238	6,399,538
6	32,050	6,399,538	15,198	6,382,687
7	32,050	6,382,687	15,158	6,365,795
8	32,050	6,365,795	15,118	6,348,863
9	32,050	6,348,863	15,078	6,331,891
10	32,050	6,331,891	15,038	6,314,878
11	32,050	6,314,878	14,997	6,297,825
12	32,050	6,297,825	14,957	6,280,732

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	32,050	6,280,732	14,916	6,263,598
2	32,050	6,263,598	14,876	6,246,423
3	32,050	6,246,423	14,835	6,229,208
4	32,050	6,229,208	14,794	6,211,952
5	32,050	6,211,952	14,753	6,194,654
6	32,050	6,194,654	14,712	6,177,316
7	32,050	6,177,316	14,671	6,159,936
8	32,050	6,159,936	14,629	6,142,515
9	32,050	6,142,515	14,588	6,125,053
10	32,050	6,125,053	14,547	6,107,550
11	32,050	6,107,550	14,505	6,090,004
12	32,050	6,090,004	14,463	6,072,417

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	32,050	6,072,417	14,421	6,054,789
2	32,050	6,054,789	14,380	6,037,118
3	32,050	6,037,118	14,338	6,019,406
4	32,050	6,019,406	14,296	6,001,651
5	32,050	6,001,651	14,253	5,983,854
6	32,050	5,983,854	14,211	5,966,015
7	32,050	5,966,015	14,169	5,948,134
8	32,050	5,948,134	14,126	5,930,210
9	32,050	5,930,210	14,084	5,912,243
10	32,050	5,912,243	14,041	5,894,234
11	32,050	5,894,234	13,998	5,876,182
12	32,050	5,876,182	13,955	5,858,088

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	32,050	5,858,088	13,912	5,839,950
2	32,050	5,839,950	13,869	5,821,769
3	32,050	5,821,769	13,826	5,803,545
4	32,050	5,803,545	13,783	5,785,278
5	32,050	5,785,278	13,740	5,766,967
6	32,050	5,766,967	13,696	5,748,613
7	32,050	5,748,613	13,652	5,730,215
8	32,050	5,730,215	13,609	5,711,774
9	32,050	5,711,774	13,565	5,693,289
10	32,050	5,693,289	13,521	5,674,759
11	32,050	5,674,759	13,477	5,656,186
12	32,050	5,656,186	13,433	5,637,569

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	32,050	5,637,569	13,389	5,618,908
2	32,050	5,618,908	13,344	5,600,202
3	32,050	5,600,202	13,300	5,581,452
4	32,050	5,581,452	13,255	5,562,657
5	32,050	5,562,657	13,211	5,543,817
6	32,050	5,543,817	13,166	5,524,933
7	32,050	5,524,933	13,121	5,506,004
8	32,050	5,506,004	13,076	5,487,030
9	32,050	5,487,030	13,031	5,468,011
10	32,050	5,468,011	12,986	5,448,947
11	32,050	5,448,947	12,941	5,429,838
12	32,050	5,429,838	12,895	5,410,683

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	32,050	5,410,683	12,850	5,391,483
2	32,050	5,391,483	12,804	5,372,237
3	32,050	5,372,237	12,759	5,352,945
4	32,050	5,352,945	12,713	5,333,608
5	32,050	5,333,608	12,667	5,314,224
6	32,050	5,314,224	12,621	5,294,795
7	32,050	5,294,795	12,575	5,275,319
8	32,050	5,275,319	12,528	5,255,797
9	32,050	5,255,797	12,482	5,236,229
10	32,050	5,236,229	12,436	5,216,615
11	32,050	5,216,615	12,389	5,196,953
12	32,050	5,196,953	12,342	5,177,245

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	32,050	5,177,245	12,295	5,157,491
2	32,050	5,157,491	12,249	5,137,689
3	32,050	5,137,689	12,202	5,117,840
4	32,050	5,117,840	12,154	5,097,945
5	32,050	5,097,945	12,107	5,078,001
6	32,050	5,078,001	12,060	5,058,011
7	32,050	5,058,011	12,012	5,037,973
8	32,050	5,037,973	11,965	5,017,888
9	32,050	5,017,888	11,917	4,997,754
10	32,050	4,997,754	11,869	4,977,573
11	32,050	4,977,573	11,821	4,957,344
12	32,050	4,957,344	11,773	4,937,067

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	32,050	4,937,067	11,725	4,916,742
2	32,050	4,916,742	11,677	4,896,369
3	32,050	4,896,369	11,628	4,875,947
4	32,050	4,875,947	11,580	4,855,477
5	32,050	4,855,477	11,531	4,834,958
6	32,050	4,834,958	11,483	4,814,390
7	32,050	4,814,390	11,434	4,793,773
8	32,050	4,793,773	11,385	4,773,108
9	32,050	4,773,108	11,336	4,752,393
10	32,050	4,752,393	11,286	4,731,630
11	32,050	4,731,630	11,237	4,710,817
12	32,050	4,710,817	11,188	4,689,954

