Overview

Property Details

Mortgage Calculator

UAE > Dubai > Nad Al Sheba > Nad Al Sheba 4

Vacant Luxury| Huge Layout | Big Plot with Pool

[LN004055]

AED30,000,000

For Sale

Ready

10,000 ft²

Overview

Sherwoods International is pleased to present this luxurious Six-Bedroom Villa in Nad Al Sheba First featuring natural stone accents, a swimming pool, and ample parking space. With spacious master bedrooms, a large kitchen, and lush surroundings, it offers modern amenities. Located near Al Meydan Road, it’s close to Downtown Dubai and Business Bay. Property Details: 6 Bedroom 7 Bathrooms 5 Allocated parking space Features Security 24/7 Connected cycle tracks Sports courts and fields Speed sports corridors Multi-sport arena Skate Park Club house Pedestrian trails Retail and leisure hub Community farms Education campus Nad Al Sheba Gardens features bespoke villas, semi-detached townhouses and independent villas for sale in Dubai’s neighborhood coveted by a nostalgic design philosophy, creating a unique place within this effervescent city. Narrow lanes and open lawns welcome distinguished families and like-minded people who appreciate privacy, style and a unique way of life.

Property Details

Property ID
LN004055
Property Type
Villa
Property Status
For Sale
Year Built
0

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	62,033	15,000,000	35,625	14,973,591
2	62,033	14,973,591	35,562	14,947,120
3	62,033	14,947,120	35,499	14,920,585
4	62,033	14,920,585	35,436	14,893,988
5	62,033	14,893,988	35,373	14,867,328
6	62,033	14,867,328	35,309	14,840,604
7	62,033	14,840,604	35,246	14,813,817
8	62,033	14,813,817	35,182	14,786,966
9	62,033	14,786,966	35,119	14,760,052
10	62,033	14,760,052	35,055	14,733,073
11	62,033	14,733,073	34,991	14,706,030
12	62,033	14,706,030	34,926	14,678,924

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	62,033	14,678,924	34,862	14,651,753
2	62,033	14,651,753	34,797	14,624,517
3	62,033	14,624,517	34,733	14,597,216
4	62,033	14,597,216	34,668	14,569,851
5	62,033	14,569,851	34,603	14,542,421
6	62,033	14,542,421	34,538	14,514,926
7	62,033	14,514,926	34,472	14,487,365
8	62,033	14,487,365	34,407	14,459,739
9	62,033	14,459,739	34,341	14,432,047
10	62,033	14,432,047	34,276	14,404,290
11	62,033	14,404,290	34,210	14,376,466
12	62,033	14,376,466	34,144	14,348,577

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	62,033	14,348,577	34,077	14,320,621
2	62,033	14,320,621	34,011	14,292,599
3	62,033	14,292,599	33,944	14,264,510
4	62,033	14,264,510	33,878	14,236,355
5	62,033	14,236,355	33,811	14,208,133
6	62,033	14,208,133	33,744	14,179,843
7	62,033	14,179,843	33,677	14,151,487
8	62,033	14,151,487	33,609	14,123,063
9	62,033	14,123,063	33,542	14,094,572
10	62,033	14,094,572	33,474	14,066,013
11	62,033	14,066,013	33,406	14,037,386
12	62,033	14,037,386	33,338	14,008,691

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	62,033	14,008,691	33,270	13,979,928
2	62,033	13,979,928	33,202	13,951,097
3	62,033	13,951,097	33,133	13,922,197
4	62,033	13,922,197	33,065	13,893,229
5	62,033	13,893,229	32,996	13,864,191
6	62,033	13,864,191	32,927	13,835,085
7	62,033	13,835,085	32,858	13,805,910
8	62,033	13,805,910	32,789	13,776,665
9	62,033	13,776,665	32,719	13,747,351
10	62,033	13,747,351	32,649	13,717,968
11	62,033	13,717,968	32,580	13,688,514
12	62,033	13,688,514	32,510	13,658,991

