Overview

Property Details

Features

Additional Info

Mortgage Calculator

UAE > Dubai > Palm Jumeirah > The Crescent > Kempinski Palm Residence

Fully Furnished || Sea View || Luxurious Living || Palm Jumeirah

[LN004630]

AED8,398,000

For Sale

Ready

3,873 ft²

Overview

Sherwoods International Properties is pleased to offer you for sale an amazing and spacious 2 Bedroom apartment available in Palm Jumeirah This stunning beach apartment offers more than just a home – it's a lifestyle. Enjoy: 🏖️ Private Beach Access 🌊 Breathtaking Sea Views 🏊‍♂️ Infinity Pools & Spa 🍽️ Gourmet Dining Options 💪 State-of-the-Art Fitness Center 🛥️ Yacht and Water Sports Facilities 🌿 Lush Gardens & Landscaped Terraces Live where luxury meets the sea. Your dream home awaits!

Property Details

Property ID
LN004630
Property Type
Apartment
Property Status
For Sale
Year Built
0

Facts and Features

Fully fitted kitchen

Fully furnished

On low floor

Private swimming pool

View of sea/water

More Info

This Listing has been verified by Dubai Land Department

Listing No: 0087795855

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	17,365	4,199,000	9,972	4,191,607
2	17,365	4,191,607	9,955	4,184,197
3	17,365	4,184,197	9,937	4,176,769
4	17,365	4,176,769	9,919	4,169,323
5	17,365	4,169,323	9,902	4,161,860
6	17,365	4,161,860	9,884	4,154,379
7	17,365	4,154,379	9,866	4,146,881
8	17,365	4,146,881	9,848	4,139,364
9	17,365	4,139,364	9,830	4,131,830
10	17,365	4,131,830	9,813	4,124,278
11	17,365	4,124,278	9,795	4,116,708
12	17,365	4,116,708	9,777	4,109,120

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	17,365	4,109,120	9,759	4,101,514
2	17,365	4,101,514	9,741	4,093,889
3	17,365	4,093,889	9,722	4,086,247
4	17,365	4,086,247	9,704	4,078,587
5	17,365	4,078,587	9,686	4,070,908
6	17,365	4,070,908	9,668	4,063,211
7	17,365	4,063,211	9,650	4,055,496
8	17,365	4,055,496	9,631	4,047,763
9	17,365	4,047,763	9,613	4,040,011
10	17,365	4,040,011	9,595	4,032,240
11	17,365	4,032,240	9,576	4,024,452
12	17,365	4,024,452	9,558	4,016,645

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	17,365	4,016,645	9,539	4,008,819
2	17,365	4,008,819	9,520	4,000,974
3	17,365	4,000,974	9,502	3,993,112
4	17,365	3,993,112	9,483	3,985,230
5	17,365	3,985,230	9,464	3,977,330
6	17,365	3,977,330	9,446	3,969,410
7	17,365	3,969,410	9,427	3,961,473
8	17,365	3,961,473	9,408	3,953,516
9	17,365	3,953,516	9,389	3,945,540
10	17,365	3,945,540	9,370	3,937,545
11	17,365	3,937,545	9,351	3,929,532
12	17,365	3,929,532	9,332	3,921,499

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	17,365	3,921,499	9,313	3,913,447
2	17,365	3,913,447	9,294	3,905,377
3	17,365	3,905,377	9,275	3,897,287
4	17,365	3,897,287	9,256	3,889,177
5	17,365	3,889,177	9,236	3,881,049
6	17,365	3,881,049	9,217	3,872,901
7	17,365	3,872,901	9,198	3,864,734
8	17,365	3,864,734	9,178	3,856,548
9	17,365	3,856,548	9,159	3,848,342
10	17,365	3,848,342	9,139	3,840,116
11	17,365	3,840,116	9,120	3,831,871
12	17,365	3,831,871	9,100	3,823,607

