Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > Mohammed Bin Rashid City > District 11 > Nineteen Riviera Lagoon

Tranquil living at Nineteen Riviera Lagoon

[LN002266]

AED26,000,000

For Sale

Off-plan

17,920 ft²

Overview

Sherwoods International Property is delighted to offer Nineteen Riviera Lagoon by the esteemed Riviera Group. This Ultra Luxury Community features a limited collection of 19 exclusive villas with 5, 6 & 7 bedrooms. Payment Plan: 50/50 (10% down payment) Completion Date: Q4 2026 Beautiful Amenities of Every Property: Basement car parking with up to 14 cars Indoor green spaces Elevator Maids & Nanny's room + bathroom Chef's & Driver's room + bathroom Multipurpose car wasking bay Double height entrance 4 meter high ceiling on ground floor Italian Kitchens Miele appliances (German brand) Large swimming pool with sunken seating Outdoor shower & toilet 2 Mater bedrooms with Walk-in Closet Walk-in Closet with walk-in Vault 2nd floor lounge with outdoor terrace 2nd floor terrace plunge pool 3 different interior options 3 types of finishing (Grey Riviera Finishings; Beige Riviera Finishings & Versace Inspired Finishings) Location: 20 mins from Al Ain Road (E66) 10 mins from Sheikh Zayed Bin Mohammed Road (E311) 20 mins from Business Bay and Downtown Dubai 22 mins from The Dubai Mall 27 mins from Dubai International Airport 15-20 mins from Business Bay and Noor Bank metro stations - 10 mins away supermarkets (West Xone & Spinneys) - 4 mosques - 3 mins away from City Hill Global Church - nearby hospitals, schools and Nurseries - Meydan One Mall is expected to be completed by the year 2020 over 600 retail shops as well as over 100 food outlets. Nestled at the intersection of Dubai-Al Ain road and Sheikh Mohammed Bin Zayed Road, the MBR City, District 11 enclave emerges as a thriving center in Dubai's landscape. Integral to the expansive MBR City master plan, District 11 contributes to one of Dubai's most ambitious mixed-use developments. With ongoing projects transforming the vicinity, MBR City is expected to become the next ‘downtown’ of the emirate.

Property Details

Property ID
LN002266
Property Type
Villa
Property Status
For Sale
Year Built
0

More Info

This Listing has been verified by Dubai Land Department

Listing No: 0837346356

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	53,762	13,000,000	30,875	12,977,112
2	53,762	12,977,112	30,820	12,954,170
3	53,762	12,954,170	30,766	12,931,174
4	53,762	12,931,174	30,711	12,908,123
5	53,762	12,908,123	30,656	12,885,017
6	53,762	12,885,017	30,601	12,861,857
7	53,762	12,861,857	30,546	12,838,641
8	53,762	12,838,641	30,491	12,815,371
9	53,762	12,815,371	30,436	12,792,045
10	53,762	12,792,045	30,381	12,768,663
11	53,762	12,768,663	30,325	12,745,226
12	53,762	12,745,226	30,269	12,721,734

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	53,762	12,721,734	30,214	12,698,185
2	53,762	12,698,185	30,158	12,674,581
3	53,762	12,674,581	30,102	12,650,921
4	53,762	12,650,921	30,045	12,627,204
5	53,762	12,627,204	29,989	12,603,432
6	53,762	12,603,432	29,933	12,579,602
7	53,762	12,579,602	29,876	12,555,716
8	53,762	12,555,716	29,819	12,531,774
9	53,762	12,531,774	29,762	12,507,774
10	53,762	12,507,774	29,705	12,483,718
11	53,762	12,483,718	29,648	12,459,604
12	53,762	12,459,604	29,591	12,435,433

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	53,762	12,435,433	29,534	12,411,205
2	53,762	12,411,205	29,476	12,386,919
3	53,762	12,386,919	29,418	12,362,575
4	53,762	12,362,575	29,361	12,338,174
5	53,762	12,338,174	29,303	12,313,715
6	53,762	12,313,715	29,245	12,289,197
7	53,762	12,289,197	29,186	12,264,622
8	53,762	12,264,622	29,128	12,239,988
9	53,762	12,239,988	29,069	12,215,295
10	53,762	12,215,295	29,011	12,190,544
11	53,762	12,190,544	28,952	12,165,734
12	53,762	12,165,734	28,893	12,140,865

