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

[LN004632]

AED14,458,000

For Sale

Ready

4,519 ft²

Overview

Sherwoods International Properties is pleased to offer you for sale an amazing and spacious 4 Bedroom apartment available in Palm Jumeirah Experience Luxury Living at Kempinski Palm Jumeirah 🌴✨ Discover the epitome of elegance and comfort in our exclusive residences at Kempinski Palm Jumeirah, featuring a private pool and a dedicated maid’s room. 🏡 Key Features: ✔️ Spacious & Elegant Residences – Designed with sophistication and comfort in mind ✔️ Private Pool – Enjoy breathtaking views in your personal oasis ✔️ Maid’s Room – Added convenience for seamless living ✔️ Beachfront Location – Direct access to pristine beaches ✔️ 5-Star Hotel Amenities – Concierge, spa, world-class dining, and more Live the dream in one of Dubai’s most prestigious addresses! 🌊🏖️

Property Details

Property ID
LN004632
Property Type
Apartment
Property Status
For Sale
Year Built
0

Facts and Features

Built in wardrobes

Fully fitted kitchen

Fully furnished

On mid floor

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	29,896	7,229,000	17,168	7,216,272
2	29,896	7,216,272	17,138	7,203,515
3	29,896	7,203,515	17,108	7,190,727
4	29,896	7,190,727	17,077	7,177,909
5	29,896	7,177,909	17,047	7,165,061
6	29,896	7,165,061	17,017	7,152,182
7	29,896	7,152,182	16,986	7,139,272
8	29,896	7,139,272	16,955	7,126,332
9	29,896	7,126,332	16,925	7,113,361
10	29,896	7,113,361	16,894	7,100,359
11	29,896	7,100,359	16,863	7,087,326
12	29,896	7,087,326	16,832	7,074,262

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	29,896	7,074,262	16,801	7,061,168
2	29,896	7,061,168	16,770	7,048,042
3	29,896	7,048,042	16,739	7,034,885
4	29,896	7,034,885	16,707	7,021,697
5	29,896	7,021,697	16,676	7,008,477
6	29,896	7,008,477	16,645	6,995,226
7	29,896	6,995,226	16,613	6,981,944
8	29,896	6,981,944	16,582	6,968,630
9	29,896	6,968,630	16,550	6,955,284
10	29,896	6,955,284	16,518	6,941,907
11	29,896	6,941,907	16,487	6,928,498
12	29,896	6,928,498	16,455	6,915,057

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	29,896	6,915,057	16,423	6,901,584
2	29,896	6,901,584	16,391	6,888,080
3	29,896	6,888,080	16,359	6,874,543
4	29,896	6,874,543	16,327	6,860,974
5	29,896	6,860,974	16,294	6,847,372
6	29,896	6,847,372	16,262	6,833,739
7	29,896	6,833,739	16,230	6,820,073
8	29,896	6,820,073	16,197	6,806,375
9	29,896	6,806,375	16,165	6,792,644
10	29,896	6,792,644	16,132	6,778,880
11	29,896	6,778,880	16,099	6,765,084
12	29,896	6,765,084	16,067	6,751,255

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	29,896	6,751,255	16,034	6,737,393
2	29,896	6,737,393	16,001	6,723,498
3	29,896	6,723,498	15,968	6,709,571
4	29,896	6,709,571	15,935	6,695,610
5	29,896	6,695,610	15,902	6,681,616
6	29,896	6,681,616	15,868	6,667,589
7	29,896	6,667,589	15,835	6,653,528
8	29,896	6,653,528	15,802	6,639,434
9	29,896	6,639,434	15,768	6,625,307
10	29,896	6,625,307	15,735	6,611,146
11	29,896	6,611,146	15,701	6,596,951
12	29,896	6,596,951	15,667	6,582,723

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	29,896	6,582,723	15,633	6,568,461
2	29,896	6,568,461	15,600	6,554,165
3	29,896	6,554,165	15,566	6,539,835
4	29,896	6,539,835	15,532	6,525,471
5	29,896	6,525,471	15,497	6,511,073
6	29,896	6,511,073	15,463	6,496,641
7	29,896	6,496,641	15,429	6,482,174
8	29,896	6,482,174	15,395	6,467,673
9	29,896	6,467,673	15,360	6,453,138
10	29,896	6,453,138	15,326	6,438,568
11	29,896	6,438,568	15,291	6,423,963
12	29,896	6,423,963	15,256	6,409,324