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	62,033	13,658,991	32,440	13,629,397
2	62,033	13,629,397	32,369	13,599,734
3	62,033	13,599,734	32,299	13,569,999
4	62,033	13,569,999	32,228	13,540,195
5	62,033	13,540,195	32,157	13,510,319
6	62,033	13,510,319	32,087	13,480,372
7	62,033	13,480,372	32,015	13,450,355
8	62,033	13,450,355	31,944	13,420,266
9	62,033	13,420,266	31,873	13,390,105
10	62,033	13,390,105	31,801	13,359,873
11	62,033	13,359,873	31,729	13,329,569
12	62,033	13,329,569	31,657	13,299,193

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	62,033	13,299,193	31,585	13,268,745
2	62,033	13,268,745	31,513	13,238,225
3	62,033	13,238,225	31,440	13,207,632
4	62,033	13,207,632	31,368	13,176,967
5	62,033	13,176,967	31,295	13,146,228
6	62,033	13,146,228	31,222	13,115,417
7	62,033	13,115,417	31,149	13,084,532
8	62,033	13,084,532	31,075	13,053,575
9	62,033	13,053,575	31,002	13,022,543
10	62,033	13,022,543	30,928	12,991,438
11	62,033	12,991,438	30,854	12,960,259
12	62,033	12,960,259	30,780	12,929,006

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	62,033	12,929,006	30,706	12,897,679
2	62,033	12,897,679	30,631	12,866,277
3	62,033	12,866,277	30,557	12,834,801
4	62,033	12,834,801	30,482	12,803,250
5	62,033	12,803,250	30,407	12,771,624
6	62,033	12,771,624	30,332	12,739,923
7	62,033	12,739,923	30,257	12,708,147
8	62,033	12,708,147	30,181	12,676,295
9	62,033	12,676,295	30,106	12,644,368
10	62,033	12,644,368	30,030	12,612,365
11	62,033	12,612,365	29,954	12,580,285
12	62,033	12,580,285	29,878	12,548,130

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	62,033	12,548,130	29,801	12,515,898
2	62,033	12,515,898	29,725	12,483,590
3	62,033	12,483,590	29,648	12,451,205
4	62,033	12,451,205	29,571	12,418,743
5	62,033	12,418,743	29,494	12,386,204
6	62,033	12,386,204	29,417	12,353,587
7	62,033	12,353,587	29,339	12,320,893
8	62,033	12,320,893	29,262	12,288,122
9	62,033	12,288,122	29,184	12,255,273
10	62,033	12,255,273	29,106	12,222,345
11	62,033	12,222,345	29,028	12,189,340
12	62,033	12,189,340	28,949	12,156,256

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	62,033	12,156,256	28,871	12,123,093
2	62,033	12,123,093	28,792	12,089,852
3	62,033	12,089,852	28,713	12,056,532
4	62,033	12,056,532	28,634	12,023,133
5	62,033	12,023,133	28,554	11,989,654
6	62,033	11,989,654	28,475	11,956,096
7	62,033	11,956,096	28,395	11,922,458
8	62,033	11,922,458	28,315	11,888,740
9	62,033	11,888,740	28,235	11,854,942
10	62,033	11,854,942	28,155	11,821,064
11	62,033	11,821,064	28,075	11,787,106
12	62,033	11,787,106	27,994	11,753,066

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	62,033	11,753,066	27,913	11,718,946
2	62,033	11,718,946	27,832	11,684,745
3	62,033	11,684,745	27,751	11,650,463
4	62,033	11,650,463	27,669	11,616,099
5	62,033	11,616,099	27,588	11,581,654
6	62,033	11,581,654	27,506	11,547,126
7	62,033	11,547,126	27,424	11,512,517
8	62,033	11,512,517	27,342	11,477,826
9	62,033	11,477,826	27,259	11,443,052
10	62,033	11,443,052	27,177	11,408,196
11	62,033	11,408,196	27,094	11,373,257
12	62,033	11,373,257	27,011	11,338,235

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	62,033	11,338,235	26,928	11,303,129
2	62,033	11,303,129	26,844	11,267,941
3	62,033	11,267,941	26,761	11,232,668
4	62,033	11,232,668	26,677	11,197,312
5	62,033	11,197,312	26,593	11,161,872
6	62,033	11,161,872	26,509	11,126,348
7	62,033	11,126,348	26,425	11,090,740
8	62,033	11,090,740	26,340	11,055,046
9	62,033	11,055,046	26,255	11,019,269
10	62,033	11,019,269	26,170	10,983,406
11	62,033	10,983,406	26,085	10,947,458
12	62,033	10,947,458	26,000	10,911,424