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	53,762	12,140,865	28,834	12,115,938
2	53,762	12,115,938	28,775	12,090,950
3	53,762	12,090,950	28,716	12,065,904
4	53,762	12,065,904	28,656	12,040,798
5	53,762	12,040,798	28,596	12,015,633
6	53,762	12,015,633	28,537	11,990,407
7	53,762	11,990,407	28,477	11,965,122
8	53,762	11,965,122	28,417	11,939,777
9	53,762	11,939,777	28,356	11,914,371
10	53,762	11,914,371	28,296	11,888,905
11	53,762	11,888,905	28,236	11,863,379
12	53,762	11,863,379	28,175	11,837,792

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	53,762	11,837,792	28,114	11,812,144
2	53,762	11,812,144	28,053	11,786,436
3	53,762	11,786,436	27,992	11,760,666
4	53,762	11,760,666	27,931	11,734,835
5	53,762	11,734,835	27,870	11,708,943
6	53,762	11,708,943	27,808	11,682,989
7	53,762	11,682,989	27,747	11,656,974
8	53,762	11,656,974	27,685	11,630,897
9	53,762	11,630,897	27,623	11,604,758
10	53,762	11,604,758	27,561	11,578,557
11	53,762	11,578,557	27,499	11,552,293
12	53,762	11,552,293	27,436	11,525,967

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	53,762	11,525,967	27,374	11,499,579
2	53,762	11,499,579	27,311	11,473,128
3	53,762	11,473,128	27,248	11,446,614
4	53,762	11,446,614	27,185	11,420,038
5	53,762	11,420,038	27,122	11,393,398
6	53,762	11,393,398	27,059	11,366,695
7	53,762	11,366,695	26,995	11,339,928
8	53,762	11,339,928	26,932	11,313,098
9	53,762	11,313,098	26,868	11,286,204
10	53,762	11,286,204	26,804	11,259,246
11	53,762	11,259,246	26,740	11,232,225
12	53,762	11,232,225	26,676	11,205,139

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	53,762	11,205,139	26,612	11,177,988
2	53,762	11,177,988	26,547	11,150,774
3	53,762	11,150,774	26,483	11,123,494
4	53,762	11,123,494	26,418	11,096,150
5	53,762	11,096,150	26,353	11,068,741
6	53,762	11,068,741	26,288	11,041,267
7	53,762	11,041,267	26,223	11,013,727
8	53,762	11,013,727	26,157	10,986,123
9	53,762	10,986,123	26,092	10,958,452
10	53,762	10,958,452	26,026	10,930,716
11	53,762	10,930,716	25,960	10,902,914
12	53,762	10,902,914	25,894	10,875,046

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	53,762	10,875,046	25,828	10,847,112
2	53,762	10,847,112	25,761	10,819,111
3	53,762	10,819,111	25,695	10,791,044
4	53,762	10,791,044	25,628	10,762,910
5	53,762	10,762,910	25,561	10,734,710
6	53,762	10,734,710	25,494	10,706,442
7	53,762	10,706,442	25,427	10,678,108
8	53,762	10,678,108	25,360	10,649,706
9	53,762	10,649,706	25,293	10,621,236
10	53,762	10,621,236	25,225	10,592,699
11	53,762	10,592,699	25,157	10,564,094
12	53,762	10,564,094	25,089	10,535,422

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	53,762	10,535,422	25,021	10,506,681
2	53,762	10,506,681	24,953	10,477,872
3	53,762	10,477,872	24,884	10,448,994
4	53,762	10,448,994	24,816	10,420,048
5	53,762	10,420,048	24,747	10,391,033
6	53,762	10,391,033	24,678	10,361,950
7	53,762	10,361,950	24,609	10,332,797
8	53,762	10,332,797	24,540	10,303,575
9	53,762	10,303,575	24,470	10,274,283
10	53,762	10,274,283	24,401	10,244,922
11	53,762	10,244,922	24,331	10,215,491
12	53,762	10,215,491	24,261	10,185,991

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	53,762	10,185,991	24,191	10,156,420
2	53,762	10,156,420	24,121	10,126,779
3	53,762	10,126,779	24,051	10,097,068
4	53,762	10,097,068	23,980	10,067,286
5	53,762	10,067,286	23,909	10,037,433
6	53,762	10,037,433	23,838	10,007,510
7	53,762	10,007,510	23,767	9,977,515
8	53,762	9,977,515	23,696	9,947,449
9	53,762	9,947,449	23,625	9,917,312
10	53,762	9,917,312	23,553	9,887,103
11	53,762	9,887,103	23,481	9,856,822
12	53,762	9,856,822	23,409	9,826,470

