Overview

Property Details

Features

Additional Info

Mortgage Calculator

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

Fully Furnished || Sea View || Luxurious Living

[LN004631]

AED8,500,000

For Sale

Ready

3,880 ft²

Overview

Sherwoods International Properties is pleased to offer you for sale an amazing and spacious 2 Beds and maid room 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! 🌊🏖️ 📞 Contact us now to book your private viewing!

Property Details

Property ID
LN004631
Property Type
Apartment
Property Status
For Sale
Year Built
0

Facts and Features

Fully fitted kitchen

Fully furnished

On low floor

Private swimming pool

Maid's room

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	17,576	4,250,000	10,093	4,242,517
2	17,576	4,242,517	10,075	4,235,017
3	17,576	4,235,017	10,058	4,227,499
4	17,576	4,227,499	10,040	4,219,963
5	17,576	4,219,963	10,022	4,212,409
6	17,576	4,212,409	10,004	4,204,837
7	17,576	4,204,837	9,986	4,197,248
8	17,576	4,197,248	9,968	4,189,640
9	17,576	4,189,640	9,950	4,182,014
10	17,576	4,182,014	9,932	4,174,370
11	17,576	4,174,370	9,914	4,166,708
12	17,576	4,166,708	9,895	4,159,028

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	17,576	4,159,028	9,877	4,151,330
2	17,576	4,151,330	9,859	4,143,613
3	17,576	4,143,613	9,841	4,135,878
4	17,576	4,135,878	9,822	4,128,124
5	17,576	4,128,124	9,804	4,120,352
6	17,576	4,120,352	9,785	4,112,562
7	17,576	4,112,562	9,767	4,104,753
8	17,576	4,104,753	9,748	4,096,926
9	17,576	4,096,926	9,730	4,089,080
10	17,576	4,089,080	9,711	4,081,215
11	17,576	4,081,215	9,692	4,073,332
12	17,576	4,073,332	9,674	4,065,430

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	17,576	4,065,430	9,655	4,057,509
2	17,576	4,057,509	9,636	4,049,569
3	17,576	4,049,569	9,617	4,041,611
4	17,576	4,041,611	9,598	4,033,634
5	17,576	4,033,634	9,579	4,025,637
6	17,576	4,025,637	9,560	4,017,622
7	17,576	4,017,622	9,541	4,009,588
8	17,576	4,009,588	9,522	4,001,534
9	17,576	4,001,534	9,503	3,993,462
10	17,576	3,993,462	9,484	3,985,370
11	17,576	3,985,370	9,465	3,977,259
12	17,576	3,977,259	9,445	3,969,129

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	17,576	3,969,129	9,426	3,960,979
2	17,576	3,960,979	9,407	3,952,810
3	17,576	3,952,810	9,387	3,944,622
4	17,576	3,944,622	9,368	3,936,414
5	17,576	3,936,414	9,348	3,928,187
6	17,576	3,928,187	9,329	3,919,940
7	17,576	3,919,940	9,309	3,911,674
8	17,576	3,911,674	9,290	3,903,388
9	17,576	3,903,388	9,270	3,895,083
10	17,576	3,895,083	9,250	3,886,757
11	17,576	3,886,757	9,231	3,878,412
12	17,576	3,878,412	9,211	3,870,047

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	17,576	3,870,047	9,191	3,861,662
2	17,576	3,861,662	9,171	3,853,258
3	17,576	3,853,258	9,151	3,844,833
4	17,576	3,844,833	9,131	3,836,388
5	17,576	3,836,388	9,111	3,827,923
6	17,576	3,827,923	9,091	3,819,438
7	17,576	3,819,438	9,071	3,810,933
8	17,576	3,810,933	9,050	3,802,408
9	17,576	3,802,408	9,030	3,793,863
10	17,576	3,793,863	9,010	3,785,297
11	17,576	3,785,297	8,990	3,776,711
12	17,576	3,776,711	8,969	3,768,104