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	62,033	10,911,424	25,914	10,875,305
2	62,033	10,875,305	25,828	10,839,101
3	62,033	10,839,101	25,742	10,802,810
4	62,033	10,802,810	25,656	10,766,433
5	62,033	10,766,433	25,570	10,729,970
6	62,033	10,729,970	25,483	10,693,420
7	62,033	10,693,420	25,396	10,656,783
8	62,033	10,656,783	25,309	10,620,059
9	62,033	10,620,059	25,222	10,583,248
10	62,033	10,583,248	25,135	10,546,350
11	62,033	10,546,350	25,047	10,509,364
12	62,033	10,509,364	24,959	10,472,290

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	62,033	10,472,290	24,871	10,435,128
2	62,033	10,435,128	24,783	10,397,878
3	62,033	10,397,878	24,694	10,360,539
4	62,033	10,360,539	24,606	10,323,112
5	62,033	10,323,112	24,517	10,285,596
6	62,033	10,285,596	24,428	10,247,990
7	62,033	10,247,990	24,338	10,210,296
8	62,033	10,210,296	24,249	10,172,512
9	62,033	10,172,512	24,159	10,134,638
10	62,033	10,134,638	24,069	10,096,674
11	62,033	10,096,674	23,979	10,058,620
12	62,033	10,058,620	23,889	10,020,475

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	62,033	10,020,475	23,798	9,982,240
2	62,033	9,982,240	23,707	9,943,915
3	62,033	9,943,915	23,616	9,905,498
4	62,033	9,905,498	23,525	9,866,990
5	62,033	9,866,990	23,434	9,828,390
6	62,033	9,828,390	23,342	9,789,699
7	62,033	9,789,699	23,250	9,750,916
8	62,033	9,750,916	23,158	9,712,041
9	62,033	9,712,041	23,066	9,673,073
10	62,033	9,673,073	22,973	9,634,013
11	62,033	9,634,013	22,880	9,594,861
12	62,033	9,594,861	22,787	9,555,615

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	62,033	9,555,615	22,694	9,516,276
2	62,033	9,516,276	22,601	9,476,843
3	62,033	9,476,843	22,507	9,437,317
4	62,033	9,437,317	22,413	9,397,697
5	62,033	9,397,697	22,319	9,357,983
6	62,033	9,357,983	22,225	9,318,175
7	62,033	9,318,175	22,130	9,278,272
8	62,033	9,278,272	22,035	9,238,274
9	62,033	9,238,274	21,940	9,198,181
10	62,033	9,198,181	21,845	9,157,993
11	62,033	9,157,993	21,750	9,117,710
12	62,033	9,117,710	21,654	9,077,331

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	62,033	9,077,331	21,558	9,036,856
2	62,033	9,036,856	21,462	8,996,285
3	62,033	8,996,285	21,366	8,955,618
4	62,033	8,955,618	21,269	8,914,854
5	62,033	8,914,854	21,172	8,873,993
6	62,033	8,873,993	21,075	8,833,035
7	62,033	8,833,035	20,978	8,791,980
8	62,033	8,791,980	20,880	8,750,827
9	62,033	8,750,827	20,783	8,709,577
10	62,033	8,709,577	20,685	8,668,228
11	62,033	8,668,228	20,587	8,626,782
12	62,033	8,626,782	20,488	8,585,237

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	62,033	8,585,237	20,389	8,543,593
2	62,033	8,543,593	20,291	8,501,850
3	62,033	8,501,850	20,191	8,460,009
4	62,033	8,460,009	20,092	8,418,068
5	62,033	8,418,068	19,992	8,376,027
6	62,033	8,376,027	19,893	8,333,886
7	62,033	8,333,886	19,792	8,291,646
8	62,033	8,291,646	19,692	8,249,305
9	62,033	8,249,305	19,592	8,206,863
10	62,033	8,206,863	19,491	8,164,321
11	62,033	8,164,321	19,390	8,121,678
12	62,033	8,121,678	19,288	8,078,933