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	32,050	4,689,954	11,138	4,669,042
2	32,050	4,669,042	11,088	4,648,080
3	32,050	4,648,080	11,039	4,627,069
4	32,050	4,627,069	10,989	4,606,007
5	32,050	4,606,007	10,939	4,584,896
6	32,050	4,584,896	10,889	4,563,734
7	32,050	4,563,734	10,838	4,542,523
8	32,050	4,542,523	10,788	4,521,260
9	32,050	4,521,260	10,737	4,499,948
10	32,050	4,499,948	10,687	4,478,584
11	32,050	4,478,584	10,636	4,457,170
12	32,050	4,457,170	10,585	4,435,705

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	32,050	4,435,705	10,534	4,414,189
2	32,050	4,414,189	10,483	4,392,622
3	32,050	4,392,622	10,432	4,371,004
4	32,050	4,371,004	10,381	4,349,335
5	32,050	4,349,335	10,329	4,327,614
6	32,050	4,327,614	10,278	4,305,841
7	32,050	4,305,841	10,226	4,284,017
8	32,050	4,284,017	10,174	4,262,141
9	32,050	4,262,141	10,122	4,240,212
10	32,050	4,240,212	10,070	4,218,232
11	32,050	4,218,232	10,018	4,196,200
12	32,050	4,196,200	9,965	4,174,115

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	32,050	4,174,115	9,913	4,151,978
2	32,050	4,151,978	9,860	4,129,788
3	32,050	4,129,788	9,808	4,107,546
4	32,050	4,107,546	9,755	4,085,251
5	32,050	4,085,251	9,702	4,062,902
6	32,050	4,062,902	9,649	4,040,501
7	32,050	4,040,501	9,596	4,018,046
8	32,050	4,018,046	9,542	3,995,539
9	32,050	3,995,539	9,489	3,972,977
10	32,050	3,972,977	9,435	3,950,362
11	32,050	3,950,362	9,382	3,927,694
12	32,050	3,927,694	9,328	3,904,971

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	32,050	3,904,971	9,274	3,882,195
2	32,050	3,882,195	9,220	3,859,365
3	32,050	3,859,365	9,165	3,836,480
4	32,050	3,836,480	9,111	3,813,541
5	32,050	3,813,541	9,057	3,790,547
6	32,050	3,790,547	9,002	3,767,499
7	32,050	3,767,499	8,947	3,744,396
8	32,050	3,744,396	8,892	3,721,239
9	32,050	3,721,239	8,837	3,698,026
10	32,050	3,698,026	8,782	3,674,758
11	32,050	3,674,758	8,727	3,651,435
12	32,050	3,651,435	8,672	3,628,056

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	32,050	3,628,056	8,616	3,604,622
2	32,050	3,604,622	8,560	3,581,132
3	32,050	3,581,132	8,505	3,557,587
4	32,050	3,557,587	8,449	3,533,985
5	32,050	3,533,985	8,393	3,510,328
6	32,050	3,510,328	8,337	3,486,614
7	32,050	3,486,614	8,280	3,462,844
8	32,050	3,462,844	8,224	3,439,018
9	32,050	3,439,018	8,167	3,415,135
10	32,050	3,415,135	8,110	3,391,195
11	32,050	3,391,195	8,054	3,367,199
12	32,050	3,367,199	7,997	3,343,145

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	32,050	3,343,145	7,939	3,319,034
2	32,050	3,319,034	7,882	3,294,866
3	32,050	3,294,866	7,825	3,270,641
4	32,050	3,270,641	7,767	3,246,358
5	32,050	3,246,358	7,710	3,222,017
6	32,050	3,222,017	7,652	3,197,619
7	32,050	3,197,619	7,594	3,173,163
8	32,050	3,173,163	7,536	3,148,648
9	32,050	3,148,648	7,478	3,124,075
10	32,050	3,124,075	7,419	3,099,444
11	32,050	3,099,444	7,361	3,074,755
12	32,050	3,074,755	7,302	3,050,007

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	32,050	3,050,007	7,243	3,025,200
2	32,050	3,025,200	7,184	3,000,334
3	32,050	3,000,334	7,125	2,975,409
4	32,050	2,975,409	7,066	2,950,425
5	32,050	2,950,425	7,007	2,925,382
6	32,050	2,925,382	6,947	2,900,279
7	32,050	2,900,279	6,888	2,875,116
8	32,050	2,875,116	6,828	2,849,894
9	32,050	2,849,894	6,768	2,824,612
10	32,050	2,824,612	6,708	2,799,269
11	32,050	2,799,269	6,648	2,773,867
12	32,050	2,773,867	6,587	2,748,404