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	53,762	9,826,470	23,337	9,796,045
2	53,762	9,796,045	23,265	9,765,548
3	53,762	9,765,548	23,193	9,734,979
4	53,762	9,734,979	23,120	9,704,337
5	53,762	9,704,337	23,047	9,673,623
6	53,762	9,673,623	22,974	9,642,835
7	53,762	9,642,835	22,901	9,611,974
8	53,762	9,611,974	22,828	9,581,040
9	53,762	9,581,040	22,754	9,550,033
10	53,762	9,550,033	22,681	9,518,952
11	53,762	9,518,952	22,607	9,487,797
12	53,762	9,487,797	22,533	9,456,568

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	53,762	9,456,568	22,459	9,425,265
2	53,762	9,425,265	22,385	9,393,887
3	53,762	9,393,887	22,310	9,362,435
4	53,762	9,362,435	22,235	9,330,908
5	53,762	9,330,908	22,160	9,299,307
6	53,762	9,299,307	22,085	9,267,630
7	53,762	9,267,630	22,010	9,235,879
8	53,762	9,235,879	21,935	9,204,051
9	53,762	9,204,051	21,859	9,172,148
10	53,762	9,172,148	21,783	9,140,170
11	53,762	9,140,170	21,707	9,108,115
12	53,762	9,108,115	21,631	9,075,985

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	53,762	9,075,985	21,555	9,043,778
2	53,762	9,043,778	21,478	9,011,494
3	53,762	9,011,494	21,402	8,979,134
4	53,762	8,979,134	21,325	8,946,697
5	53,762	8,946,697	21,248	8,914,183
6	53,762	8,914,183	21,171	8,881,592
7	53,762	8,881,592	21,093	8,848,923
8	53,762	8,848,923	21,016	8,816,177
9	53,762	8,816,177	20,938	8,783,353
10	53,762	8,783,353	20,860	8,750,451
11	53,762	8,750,451	20,782	8,717,470
12	53,762	8,717,470	20,703	8,684,412

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	53,762	8,684,412	20,625	8,651,275
2	53,762	8,651,275	20,546	8,618,059
3	53,762	8,618,059	20,467	8,584,765
4	53,762	8,584,765	20,388	8,551,391
5	53,762	8,551,391	20,309	8,517,938
6	53,762	8,517,938	20,230	8,484,406
7	53,762	8,484,406	20,150	8,450,794
8	53,762	8,450,794	20,070	8,417,102
9	53,762	8,417,102	19,990	8,383,330
10	53,762	8,383,330	19,910	8,349,478
11	53,762	8,349,478	19,830	8,315,546
12	53,762	8,315,546	19,749	8,281,533

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	53,762	8,281,533	19,668	8,247,439
2	53,762	8,247,439	19,587	8,213,264
3	53,762	8,213,264	19,506	8,179,008
4	53,762	8,179,008	19,425	8,144,671
5	53,762	8,144,671	19,343	8,110,252
6	53,762	8,110,252	19,261	8,075,751
7	53,762	8,075,751	19,179	8,041,169
8	53,762	8,041,169	19,097	8,006,504
9	53,762	8,006,504	19,015	7,971,757
10	53,762	7,971,757	18,932	7,936,928
11	53,762	7,936,928	18,850	7,902,015
12	53,762	7,902,015	18,767	7,867,020

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	53,762	7,867,020	18,684	7,831,942
2	53,762	7,831,942	18,600	7,796,780
3	53,762	7,796,780	18,517	7,761,535
4	53,762	7,761,535	18,433	7,726,206
5	53,762	7,726,206	18,349	7,690,794
6	53,762	7,690,794	18,265	7,655,297
7	53,762	7,655,297	18,181	7,619,716
8	53,762	7,619,716	18,096	7,584,050
9	53,762	7,584,050	18,012	7,548,300
10	53,762	7,548,300	17,927	7,512,464
11	53,762	7,512,464	17,842	7,476,544
12	53,762	7,476,544	17,756	7,440,538

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	53,762	7,440,538	17,671	7,404,447
2	53,762	7,404,447	17,585	7,368,270
3	53,762	7,368,270	17,499	7,332,007
4	53,762	7,332,007	17,413	7,295,659
5	53,762	7,295,659	17,327	7,259,223
6	53,762	7,259,223	17,240	7,222,701
7	53,762	7,222,701	17,153	7,186,093
8	53,762	7,186,093	17,066	7,149,397
9	53,762	7,149,397	16,979	7,112,615
10	53,762	7,112,615	16,892	7,075,745
11	53,762	7,075,745	16,804	7,038,787
12	53,762	7,038,787	16,717	7,001,742