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	17,365	3,823,607	9,081	3,815,322
2	17,365	3,815,322	9,061	3,807,018
3	17,365	3,807,018	9,041	3,798,695
4	17,365	3,798,695	9,021	3,790,351
5	17,365	3,790,351	9,002	3,781,988
6	17,365	3,781,988	8,982	3,773,605
7	17,365	3,773,605	8,962	3,765,202
8	17,365	3,765,202	8,942	3,756,779
9	17,365	3,756,779	8,922	3,748,336
10	17,365	3,748,336	8,902	3,739,873
11	17,365	3,739,873	8,882	3,731,390
12	17,365	3,731,390	8,862	3,722,887

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	17,365	3,722,887	8,841	3,714,364
2	17,365	3,714,364	8,821	3,705,820
3	17,365	3,705,820	8,801	3,697,256
4	17,365	3,697,256	8,780	3,688,672
5	17,365	3,688,672	8,760	3,680,067
6	17,365	3,680,067	8,740	3,671,442
7	17,365	3,671,442	8,719	3,662,796
8	17,365	3,662,796	8,699	3,654,130
9	17,365	3,654,130	8,678	3,645,444
10	17,365	3,645,444	8,657	3,636,736
11	17,365	3,636,736	8,637	3,628,008
12	17,365	3,628,008	8,616	3,619,259

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	17,365	3,619,259	8,595	3,610,490
2	17,365	3,610,490	8,574	3,601,700
3	17,365	3,601,700	8,554	3,592,888
4	17,365	3,592,888	8,533	3,584,056
5	17,365	3,584,056	8,512	3,575,203
6	17,365	3,575,203	8,491	3,566,329
7	17,365	3,566,329	8,470	3,557,434
8	17,365	3,557,434	8,448	3,548,517
9	17,365	3,548,517	8,427	3,539,580
10	17,365	3,539,580	8,406	3,530,621
11	17,365	3,530,621	8,385	3,521,641
12	17,365	3,521,641	8,363	3,512,639

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	17,365	3,512,639	8,342	3,503,617
2	17,365	3,503,617	8,321	3,494,573
3	17,365	3,494,573	8,299	3,485,507
4	17,365	3,485,507	8,278	3,476,420
5	17,365	3,476,420	8,256	3,467,311
6	17,365	3,467,311	8,234	3,458,181
7	17,365	3,458,181	8,213	3,449,028
8	17,365	3,449,028	8,191	3,439,855
9	17,365	3,439,855	8,169	3,430,659
10	17,365	3,430,659	8,147	3,421,442
11	17,365	3,421,442	8,125	3,412,202
12	17,365	3,412,202	8,103	3,402,941

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	17,365	3,402,941	8,081	3,393,658
2	17,365	3,393,658	8,059	3,384,352
3	17,365	3,384,352	8,037	3,375,025
4	17,365	3,375,025	8,015	3,365,675
5	17,365	3,365,675	7,993	3,356,303
6	17,365	3,356,303	7,971	3,346,909
7	17,365	3,346,909	7,948	3,337,493
8	17,365	3,337,493	7,926	3,328,054
9	17,365	3,328,054	7,904	3,318,593
10	17,365	3,318,593	7,881	3,309,110
11	17,365	3,309,110	7,859	3,299,603
12	17,365	3,299,603	7,836	3,290,075

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	17,365	3,290,075	7,813	3,280,523
2	17,365	3,280,523	7,791	3,270,949
3	17,365	3,270,949	7,768	3,261,353
4	17,365	3,261,353	7,745	3,251,733
5	17,365	3,251,733	7,722	3,242,091
6	17,365	3,242,091	7,699	3,232,425
7	17,365	3,232,425	7,677	3,222,737
8	17,365	3,222,737	7,654	3,213,026
9	17,365	3,213,026	7,630	3,203,291
10	17,365	3,203,291	7,607	3,193,534
11	17,365	3,193,534	7,584	3,183,753
12	17,365	3,183,753	7,561	3,173,949

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	17,365	3,173,949	7,538	3,164,122
2	17,365	3,164,122	7,514	3,154,272
3	17,365	3,154,272	7,491	3,144,398
4	17,365	3,144,398	7,467	3,134,501
5	17,365	3,134,501	7,444	3,124,580
6	17,365	3,124,580	7,420	3,114,635
7	17,365	3,114,635	7,397	3,104,667
8	17,365	3,104,667	7,373	3,094,676
9	17,365	3,094,676	7,349	3,084,660
10	17,365	3,084,660	7,326	3,074,621
11	17,365	3,074,621	7,302	3,064,558
12	17,365	3,064,558	7,278	3,054,471