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	32,050	2,748,404	6,527	2,722,881
2	32,050	2,722,881	6,466	2,697,297
3	32,050	2,697,297	6,406	2,671,652
4	32,050	2,671,652	6,345	2,645,947
5	32,050	2,645,947	6,284	2,620,180
6	32,050	2,620,180	6,222	2,594,353
7	32,050	2,594,353	6,161	2,568,463
8	32,050	2,568,463	6,100	2,542,513
9	32,050	2,542,513	6,038	2,516,501
10	32,050	2,516,501	5,976	2,490,427
11	32,050	2,490,427	5,914	2,464,291
12	32,050	2,464,291	5,852	2,438,093

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	32,050	2,438,093	5,790	2,411,832
2	32,050	2,411,832	5,728	2,385,510
3	32,050	2,385,510	5,665	2,359,125
4	32,050	2,359,125	5,602	2,332,677
5	32,050	2,332,677	5,540	2,306,166
6	32,050	2,306,166	5,477	2,279,593
7	32,050	2,279,593	5,414	2,252,956
8	32,050	2,252,956	5,350	2,226,256
9	32,050	2,226,256	5,287	2,199,493
10	32,050	2,199,493	5,223	2,172,666
11	32,050	2,172,666	5,160	2,145,775
12	32,050	2,145,775	5,096	2,118,821

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	32,050	2,118,821	5,032	2,091,802
2	32,050	2,091,802	4,968	2,064,720
3	32,050	2,064,720	4,903	2,037,573
4	32,050	2,037,573	4,839	2,010,361
5	32,050	2,010,361	4,774	1,983,085
6	32,050	1,983,085	4,709	1,955,744
7	32,050	1,955,744	4,644	1,928,339
8	32,050	1,928,339	4,579	1,900,868
9	32,050	1,900,868	4,514	1,873,332
10	32,050	1,873,332	4,449	1,845,730
11	32,050	1,845,730	4,383	1,818,063
12	32,050	1,818,063	4,317	1,790,330

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	32,050	1,790,330	4,252	1,762,531
2	32,050	1,762,531	4,186	1,734,667
3	32,050	1,734,667	4,119	1,706,736
4	32,050	1,706,736	4,053	1,678,739
5	32,050	1,678,739	3,987	1,650,675
6	32,050	1,650,675	3,920	1,622,545
7	32,050	1,622,545	3,853	1,594,348
8	32,050	1,594,348	3,786	1,566,083
9	32,050	1,566,083	3,719	1,537,752
10	32,050	1,537,752	3,652	1,509,354
11	32,050	1,509,354	3,584	1,480,888
12	32,050	1,480,888	3,517	1,452,354

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	32,050	1,452,354	3,449	1,423,753
2	32,050	1,423,753	3,381	1,395,083
3	32,050	1,395,083	3,313	1,366,346
4	32,050	1,366,346	3,245	1,337,540
5	32,050	1,337,540	3,176	1,308,666
6	32,050	1,308,666	3,108	1,279,724
7	32,050	1,279,724	3,039	1,250,712
8	32,050	1,250,712	2,970	1,221,632
9	32,050	1,221,632	2,901	1,192,483
10	32,050	1,192,483	2,832	1,163,264
11	32,050	1,163,264	2,762	1,133,976
12	32,050	1,133,976	2,693	1,104,619

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	32,050	1,104,619	2,623	1,075,192
2	32,050	1,075,192	2,553	1,045,695
3	32,050	1,045,695	2,483	1,016,127
4	32,050	1,016,127	2,413	986,490
5	32,050	986,490	2,342	956,782
6	32,050	956,782	2,272	927,004
7	32,050	927,004	2,201	897,155
8	32,050	897,155	2,130	867,235
9	32,050	867,235	2,059	837,244
10	32,050	837,244	1,988	807,182
11	32,050	807,182	1,917	777,048
12	32,050	777,048	1,845	746,843

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	32,050	746,843	1,773	716,566
2	32,050	716,566	1,701	686,217
3	32,050	686,217	1,629	655,796
4	32,050	655,796	1,557	625,303
5	32,050	625,303	1,485	594,737
6	32,050	594,737	1,412	564,099
7	32,050	564,099	1,339	533,388
8	32,050	533,388	1,266	502,604
9	32,050	502,604	1,193	471,747
10	32,050	471,747	1,120	440,817
11	32,050	440,817	1,046	409,813
12	32,050	409,813	973	378,736

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	32,050	378,736	899	347,585
2	32,050	347,585	825	316,359
3	32,050	316,359	751	285,060
4	32,050	285,060	677	253,686
5	32,050	253,686	602	222,238
6	32,050	222,238	527	190,715
7	32,050	190,715	452	159,117
8	32,050	159,117	377	127,445
9	32,050	127,445	302	95,697
10	32,050	95,697	227	63,873
11	32,050	63,873	151	31,974
12	32,050	31,974	75	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

Payment Plan | Great Location | Close to Lagoon

Preferences

Quick Menu

Contact Us

RERA No. 1238