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	29,896	6,409,324	15,222	6,394,650
2	29,896	6,394,650	15,187	6,379,942
3	29,896	6,379,942	15,152	6,365,198
4	29,896	6,365,198	15,117	6,350,419
5	29,896	6,350,419	15,082	6,335,605
6	29,896	6,335,605	15,047	6,320,756
7	29,896	6,320,756	15,011	6,305,872
8	29,896	6,305,872	14,976	6,290,952
9	29,896	6,290,952	14,941	6,275,997
10	29,896	6,275,997	14,905	6,261,007
11	29,896	6,261,007	14,869	6,245,981
12	29,896	6,245,981	14,834	6,230,919

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	29,896	6,230,919	14,798	6,215,821
2	29,896	6,215,821	14,762	6,200,688
3	29,896	6,200,688	14,726	6,185,518
4	29,896	6,185,518	14,690	6,170,313
5	29,896	6,170,313	14,654	6,155,071
6	29,896	6,155,071	14,618	6,139,793
7	29,896	6,139,793	14,582	6,124,479
8	29,896	6,124,479	14,545	6,109,129
9	29,896	6,109,129	14,509	6,093,742
10	29,896	6,093,742	14,472	6,078,319
11	29,896	6,078,319	14,436	6,062,859
12	29,896	6,062,859	14,399	6,047,362

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	29,896	6,047,362	14,362	6,031,828
2	29,896	6,031,828	14,325	6,016,258
3	29,896	6,016,258	14,288	6,000,650
4	29,896	6,000,650	14,251	5,985,006
5	29,896	5,985,006	14,214	5,969,324
6	29,896	5,969,324	14,177	5,953,605
7	29,896	5,953,605	14,139	5,937,849
8	29,896	5,937,849	14,102	5,922,055
9	29,896	5,922,055	14,064	5,906,224
10	29,896	5,906,224	14,027	5,890,355
11	29,896	5,890,355	13,989	5,874,449
12	29,896	5,874,449	13,951	5,858,505

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	29,896	5,858,505	13,913	5,842,523
2	29,896	5,842,523	13,875	5,826,502
3	29,896	5,826,502	13,837	5,810,444
4	29,896	5,810,444	13,799	5,794,348
5	29,896	5,794,348	13,761	5,778,214
6	29,896	5,778,214	13,723	5,762,041
7	29,896	5,762,041	13,684	5,745,830
8	29,896	5,745,830	13,646	5,729,580
9	29,896	5,729,580	13,607	5,713,292
10	29,896	5,713,292	13,569	5,696,965
11	29,896	5,696,965	13,530	5,680,599
12	29,896	5,680,599	13,491	5,664,194

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	29,896	5,664,194	13,452	5,647,751
2	29,896	5,647,751	13,413	5,631,268
3	29,896	5,631,268	13,374	5,614,746
4	29,896	5,614,746	13,335	5,598,185
5	29,896	5,598,185	13,295	5,581,585
6	29,896	5,581,585	13,256	5,564,945
7	29,896	5,564,945	13,216	5,548,266
8	29,896	5,548,266	13,177	5,531,547
9	29,896	5,531,547	13,137	5,514,788
10	29,896	5,514,788	13,097	5,497,990
11	29,896	5,497,990	13,057	5,481,151
12	29,896	5,481,151	13,017	5,464,273

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	29,896	5,464,273	12,977	5,447,354
2	29,896	5,447,354	12,937	5,430,396
3	29,896	5,430,396	12,897	5,413,397
4	29,896	5,413,397	12,856	5,396,358
5	29,896	5,396,358	12,816	5,379,278
6	29,896	5,379,278	12,775	5,362,158
7	29,896	5,362,158	12,735	5,344,997
8	29,896	5,344,997	12,694	5,327,795
9	29,896	5,327,795	12,653	5,310,553
10	29,896	5,310,553	12,612	5,293,269
11	29,896	5,293,269	12,571	5,275,945
12	29,896	5,275,945	12,530	5,258,579