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	17,576	3,768,104	8,949	3,759,477
2	17,576	3,759,477	8,928	3,750,830
3	17,576	3,750,830	8,908	3,742,162
4	17,576	3,742,162	8,887	3,733,473
5	17,576	3,733,473	8,867	3,724,764
6	17,576	3,724,764	8,846	3,716,034
7	17,576	3,716,034	8,825	3,707,284
8	17,576	3,707,284	8,804	3,698,512
9	17,576	3,698,512	8,783	3,689,720
10	17,576	3,689,720	8,763	3,680,907
11	17,576	3,680,907	8,742	3,672,073
12	17,576	3,672,073	8,721	3,663,218

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	17,576	3,663,218	8,700	3,654,342
2	17,576	3,654,342	8,679	3,645,445
3	17,576	3,645,445	8,657	3,636,527
4	17,576	3,636,527	8,636	3,627,587
5	17,576	3,627,587	8,615	3,618,627
6	17,576	3,618,627	8,594	3,609,645
7	17,576	3,609,645	8,572	3,600,641
8	17,576	3,600,641	8,551	3,591,617
9	17,576	3,591,617	8,530	3,582,571
10	17,576	3,582,571	8,508	3,573,503
11	17,576	3,573,503	8,487	3,564,414
12	17,576	3,564,414	8,465	3,555,303

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	17,576	3,555,303	8,443	3,546,171
2	17,576	3,546,171	8,422	3,537,017
3	17,576	3,537,017	8,400	3,527,841
4	17,576	3,527,841	8,378	3,518,643
5	17,576	3,518,643	8,356	3,509,424
6	17,576	3,509,424	8,334	3,500,183
7	17,576	3,500,183	8,312	3,490,919
8	17,576	3,490,919	8,290	3,481,634
9	17,576	3,481,634	8,268	3,472,327
10	17,576	3,472,327	8,246	3,462,997
11	17,576	3,462,997	8,224	3,453,646
12	17,576	3,453,646	8,202	3,444,272

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	17,576	3,444,272	8,180	3,434,876
2	17,576	3,434,876	8,157	3,425,458
3	17,576	3,425,458	8,135	3,416,017
4	17,576	3,416,017	8,113	3,406,554
5	17,576	3,406,554	8,090	3,397,068
6	17,576	3,397,068	8,068	3,387,560
7	17,576	3,387,560	8,045	3,378,029
8	17,576	3,378,029	8,022	3,368,476
9	17,576	3,368,476	8,000	3,358,900
10	17,576	3,358,900	7,977	3,349,301
11	17,576	3,349,301	7,954	3,339,680
12	17,576	3,339,680	7,931	3,330,035

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	17,576	3,330,035	7,908	3,320,368
2	17,576	3,320,368	7,885	3,310,677
3	17,576	3,310,677	7,862	3,300,964
4	17,576	3,300,964	7,839	3,291,228
5	17,576	3,291,228	7,816	3,281,468
6	17,576	3,281,468	7,793	3,271,685
7	17,576	3,271,685	7,770	3,261,880
8	17,576	3,261,880	7,746	3,252,050
9	17,576	3,252,050	7,723	3,242,198
10	17,576	3,242,198	7,700	3,232,322
11	17,576	3,232,322	7,676	3,222,422
12	17,576	3,222,422	7,653	3,212,499

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	17,576	3,212,499	7,629	3,202,553
2	17,576	3,202,553	7,606	3,192,583
3	17,576	3,192,583	7,582	3,182,589
4	17,576	3,182,589	7,558	3,172,571
5	17,576	3,172,571	7,534	3,162,530
6	17,576	3,162,530	7,511	3,152,465
7	17,576	3,152,465	7,487	3,142,376
8	17,576	3,142,376	7,463	3,132,263
9	17,576	3,132,263	7,439	3,122,126
10	17,576	3,122,126	7,415	3,111,965
11	17,576	3,111,965	7,390	3,101,779
12	17,576	3,101,779	7,366	3,091,570