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	17,365	3,054,471	7,254	3,044,360
2	17,365	3,044,360	7,230	3,034,225
3	17,365	3,034,225	7,206	3,024,066
4	17,365	3,024,066	7,182	3,013,883
5	17,365	3,013,883	7,157	3,003,676
6	17,365	3,003,676	7,133	2,993,444
7	17,365	2,993,444	7,109	2,983,188
8	17,365	2,983,188	7,085	2,972,908
9	17,365	2,972,908	7,060	2,962,604
10	17,365	2,962,604	7,036	2,952,275
11	17,365	2,952,275	7,011	2,941,921
12	17,365	2,941,921	6,987	2,931,543

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	17,365	2,931,543	6,962	2,921,140
2	17,365	2,921,140	6,937	2,910,712
3	17,365	2,910,712	6,912	2,900,260
4	17,365	2,900,260	6,888	2,889,783
5	17,365	2,889,783	6,863	2,879,281
6	17,365	2,879,281	6,838	2,868,754
7	17,365	2,868,754	6,813	2,858,202
8	17,365	2,858,202	6,788	2,847,625
9	17,365	2,847,625	6,763	2,837,023
10	17,365	2,837,023	6,737	2,826,395
11	17,365	2,826,395	6,712	2,815,743
12	17,365	2,815,743	6,687	2,805,065

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	17,365	2,805,065	6,662	2,794,361
2	17,365	2,794,361	6,636	2,783,633
3	17,365	2,783,633	6,611	2,772,879
4	17,365	2,772,879	6,585	2,762,099
5	17,365	2,762,099	6,559	2,751,294
6	17,365	2,751,294	6,534	2,740,463
7	17,365	2,740,463	6,508	2,729,606
8	17,365	2,729,606	6,482	2,718,724
9	17,365	2,718,724	6,456	2,707,815
10	17,365	2,707,815	6,431	2,696,881
11	17,365	2,696,881	6,405	2,685,921
12	17,365	2,685,921	6,379	2,674,935

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	17,365	2,674,935	6,352	2,663,922
2	17,365	2,663,922	6,326	2,652,884
3	17,365	2,652,884	6,300	2,641,819
4	17,365	2,641,819	6,274	2,630,728
5	17,365	2,630,728	6,247	2,619,611
6	17,365	2,619,611	6,221	2,608,467
7	17,365	2,608,467	6,195	2,597,297
8	17,365	2,597,297	6,168	2,586,100
9	17,365	2,586,100	6,141	2,574,877
10	17,365	2,574,877	6,115	2,563,627
11	17,365	2,563,627	6,088	2,552,351
12	17,365	2,552,351	6,061	2,541,047

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	17,365	2,541,047	6,034	2,529,717
2	17,365	2,529,717	6,008	2,518,360
3	17,365	2,518,360	5,981	2,506,976
4	17,365	2,506,976	5,954	2,495,564
5	17,365	2,495,564	5,926	2,484,126
6	17,365	2,484,126	5,899	2,472,661
7	17,365	2,472,661	5,872	2,461,168
8	17,365	2,461,168	5,845	2,449,648
9	17,365	2,449,648	5,817	2,438,100
10	17,365	2,438,100	5,790	2,426,526
11	17,365	2,426,526	5,762	2,414,923
12	17,365	2,414,923	5,735	2,403,294

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	17,365	2,403,294	5,707	2,391,636
2	17,365	2,391,636	5,680	2,379,951
3	17,365	2,379,951	5,652	2,368,238
4	17,365	2,368,238	5,624	2,356,497
5	17,365	2,356,497	5,596	2,344,729
6	17,365	2,344,729	5,568	2,332,932
7	17,365	2,332,932	5,540	2,321,108
8	17,365	2,321,108	5,512	2,309,255
9	17,365	2,309,255	5,484	2,297,374
10	17,365	2,297,374	5,456	2,285,465
11	17,365	2,285,465	5,427	2,273,528
12	17,365	2,273,528	5,399	2,261,562