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	53,762	7,001,742	16,629	6,964,609
2	53,762	6,964,609	16,540	6,927,387
3	53,762	6,927,387	16,452	6,890,077
4	53,762	6,890,077	16,363	6,852,679
5	53,762	6,852,679	16,275	6,815,191
6	53,762	6,815,191	16,186	6,777,615
7	53,762	6,777,615	16,096	6,739,949
8	53,762	6,739,949	16,007	6,702,194
9	53,762	6,702,194	15,917	6,664,349
10	53,762	6,664,349	15,827	6,626,415
11	53,762	6,626,415	15,737	6,588,390
12	53,762	6,588,390	15,647	6,550,275

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	53,762	6,550,275	15,556	6,512,070
2	53,762	6,512,070	15,466	6,473,773
3	53,762	6,473,773	15,375	6,435,386
4	53,762	6,435,386	15,284	6,396,908
5	53,762	6,396,908	15,192	6,358,338
6	53,762	6,358,338	15,101	6,319,676
7	53,762	6,319,676	15,009	6,280,923
8	53,762	6,280,923	14,917	6,242,078
9	53,762	6,242,078	14,824	6,203,140
10	53,762	6,203,140	14,732	6,164,110
11	53,762	6,164,110	14,639	6,124,988
12	53,762	6,124,988	14,546	6,085,772

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	53,762	6,085,772	14,453	6,046,463
2	53,762	6,046,463	14,360	6,007,061
3	53,762	6,007,061	14,266	5,967,565
4	53,762	5,967,565	14,172	5,927,976
5	53,762	5,927,976	14,078	5,888,292
6	53,762	5,888,292	13,984	5,848,515
7	53,762	5,848,515	13,890	5,808,642
8	53,762	5,808,642	13,795	5,768,676
9	53,762	5,768,676	13,700	5,728,614
10	53,762	5,728,614	13,605	5,688,457
11	53,762	5,688,457	13,510	5,648,204
12	53,762	5,648,204	13,414	5,607,856

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	53,762	5,607,856	13,318	5,567,413
2	53,762	5,567,413	13,222	5,526,873
3	53,762	5,526,873	13,126	5,486,237
4	53,762	5,486,237	13,029	5,445,504
5	53,762	5,445,504	12,933	5,404,675
6	53,762	5,404,675	12,836	5,363,748
7	53,762	5,363,748	12,738	5,322,725
8	53,762	5,322,725	12,641	5,281,604
9	53,762	5,281,604	12,543	5,240,385
10	53,762	5,240,385	12,445	5,199,068
11	53,762	5,199,068	12,347	5,157,654
12	53,762	5,157,654	12,249	5,116,141

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	53,762	5,116,141	12,150	5,074,529
2	53,762	5,074,529	12,052	5,032,819
3	53,762	5,032,819	11,952	4,991,009
4	53,762	4,991,009	11,853	4,949,100
5	53,762	4,949,100	11,754	4,907,092
6	53,762	4,907,092	11,654	4,864,984
7	53,762	4,864,984	11,554	4,822,776
8	53,762	4,822,776	11,454	4,780,467
9	53,762	4,780,467	11,353	4,738,059
10	53,762	4,738,059	11,252	4,695,549
11	53,762	4,695,549	11,151	4,652,938
12	53,762	4,652,938	11,050	4,610,227

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	53,762	4,610,227	10,949	4,567,414
2	53,762	4,567,414	10,847	4,524,499
3	53,762	4,524,499	10,745	4,481,482
4	53,762	4,481,482	10,643	4,438,363
5	53,762	4,438,363	10,541	4,395,142
6	53,762	4,395,142	10,438	4,351,818
7	53,762	4,351,818	10,335	4,308,391
8	53,762	4,308,391	10,232	4,264,861
9	53,762	4,264,861	10,129	4,221,227
10	53,762	4,221,227	10,025	4,177,490
11	53,762	4,177,490	9,921	4,133,649
12	53,762	4,133,649	9,817	4,089,704