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	17,576	3,091,570	7,342	3,081,336
2	17,576	3,081,336	7,318	3,071,078
3	17,576	3,071,078	7,293	3,060,796
4	17,576	3,060,796	7,269	3,050,489
5	17,576	3,050,489	7,244	3,040,158
6	17,576	3,040,158	7,220	3,029,802
7	17,576	3,029,802	7,195	3,019,421
8	17,576	3,019,421	7,171	3,009,016
9	17,576	3,009,016	7,146	2,998,587
10	17,576	2,998,587	7,121	2,988,132
11	17,576	2,988,132	7,096	2,977,653
12	17,576	2,977,653	7,071	2,967,148

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	17,576	2,967,148	7,046	2,956,619
2	17,576	2,956,619	7,021	2,946,065
3	17,576	2,946,065	6,996	2,935,486
4	17,576	2,935,486	6,971	2,924,881
5	17,576	2,924,881	6,946	2,914,252
6	17,576	2,914,252	6,921	2,903,597
7	17,576	2,903,597	6,896	2,892,917
8	17,576	2,892,917	6,870	2,882,211
9	17,576	2,882,211	6,845	2,871,480
10	17,576	2,871,480	6,819	2,860,724
11	17,576	2,860,724	6,794	2,849,942
12	17,576	2,849,942	6,768	2,839,134

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	17,576	2,839,134	6,742	2,828,301
2	17,576	2,828,301	6,717	2,817,442
3	17,576	2,817,442	6,691	2,806,557
4	17,576	2,806,557	6,665	2,795,647
5	17,576	2,795,647	6,639	2,784,710
6	17,576	2,784,710	6,613	2,773,748
7	17,576	2,773,748	6,587	2,762,759
8	17,576	2,762,759	6,561	2,751,745
9	17,576	2,751,745	6,535	2,740,704
10	17,576	2,740,704	6,509	2,729,637
11	17,576	2,729,637	6,482	2,718,543
12	17,576	2,718,543	6,456	2,707,424

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	17,576	2,707,424	6,430	2,696,278
2	17,576	2,696,278	6,403	2,685,105
3	17,576	2,685,105	6,377	2,673,906
4	17,576	2,673,906	6,350	2,662,680
5	17,576	2,662,680	6,323	2,651,428
6	17,576	2,651,428	6,297	2,640,149
7	17,576	2,640,149	6,270	2,628,843
8	17,576	2,628,843	6,243	2,617,511
9	17,576	2,617,511	6,216	2,606,151
10	17,576	2,606,151	6,189	2,594,764
11	17,576	2,594,764	6,162	2,583,351
12	17,576	2,583,351	6,135	2,571,910

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	17,576	2,571,910	6,108	2,560,442
2	17,576	2,560,442	6,081	2,548,947
3	17,576	2,548,947	6,053	2,537,425
4	17,576	2,537,425	6,026	2,525,875
5	17,576	2,525,875	5,998	2,514,298
6	17,576	2,514,298	5,971	2,502,693
7	17,576	2,502,693	5,943	2,491,061
8	17,576	2,491,061	5,916	2,479,401
9	17,576	2,479,401	5,888	2,467,713
10	17,576	2,467,713	5,860	2,455,998
11	17,576	2,455,998	5,832	2,444,254
12	17,576	2,444,254	5,805	2,432,483

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	17,576	2,432,483	5,777	2,420,684
2	17,576	2,420,684	5,749	2,408,857
3	17,576	2,408,857	5,721	2,397,002
4	17,576	2,397,002	5,692	2,385,119
5	17,576	2,385,119	5,664	2,373,207
6	17,576	2,373,207	5,636	2,361,267
7	17,576	2,361,267	5,608	2,349,299
8	17,576	2,349,299	5,579	2,337,303
9	17,576	2,337,303	5,551	2,325,278
10	17,576	2,325,278	5,522	2,313,224
11	17,576	2,313,224	5,493	2,301,142
12	17,576	2,301,142	5,465	2,289,031