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	17,365	2,261,562	5,371	2,249,568
2	17,365	2,249,568	5,342	2,237,546
3	17,365	2,237,546	5,314	2,225,495
4	17,365	2,225,495	5,285	2,213,415
5	17,365	2,213,415	5,256	2,201,306
6	17,365	2,201,306	5,228	2,189,169
7	17,365	2,189,169	5,199	2,177,003
8	17,365	2,177,003	5,170	2,164,808
9	17,365	2,164,808	5,141	2,152,585
10	17,365	2,152,585	5,112	2,140,332
11	17,365	2,140,332	5,083	2,128,050
12	17,365	2,128,050	5,054	2,115,739

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	17,365	2,115,739	5,024	2,103,398
2	17,365	2,103,398	4,995	2,091,028
3	17,365	2,091,028	4,966	2,078,629
4	17,365	2,078,629	4,936	2,066,201
5	17,365	2,066,201	4,907	2,053,743
6	17,365	2,053,743	4,877	2,041,255
7	17,365	2,041,255	4,847	2,028,738
8	17,365	2,028,738	4,818	2,016,191
9	17,365	2,016,191	4,788	2,003,614
10	17,365	2,003,614	4,758	1,991,007
11	17,365	1,991,007	4,728	1,978,371
12	17,365	1,978,371	4,698	1,965,704

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	17,365	1,965,704	4,668	1,953,007
2	17,365	1,953,007	4,638	1,940,280
3	17,365	1,940,280	4,608	1,927,523
4	17,365	1,927,523	4,577	1,914,736
5	17,365	1,914,736	4,547	1,901,918
6	17,365	1,901,918	4,517	1,889,070
7	17,365	1,889,070	4,486	1,876,191
8	17,365	1,876,191	4,455	1,863,282
9	17,365	1,863,282	4,425	1,850,342
10	17,365	1,850,342	4,394	1,837,371
11	17,365	1,837,371	4,363	1,824,370
12	17,365	1,824,370	4,332	1,811,337

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	17,365	1,811,337	4,301	1,798,274
2	17,365	1,798,274	4,270	1,785,180
3	17,365	1,785,180	4,239	1,772,054
4	17,365	1,772,054	4,208	1,758,897
5	17,365	1,758,897	4,177	1,745,710
6	17,365	1,745,710	4,146	1,732,490
7	17,365	1,732,490	4,114	1,719,240
8	17,365	1,719,240	4,083	1,705,958
9	17,365	1,705,958	4,051	1,692,644
10	17,365	1,692,644	4,020	1,679,299
11	17,365	1,679,299	3,988	1,665,922
12	17,365	1,665,922	3,956	1,652,513

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	17,365	1,652,513	3,924	1,639,073
2	17,365	1,639,073	3,892	1,625,600
3	17,365	1,625,600	3,860	1,612,096
4	17,365	1,612,096	3,828	1,598,559
5	17,365	1,598,559	3,796	1,584,990
6	17,365	1,584,990	3,764	1,571,389
7	17,365	1,571,389	3,732	1,557,756
8	17,365	1,557,756	3,699	1,544,091
9	17,365	1,544,091	3,667	1,530,393
10	17,365	1,530,393	3,634	1,516,662
11	17,365	1,516,662	3,602	1,502,899
12	17,365	1,502,899	3,569	1,489,103

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	17,365	1,489,103	3,536	1,475,274
2	17,365	1,475,274	3,503	1,461,413
3	17,365	1,461,413	3,470	1,447,518
4	17,365	1,447,518	3,437	1,433,591
5	17,365	1,433,591	3,404	1,419,630
6	17,365	1,419,630	3,371	1,405,637
7	17,365	1,405,637	3,338	1,391,610
8	17,365	1,391,610	3,305	1,377,550
9	17,365	1,377,550	3,271	1,363,456
10	17,365	1,363,456	3,238	1,349,329
11	17,365	1,349,329	3,204	1,335,168
12	17,365	1,335,168	3,171	1,320,974