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	62,033	8,078,933	19,187	8,036,087
2	62,033	8,036,087	19,085	7,993,139
3	62,033	7,993,139	18,983	7,950,089
4	62,033	7,950,089	18,881	7,906,937
5	62,033	7,906,937	18,778	7,863,682
6	62,033	7,863,682	18,676	7,820,325
7	62,033	7,820,325	18,573	7,776,865
8	62,033	7,776,865	18,470	7,733,301
9	62,033	7,733,301	18,366	7,689,634
10	62,033	7,689,634	18,262	7,645,863
11	62,033	7,645,863	18,158	7,601,989
12	62,033	7,601,989	18,054	7,558,010

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	62,033	7,558,010	17,950	7,513,926
2	62,033	7,513,926	17,845	7,469,738
3	62,033	7,469,738	17,740	7,425,445
4	62,033	7,425,445	17,635	7,381,047
5	62,033	7,381,047	17,529	7,336,544
6	62,033	7,336,544	17,424	7,291,934
7	62,033	7,291,934	17,318	7,247,219
8	62,033	7,247,219	17,212	7,202,398
9	62,033	7,202,398	17,105	7,157,470
10	62,033	7,157,470	16,998	7,112,435
11	62,033	7,112,435	16,892	7,067,294
12	62,033	7,067,294	16,784	7,022,045

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	62,033	7,022,045	16,677	6,976,688
2	62,033	6,976,688	16,569	6,931,224
3	62,033	6,931,224	16,461	6,885,653
4	62,033	6,885,653	16,353	6,839,972
5	62,033	6,839,972	16,244	6,794,184
6	62,033	6,794,184	16,136	6,748,286
7	62,033	6,748,286	16,027	6,702,280
8	62,033	6,702,280	15,917	6,656,164
9	62,033	6,656,164	15,808	6,609,939
10	62,033	6,609,939	15,698	6,563,604
11	62,033	6,563,604	15,588	6,517,159
12	62,033	6,517,159	15,478	6,470,604

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	62,033	6,470,604	15,367	6,423,938
2	62,033	6,423,938	15,256	6,377,161
3	62,033	6,377,161	15,145	6,330,273
4	62,033	6,330,273	15,034	6,283,274
5	62,033	6,283,274	14,922	6,236,163
6	62,033	6,236,163	14,810	6,188,940
7	62,033	6,188,940	14,698	6,141,605
8	62,033	6,141,605	14,586	6,094,158
9	62,033	6,094,158	14,473	6,046,598
10	62,033	6,046,598	14,360	5,998,925
11	62,033	5,998,925	14,247	5,951,139
12	62,033	5,951,139	14,133	5,903,239

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	62,033	5,903,239	14,020	5,855,226
2	62,033	5,855,226	13,906	5,807,098
3	62,033	5,807,098	13,791	5,758,857
4	62,033	5,758,857	13,677	5,710,500
5	62,033	5,710,500	13,562	5,662,029
6	62,033	5,662,029	13,447	5,613,443
7	62,033	5,613,443	13,331	5,564,741
8	62,033	5,564,741	13,216	5,515,924
9	62,033	5,515,924	13,100	5,466,991
10	62,033	5,466,991	12,984	5,417,941
11	62,033	5,417,941	12,867	5,368,775
12	62,033	5,368,775	12,750	5,319,492

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	62,033	5,319,492	12,633	5,270,093
2	62,033	5,270,093	12,516	5,220,575
3	62,033	5,220,575	12,398	5,170,941
4	62,033	5,170,941	12,280	5,121,188
5	62,033	5,121,188	12,162	5,071,317
6	62,033	5,071,317	12,044	5,021,328
7	62,033	5,021,328	11,925	4,971,220
8	62,033	4,971,220	11,806	4,920,993
9	62,033	4,920,993	11,687	4,870,647
10	62,033	4,870,647	11,567	4,820,181
11	62,033	4,820,181	11,447	4,769,595
12	62,033	4,769,595	11,327	4,718,890

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	62,033	4,718,890	11,207	4,668,063
2	62,033	4,668,063	11,086	4,617,116
3	62,033	4,617,116	10,965	4,566,048
4	62,033	4,566,048	10,844	4,514,859
5	62,033	4,514,859	10,722	4,463,548
6	62,033	4,463,548	10,600	4,412,116
7	62,033	4,412,116	10,478	4,360,561
8	62,033	4,360,561	10,356	4,308,884
9	62,033	4,308,884	10,233	4,257,084
10	62,033	4,257,084	10,110	4,205,161
11	62,033	4,205,161	9,987	4,153,114
12	62,033	4,153,114	9,863	4,100,944