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	17,576	2,289,031	5,436	2,276,891
2	17,576	2,276,891	5,407	2,264,722
3	17,576	2,264,722	5,378	2,252,525
4	17,576	2,252,525	5,349	2,240,298
5	17,576	2,240,298	5,320	2,228,043
6	17,576	2,228,043	5,291	2,215,758
7	17,576	2,215,758	5,262	2,203,445
8	17,576	2,203,445	5,233	2,191,102
9	17,576	2,191,102	5,203	2,178,729
10	17,576	2,178,729	5,174	2,166,328
11	17,576	2,166,328	5,145	2,153,896
12	17,576	2,153,896	5,115	2,141,436

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	17,576	2,141,436	5,085	2,128,945
2	17,576	2,128,945	5,056	2,116,426
3	17,576	2,116,426	5,026	2,103,876
4	17,576	2,103,876	4,996	2,091,296
5	17,576	2,091,296	4,966	2,078,687
6	17,576	2,078,687	4,936	2,066,048
7	17,576	2,066,048	4,906	2,053,378
8	17,576	2,053,378	4,876	2,040,679
9	17,576	2,040,679	4,846	2,027,949
10	17,576	2,027,949	4,816	2,015,190
11	17,576	2,015,190	4,786	2,002,399
12	17,576	2,002,399	4,755	1,989,579

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	17,576	1,989,579	4,725	1,976,728
2	17,576	1,976,728	4,694	1,963,847
3	17,576	1,963,847	4,664	1,950,935
4	17,576	1,950,935	4,633	1,937,992
5	17,576	1,937,992	4,602	1,925,018
6	17,576	1,925,018	4,571	1,912,014
7	17,576	1,912,014	4,541	1,898,979
8	17,576	1,898,979	4,510	1,885,913
9	17,576	1,885,913	4,479	1,872,816
10	17,576	1,872,816	4,447	1,859,687
11	17,576	1,859,687	4,416	1,846,528
12	17,576	1,846,528	4,385	1,833,337

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	17,576	1,833,337	4,354	1,820,115
2	17,576	1,820,115	4,322	1,806,862
3	17,576	1,806,862	4,291	1,793,577
4	17,576	1,793,577	4,259	1,780,261
5	17,576	1,780,261	4,228	1,766,912
6	17,576	1,766,912	4,196	1,753,533
7	17,576	1,753,533	4,164	1,740,121
8	17,576	1,740,121	4,132	1,726,678
9	17,576	1,726,678	4,100	1,713,202
10	17,576	1,713,202	4,068	1,699,695
11	17,576	1,699,695	4,036	1,686,156
12	17,576	1,686,156	4,004	1,672,584

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	17,576	1,672,584	3,972	1,658,980
2	17,576	1,658,980	3,940	1,645,344
3	17,576	1,645,344	3,907	1,631,676
4	17,576	1,631,676	3,875	1,617,975
5	17,576	1,617,975	3,842	1,604,241
6	17,576	1,604,241	3,810	1,590,475
7	17,576	1,590,475	3,777	1,576,676
8	17,576	1,576,676	3,744	1,562,845
9	17,576	1,562,845	3,711	1,548,980
10	17,576	1,548,980	3,678	1,535,083
11	17,576	1,535,083	3,645	1,521,153
12	17,576	1,521,153	3,612	1,507,189

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	17,576	1,507,189	3,579	1,493,193
2	17,576	1,493,193	3,546	1,479,163
3	17,576	1,479,163	3,513	1,465,100
4	17,576	1,465,100	3,479	1,451,003
5	17,576	1,451,003	3,446	1,436,873
6	17,576	1,436,873	3,412	1,422,709
7	17,576	1,422,709	3,378	1,408,512
8	17,576	1,408,512	3,345	1,394,281
9	17,576	1,394,281	3,311	1,380,016
10	17,576	1,380,016	3,277	1,365,718
11	17,576	1,365,718	3,243	1,351,385
12	17,576	1,351,385	3,209	1,337,018