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	29,896	5,258,579	12,489	5,241,172
2	29,896	5,241,172	12,447	5,223,724
3	29,896	5,223,724	12,406	5,206,234
4	29,896	5,206,234	12,364	5,188,703
5	29,896	5,188,703	12,323	5,171,130
6	29,896	5,171,130	12,281	5,153,515
7	29,896	5,153,515	12,239	5,135,859
8	29,896	5,135,859	12,197	5,118,160
9	29,896	5,118,160	12,155	5,100,420
10	29,896	5,100,420	12,113	5,082,637
11	29,896	5,082,637	12,071	5,064,812
12	29,896	5,064,812	12,028	5,046,945

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	29,896	5,046,945	11,986	5,029,036
2	29,896	5,029,036	11,943	5,011,084
3	29,896	5,011,084	11,901	4,993,089
4	29,896	4,993,089	11,858	4,975,051
5	29,896	4,975,051	11,815	4,956,971
6	29,896	4,956,971	11,772	4,938,848
7	29,896	4,938,848	11,729	4,920,682
8	29,896	4,920,682	11,686	4,902,472
9	29,896	4,902,472	11,643	4,884,219
10	29,896	4,884,219	11,600	4,865,923
11	29,896	4,865,923	11,556	4,847,584
12	29,896	4,847,584	11,513	4,829,201

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	29,896	4,829,201	11,469	4,810,774
2	29,896	4,810,774	11,425	4,792,304
3	29,896	4,792,304	11,381	4,773,789
4	29,896	4,773,789	11,337	4,755,231
5	29,896	4,755,231	11,293	4,736,629
6	29,896	4,736,629	11,249	4,717,982
7	29,896	4,717,982	11,205	4,699,291
8	29,896	4,699,291	11,160	4,680,556
9	29,896	4,680,556	11,116	4,661,776
10	29,896	4,661,776	11,071	4,642,952
11	29,896	4,642,952	11,027	4,624,083
12	29,896	4,624,083	10,982	4,605,169

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	29,896	4,605,169	10,937	4,586,210
2	29,896	4,586,210	10,892	4,567,206
3	29,896	4,567,206	10,847	4,548,157
4	29,896	4,548,157	10,801	4,529,063
5	29,896	4,529,063	10,756	4,509,924
6	29,896	4,509,924	10,711	4,490,739
7	29,896	4,490,739	10,665	4,471,508
8	29,896	4,471,508	10,619	4,452,232
9	29,896	4,452,232	10,574	4,432,910
10	29,896	4,432,910	10,528	4,413,542
11	29,896	4,413,542	10,482	4,394,128
12	29,896	4,394,128	10,436	4,374,668

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	29,896	4,374,668	10,389	4,355,162
2	29,896	4,355,162	10,343	4,335,609
3	29,896	4,335,609	10,297	4,316,010
4	29,896	4,316,010	10,250	4,296,365
5	29,896	4,296,365	10,203	4,276,673
6	29,896	4,276,673	10,157	4,256,934
7	29,896	4,256,934	10,110	4,237,148
8	29,896	4,237,148	10,063	4,217,315
9	29,896	4,217,315	10,016	4,197,435
10	29,896	4,197,435	9,968	4,177,508
11	29,896	4,177,508	9,921	4,157,533
12	29,896	4,157,533	9,874	4,137,511

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	29,896	4,137,511	9,826	4,117,442
2	29,896	4,117,442	9,778	4,097,325
3	29,896	4,097,325	9,731	4,077,160
4	29,896	4,077,160	9,683	4,056,947
5	29,896	4,056,947	9,635	4,036,686
6	29,896	4,036,686	9,587	4,016,377
7	29,896	4,016,377	9,538	3,996,020
8	29,896	3,996,020	9,490	3,975,615
9	29,896	3,975,615	9,442	3,955,161
10	29,896	3,955,161	9,393	3,934,658
11	29,896	3,934,658	9,344	3,914,107
12	29,896	3,914,107	9,296	3,893,507