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	62,033	4,100,944	9,739	4,048,650
2	62,033	4,048,650	9,615	3,996,232
3	62,033	3,996,232	9,491	3,943,690
4	62,033	3,943,690	9,366	3,891,022
5	62,033	3,891,022	9,241	3,838,230
6	62,033	3,838,230	9,115	3,785,312
7	62,033	3,785,312	8,990	3,732,269
8	62,033	3,732,269	8,864	3,679,099
9	62,033	3,679,099	8,737	3,625,803
10	62,033	3,625,803	8,611	3,572,381
11	62,033	3,572,381	8,484	3,518,832
12	62,033	3,518,832	8,357	3,465,156

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	62,033	3,465,156	8,229	3,411,352
2	62,033	3,411,352	8,101	3,357,420
3	62,033	3,357,420	7,973	3,303,360
4	62,033	3,303,360	7,845	3,249,172
5	62,033	3,249,172	7,716	3,194,855
6	62,033	3,194,855	7,587	3,140,410
7	62,033	3,140,410	7,458	3,085,834
8	62,033	3,085,834	7,328	3,031,130
9	62,033	3,031,130	7,198	2,976,295
10	62,033	2,976,295	7,068	2,921,330
11	62,033	2,921,330	6,938	2,866,235
12	62,033	2,866,235	6,807	2,811,008

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	62,033	2,811,008	6,676	2,755,651
2	62,033	2,755,651	6,544	2,700,162
3	62,033	2,700,162	6,412	2,644,541
4	62,033	2,644,541	6,280	2,588,788
5	62,033	2,588,788	6,148	2,532,903
6	62,033	2,532,903	6,015	2,476,885
7	62,033	2,476,885	5,882	2,420,734
8	62,033	2,420,734	5,749	2,364,450
9	62,033	2,364,450	5,615	2,308,032
10	62,033	2,308,032	5,481	2,251,480
11	62,033	2,251,480	5,347	2,194,793
12	62,033	2,194,793	5,212	2,137,972

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	62,033	2,137,972	5,077	2,081,017
2	62,033	2,081,017	4,942	2,023,925
3	62,033	2,023,925	4,806	1,966,699
4	62,033	1,966,699	4,670	1,909,336
5	62,033	1,909,336	4,534	1,851,837
6	62,033	1,851,837	4,398	1,794,201
7	62,033	1,794,201	4,261	1,736,429
8	62,033	1,736,429	4,124	1,678,519
9	62,033	1,678,519	3,986	1,620,472
10	62,033	1,620,472	3,848	1,562,287
11	62,033	1,562,287	3,710	1,503,964
12	62,033	1,503,964	3,571	1,445,503

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	62,033	1,445,503	3,433	1,386,902
2	62,033	1,386,902	3,293	1,328,162
3	62,033	1,328,162	3,154	1,269,283
4	62,033	1,269,283	3,014	1,210,264
5	62,033	1,210,264	2,874	1,151,105
6	62,033	1,151,105	2,733	1,091,805
7	62,033	1,091,805	2,593	1,032,364
8	62,033	1,032,364	2,451	972,783
9	62,033	972,783	2,310	913,059
10	62,033	913,059	2,168	853,194
11	62,033	853,194	2,026	793,187
12	62,033	793,187	1,883	733,037

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	62,033	733,037	1,740	672,745
2	62,033	672,745	1,597	612,309
3	62,033	612,309	1,454	551,729
4	62,033	551,729	1,310	491,006
5	62,033	491,006	1,166	430,139
6	62,033	430,139	1,021	369,127
7	62,033	369,127	876	307,970
8	62,033	307,970	731	246,668
9	62,033	246,668	585	185,220
10	62,033	185,220	439	123,626
11	62,033	123,626	293	61,886
12	62,033	61,886	146	2

Bridget Kambari

Branch Manager

UAE > Dubai > Nad Al Sheba > Nad Al Sheba 4

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

Vacant Luxury| Huge Layout | Big Plot with Pool

Preferences

Quick Menu

Contact Us

RERA No. 1238