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	17,576	1,337,018	3,175	1,322,618
2	17,576	1,322,618	3,141	1,308,183
3	17,576	1,308,183	3,106	1,293,713
4	17,576	1,293,713	3,072	1,279,210
5	17,576	1,279,210	3,038	1,264,672
6	17,576	1,264,672	3,003	1,250,099
7	17,576	1,250,099	2,968	1,235,492
8	17,576	1,235,492	2,934	1,220,850
9	17,576	1,220,850	2,899	1,206,173
10	17,576	1,206,173	2,864	1,191,462
11	17,576	1,191,462	2,829	1,176,715
12	17,576	1,176,715	2,794	1,161,934

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	17,576	1,161,934	2,759	1,147,117
2	17,576	1,147,117	2,724	1,132,265
3	17,576	1,132,265	2,689	1,117,378
4	17,576	1,117,378	2,653	1,102,456
5	17,576	1,102,456	2,618	1,087,498
6	17,576	1,087,498	2,582	1,072,505
7	17,576	1,072,505	2,547	1,057,476
8	17,576	1,057,476	2,511	1,042,411
9	17,576	1,042,411	2,475	1,027,311
10	17,576	1,027,311	2,439	1,012,174
11	17,576	1,012,174	2,403	997,002
12	17,576	997,002	2,367	981,794

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	17,576	981,794	2,331	966,549
2	17,576	966,549	2,295	951,269
3	17,576	951,269	2,259	935,952
4	17,576	935,952	2,222	920,598
5	17,576	920,598	2,186	905,209
6	17,576	905,209	2,149	889,782
7	17,576	889,782	2,113	874,319
8	17,576	874,319	2,076	858,820
9	17,576	858,820	2,039	843,283
10	17,576	843,283	2,002	827,710
11	17,576	827,710	1,965	812,099
12	17,576	812,099	1,928	796,452

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	17,576	796,452	1,891	780,767
2	17,576	780,767	1,854	765,046
3	17,576	765,046	1,816	749,286
4	17,576	749,286	1,779	733,490
5	17,576	733,490	1,742	717,656
6	17,576	717,656	1,704	701,784
7	17,576	701,784	1,666	685,874
8	17,576	685,874	1,628	669,927
9	17,576	669,927	1,591	653,942
10	17,576	653,942	1,553	637,919
11	17,576	637,919	1,515	621,858
12	17,576	621,858	1,476	605,759

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	17,576	605,759	1,438	589,621
2	17,576	589,621	1,400	573,445
3	17,576	573,445	1,361	557,231
4	17,576	557,231	1,323	540,978
5	17,576	540,978	1,284	524,687
6	17,576	524,687	1,246	508,357
7	17,576	508,357	1,207	491,988
8	17,576	491,988	1,168	475,580
9	17,576	475,580	1,129	459,133
10	17,576	459,133	1,090	442,648
11	17,576	442,648	1,051	426,123
12	17,576	426,123	1,012	409,559

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	17,576	409,559	972	392,955
2	17,576	392,955	933	376,312
3	17,576	376,312	893	359,630
4	17,576	359,630	854	342,908
5	17,576	342,908	814	326,146
6	17,576	326,146	774	309,344
7	17,576	309,344	734	292,503
8	17,576	292,503	694	275,621
9	17,576	275,621	654	258,700
10	17,576	258,700	614	241,738
11	17,576	241,738	574	224,736
12	17,576	224,736	533	207,694

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	17,576	207,694	493	190,611
2	17,576	190,611	452	173,487
3	17,576	173,487	412	156,323
4	17,576	156,323	371	139,118
5	17,576	139,118	330	121,872
6	17,576	121,872	289	104,586
7	17,576	104,586	248	87,258
8	17,576	87,258	207	69,889
9	17,576	69,889	165	52,479
10	17,576	52,479	124	35,027
11	17,576	35,027	83	17,534
12	17,576	17,534	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

Preferences

Quick Menu

Contact Us

RERA No. 1238