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	17,365	1,320,974	3,137	1,306,746
2	17,365	1,306,746	3,103	1,292,484
3	17,365	1,292,484	3,069	1,278,189
4	17,365	1,278,189	3,035	1,263,859
5	17,365	1,263,859	3,001	1,249,496
6	17,365	1,249,496	2,967	1,235,098
7	17,365	1,235,098	2,933	1,220,666
8	17,365	1,220,666	2,899	1,206,200
9	17,365	1,206,200	2,864	1,191,699
10	17,365	1,191,699	2,830	1,177,164
11	17,365	1,177,164	2,795	1,162,595
12	17,365	1,162,595	2,761	1,147,991

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	17,365	1,147,991	2,726	1,133,352
2	17,365	1,133,352	2,691	1,118,678
3	17,365	1,118,678	2,656	1,103,970
4	17,365	1,103,970	2,621	1,089,227
5	17,365	1,089,227	2,586	1,074,448
6	17,365	1,074,448	2,551	1,059,635
7	17,365	1,059,635	2,516	1,044,786
8	17,365	1,044,786	2,481	1,029,902
9	17,365	1,029,902	2,446	1,014,983
10	17,365	1,014,983	2,410	1,000,028
11	17,365	1,000,028	2,375	985,038
12	17,365	985,038	2,339	970,012

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	17,365	970,012	2,303	954,951
2	17,365	954,951	2,268	939,853
3	17,365	939,853	2,232	924,720
4	17,365	924,720	2,196	909,551
5	17,365	909,551	2,160	894,346
6	17,365	894,346	2,124	879,105
7	17,365	879,105	2,087	863,828
8	17,365	863,828	2,051	848,514
9	17,365	848,514	2,015	833,164
10	17,365	833,164	1,978	817,777
11	17,365	817,777	1,942	802,354
12	17,365	802,354	1,905	786,895

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	17,365	786,895	1,868	771,398
2	17,365	771,398	1,832	755,865
3	17,365	755,865	1,795	740,295
4	17,365	740,295	1,758	724,688
5	17,365	724,688	1,721	709,044
6	17,365	709,044	1,683	693,362
7	17,365	693,362	1,646	677,644
8	17,365	677,644	1,609	661,888
9	17,365	661,888	1,571	646,095
10	17,365	646,095	1,534	630,264
11	17,365	630,264	1,496	614,395
12	17,365	614,395	1,459	598,489

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	17,365	598,489	1,421	582,546
2	17,365	582,546	1,383	566,564
3	17,365	566,564	1,345	550,544
4	17,365	550,544	1,307	534,486
5	17,365	534,486	1,269	518,391
6	17,365	518,391	1,231	502,256
7	17,365	502,256	1,192	486,084
8	17,365	486,084	1,154	469,873
9	17,365	469,873	1,115	453,624
10	17,365	453,624	1,077	437,336
11	17,365	437,336	1,038	421,009
12	17,365	421,009	999	404,644

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	17,365	404,644	961	388,240
2	17,365	388,240	922	371,797
3	17,365	371,797	883	355,314
4	17,365	355,314	843	338,793
5	17,365	338,793	804	322,232
6	17,365	322,232	765	305,632
7	17,365	305,632	725	288,993
8	17,365	288,993	686	272,314
9	17,365	272,314	646	255,595
10	17,365	255,595	607	238,837
11	17,365	238,837	567	222,039
12	17,365	222,039	527	205,201

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	17,365	205,201	487	188,323
2	17,365	188,323	447	171,405
3	17,365	171,405	407	154,447
4	17,365	154,447	366	137,449
5	17,365	137,449	326	120,410
6	17,365	120,410	285	103,331
7	17,365	103,331	245	86,211
8	17,365	86,211	204	69,050
9	17,365	69,050	163	51,849
10	17,365	51,849	123	34,607
11	17,365	34,607	82	17,324
12	17,365	17,324	41	6

Bridget Kambari

Branch Manager

UAE > Dubai > Palm Jumeirah > The Crescent > Kempinski Palm Residence

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

Fully Furnished || Sea View || Luxurious Living || Palm Jumeirah

Preferences

Quick Menu

Contact Us

RERA No. 1238