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	29,896	3,893,507	9,247	3,872,858
2	29,896	3,872,858	9,198	3,852,160
3	29,896	3,852,160	9,148	3,831,413
4	29,896	3,831,413	9,099	3,810,616
5	29,896	3,810,616	9,050	3,789,770
6	29,896	3,789,770	9,000	3,768,875
7	29,896	3,768,875	8,951	3,747,930
8	29,896	3,747,930	8,901	3,726,935
9	29,896	3,726,935	8,851	3,705,891
10	29,896	3,705,891	8,801	3,684,796
11	29,896	3,684,796	8,751	3,663,651
12	29,896	3,663,651	8,701	3,642,457

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	29,896	3,642,457	8,650	3,621,211
2	29,896	3,621,211	8,600	3,599,916
3	29,896	3,599,916	8,549	3,578,569
4	29,896	3,578,569	8,499	3,557,172
5	29,896	3,557,172	8,448	3,535,725
6	29,896	3,535,725	8,397	3,514,226
7	29,896	3,514,226	8,346	3,492,676
8	29,896	3,492,676	8,295	3,471,075
9	29,896	3,471,075	8,243	3,449,423
10	29,896	3,449,423	8,192	3,427,719
11	29,896	3,427,719	8,140	3,405,964
12	29,896	3,405,964	8,089	3,384,157

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	29,896	3,384,157	8,037	3,362,298
2	29,896	3,362,298	7,985	3,340,388
3	29,896	3,340,388	7,933	3,318,425
4	29,896	3,318,425	7,881	3,296,410
5	29,896	3,296,410	7,828	3,274,343
6	29,896	3,274,343	7,776	3,252,224
7	29,896	3,252,224	7,724	3,230,052
8	29,896	3,230,052	7,671	3,207,827
9	29,896	3,207,827	7,618	3,185,550
10	29,896	3,185,550	7,565	3,163,219
11	29,896	3,163,219	7,512	3,140,836
12	29,896	3,140,836	7,459	3,118,399

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	29,896	3,118,399	7,406	3,095,909
2	29,896	3,095,909	7,352	3,073,366
3	29,896	3,073,366	7,299	3,050,769
4	29,896	3,050,769	7,245	3,028,119
5	29,896	3,028,119	7,191	3,005,415
6	29,896	3,005,415	7,137	2,982,656
7	29,896	2,982,656	7,083	2,959,844
8	29,896	2,959,844	7,029	2,936,978
9	29,896	2,936,978	6,975	2,914,057
10	29,896	2,914,057	6,920	2,891,082
11	29,896	2,891,082	6,866	2,868,052
12	29,896	2,868,052	6,811	2,844,968

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	29,896	2,844,968	6,756	2,821,828
2	29,896	2,821,828	6,701	2,798,634
3	29,896	2,798,634	6,646	2,775,385
4	29,896	2,775,385	6,591	2,752,080
5	29,896	2,752,080	6,536	2,728,720
6	29,896	2,728,720	6,480	2,705,305
7	29,896	2,705,305	6,425	2,681,834
8	29,896	2,681,834	6,369	2,658,307
9	29,896	2,658,307	6,313	2,634,725
10	29,896	2,634,725	6,257	2,611,086
11	29,896	2,611,086	6,201	2,587,391
12	29,896	2,587,391	6,145	2,563,640

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	29,896	2,563,640	6,088	2,539,833
2	29,896	2,539,833	6,032	2,515,969
3	29,896	2,515,969	5,975	2,492,048
4	29,896	2,492,048	5,918	2,468,071
5	29,896	2,468,071	5,861	2,444,037
6	29,896	2,444,037	5,804	2,419,945
7	29,896	2,419,945	5,747	2,395,796
8	29,896	2,395,796	5,690	2,371,590
9	29,896	2,371,590	5,632	2,347,327
10	29,896	2,347,327	5,574	2,323,006
11	29,896	2,323,006	5,517	2,298,627
12	29,896	2,298,627	5,459	2,274,190