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	53,762	4,089,704	9,713	4,045,655
2	53,762	4,045,655	9,608	4,001,501
3	53,762	4,001,501	9,503	3,957,242
4	53,762	3,957,242	9,398	3,912,878
5	53,762	3,912,878	9,293	3,868,409
6	53,762	3,868,409	9,187	3,823,834
7	53,762	3,823,834	9,081	3,779,153
8	53,762	3,779,153	8,975	3,734,366
9	53,762	3,734,366	8,869	3,689,472
10	53,762	3,689,472	8,762	3,644,472
11	53,762	3,644,472	8,655	3,599,366
12	53,762	3,599,366	8,548	3,554,152

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	53,762	3,554,152	8,441	3,508,830
2	53,762	3,508,830	8,333	3,463,401
3	53,762	3,463,401	8,225	3,417,864
4	53,762	3,417,864	8,117	3,372,219
5	53,762	3,372,219	8,009	3,326,466
6	53,762	3,326,466	7,900	3,280,604
7	53,762	3,280,604	7,791	3,234,633
8	53,762	3,234,633	7,682	3,188,553
9	53,762	3,188,553	7,572	3,142,363
10	53,762	3,142,363	7,463	3,096,064
11	53,762	3,096,064	7,353	3,049,654
12	53,762	3,049,654	7,242	3,003,135

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	53,762	3,003,135	7,132	2,956,505
2	53,762	2,956,505	7,021	2,909,764
3	53,762	2,909,764	6,910	2,862,912
4	53,762	2,862,912	6,799	2,815,949
5	53,762	2,815,949	6,687	2,768,875
6	53,762	2,768,875	6,576	2,721,688
7	53,762	2,721,688	6,464	2,674,390
8	53,762	2,674,390	6,351	2,626,979
9	53,762	2,626,979	6,239	2,579,456
10	53,762	2,579,456	6,126	2,531,819
11	53,762	2,531,819	6,013	2,484,070
12	53,762	2,484,070	5,899	2,436,207

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	53,762	2,436,207	5,785	2,388,231
2	53,762	2,388,231	5,672	2,340,140
3	53,762	2,340,140	5,557	2,291,936
4	53,762	2,291,936	5,443	2,243,617
5	53,762	2,243,617	5,328	2,195,183
6	53,762	2,195,183	5,213	2,146,634
7	53,762	2,146,634	5,098	2,097,970
8	53,762	2,097,970	4,982	2,049,190
9	53,762	2,049,190	4,866	2,000,294
10	53,762	2,000,294	4,750	1,951,282
11	53,762	1,951,282	4,634	1,902,154
12	53,762	1,902,154	4,517	1,852,909

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	53,762	1,852,909	4,400	1,803,548
2	53,762	1,803,548	4,283	1,754,069
3	53,762	1,754,069	4,165	1,704,472
4	53,762	1,704,472	4,048	1,654,758
5	53,762	1,654,758	3,930	1,604,925
6	53,762	1,604,925	3,811	1,554,975
7	53,762	1,554,975	3,693	1,504,905
8	53,762	1,504,905	3,574	1,454,717
9	53,762	1,454,717	3,454	1,404,409
10	53,762	1,404,409	3,335	1,353,982
11	53,762	1,353,982	3,215	1,303,436
12	53,762	1,303,436	3,095	1,252,769

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	53,762	1,252,769	2,975	1,201,982
2	53,762	1,201,982	2,854	1,151,074
3	53,762	1,151,074	2,733	1,100,045
4	53,762	1,100,045	2,612	1,048,895
5	53,762	1,048,895	2,491	997,624
6	53,762	997,624	2,369	946,231
7	53,762	946,231	2,247	894,716
8	53,762	894,716	2,124	843,078
9	53,762	843,078	2,002	791,318
10	53,762	791,318	1,879	739,435
11	53,762	739,435	1,756	687,429
12	53,762	687,429	1,632	635,299

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	53,762	635,299	1,508	583,045
2	53,762	583,045	1,384	530,668
3	53,762	530,668	1,260	478,165
4	53,762	478,165	1,135	425,539
5	53,762	425,539	1,010	372,787
6	53,762	372,787	885	319,910
7	53,762	319,910	759	266,907
8	53,762	266,907	633	213,779
9	53,762	213,779	507	160,524
10	53,762	160,524	381	107,143
11	53,762	107,143	254	53,635
12	53,762	53,635	127	2

Sally Rose Tan

Sales Support Executive

Nineteen Riviera Lagoon, District 11, Meydan, MBR City

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

Tranquil living at Nineteen Riviera Lagoon

Preferences

Quick Menu

Contact Us

RERA No. 1238