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	29,896	2,274,190	5,401	2,249,695
2	29,896	2,249,695	5,343	2,225,142
3	29,896	2,225,142	5,284	2,200,531
4	29,896	2,200,531	5,226	2,175,861
5	29,896	2,175,861	5,167	2,151,132
6	29,896	2,151,132	5,108	2,126,345
7	29,896	2,126,345	5,050	2,101,499
8	29,896	2,101,499	4,991	2,076,594
9	29,896	2,076,594	4,931	2,051,630
10	29,896	2,051,630	4,872	2,026,607
11	29,896	2,026,607	4,813	2,001,524
12	29,896	2,001,524	4,753	1,976,381

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	29,896	1,976,381	4,693	1,951,179
2	29,896	1,951,179	4,634	1,925,917
3	29,896	1,925,917	4,574	1,900,595
4	29,896	1,900,595	4,513	1,875,213
5	29,896	1,875,213	4,453	1,849,771
6	29,896	1,849,771	4,393	1,824,268
7	29,896	1,824,268	4,332	1,798,704
8	29,896	1,798,704	4,271	1,773,080
9	29,896	1,773,080	4,211	1,747,395
10	29,896	1,747,395	4,150	1,721,649
11	29,896	1,721,649	4,088	1,695,842
12	29,896	1,695,842	4,027	1,669,974

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	29,896	1,669,974	3,966	1,644,044
2	29,896	1,644,044	3,904	1,618,052
3	29,896	1,618,052	3,842	1,591,999
4	29,896	1,591,999	3,780	1,565,884
5	29,896	1,565,884	3,718	1,539,707
6	29,896	1,539,707	3,656	1,513,468
7	29,896	1,513,468	3,594	1,487,166
8	29,896	1,487,166	3,532	1,460,802
9	29,896	1,460,802	3,469	1,434,376
10	29,896	1,434,376	3,406	1,407,886
11	29,896	1,407,886	3,343	1,381,334
12	29,896	1,381,334	3,280	1,354,718

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	29,896	1,354,718	3,217	1,328,040
2	29,896	1,328,040	3,154	1,301,298
3	29,896	1,301,298	3,090	1,274,492
4	29,896	1,274,492	3,026	1,247,623
5	29,896	1,247,623	2,963	1,220,690
6	29,896	1,220,690	2,899	1,193,693
7	29,896	1,193,693	2,835	1,166,632
8	29,896	1,166,632	2,770	1,139,507
9	29,896	1,139,507	2,706	1,112,317
10	29,896	1,112,317	2,641	1,085,063
11	29,896	1,085,063	2,577	1,057,744
12	29,896	1,057,744	2,512	1,030,360

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	29,896	1,030,360	2,447	1,002,911
2	29,896	1,002,911	2,381	975,397
3	29,896	975,397	2,316	947,817
4	29,896	947,817	2,251	920,172
5	29,896	920,172	2,185	892,462
6	29,896	892,462	2,119	864,685
7	29,896	864,685	2,053	836,843
8	29,896	836,843	1,987	808,934
9	29,896	808,934	1,921	780,959
10	29,896	780,959	1,854	752,918
11	29,896	752,918	1,788	724,810
12	29,896	724,810	1,721	696,636

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	29,896	696,636	1,654	668,394
2	29,896	668,394	1,587	640,085
3	29,896	640,085	1,520	611,710
4	29,896	611,710	1,452	583,266
5	29,896	583,266	1,385	554,755
6	29,896	554,755	1,317	526,177
7	29,896	526,177	1,249	497,531
8	29,896	497,531	1,181	468,816
9	29,896	468,816	1,113	440,034
10	29,896	440,034	1,045	411,183
11	29,896	411,183	976	382,263
12	29,896	382,263	907	353,275

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	29,896	353,275	839	324,218
2	29,896	324,218	770	295,092
3	29,896	295,092	700	265,897
4	29,896	265,897	631	236,632
5	29,896	236,632	562	207,298
6	29,896	207,298	492	177,894
7	29,896	177,894	422	148,421
8	29,896	148,421	352	118,877
9	29,896	118,877	282	89,263
10	29,896	89,263	212	59,579
11	29,896	59,579	141	29,825
12	29,896	29,825	70	1

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