Overview

Property Details

Additional Info

Mortgage Calculator

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

Fully Furnished |Sea View | Palm Jumeirah View

[LN004561]

AED5,311,000

For Sale

Ready

1,974 ft²

Overview

Sherwoods International Properties is proud to present 2-bedroom apartment in Kempinski Palm Residence. That typically offers a spacious, well-planned layout. It includes two bedrooms, a comfortable living area, a fully equipped kitchen, and three bathrooms. Large Balcony overlooking to the Sea Property Details: - 2 Bedrooms - 3 Bathrooms - Fully Furnished - Size:1,974 sq. ft. - High-quality finishing - Full Palm Jumeirah and Sea view - Ready to move in Amenities and Facilities - Beach Cabanas - Kempinski Kids’ Club - Fitness Area - Recreational Activity - Pool and Beach Access

Property Details

Property ID
LN004561
Property Type
Apartment
Property Status
For Sale
Year Built
0

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	10,982	2,655,500	6,306	2,650,824
2	10,982	2,650,824	6,295	2,646,138
3	10,982	2,646,138	6,284	2,641,441
4	10,982	2,641,441	6,273	2,636,732
5	10,982	2,636,732	6,262	2,632,012
6	10,982	2,632,012	6,251	2,627,281
7	10,982	2,627,281	6,239	2,622,539
8	10,982	2,622,539	6,228	2,617,785
9	10,982	2,617,785	6,217	2,613,021
10	10,982	2,613,021	6,205	2,608,245
11	10,982	2,608,245	6,194	2,603,457
12	10,982	2,603,457	6,183	2,598,658

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	10,982	2,598,658	6,171	2,593,848
2	10,982	2,593,848	6,160	2,589,027
3	10,982	2,589,027	6,148	2,584,193
4	10,982	2,584,193	6,137	2,579,349
5	10,982	2,579,349	6,125	2,574,493
6	10,982	2,574,493	6,114	2,569,625
7	10,982	2,569,625	6,102	2,564,746
8	10,982	2,564,746	6,091	2,559,855
9	10,982	2,559,855	6,079	2,554,953
10	10,982	2,554,953	6,068	2,550,039
11	10,982	2,550,039	6,056	2,545,113
12	10,982	2,545,113	6,044	2,540,176

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	10,982	2,540,176	6,032	2,535,227
2	10,982	2,535,227	6,021	2,530,266
3	10,982	2,530,266	6,009	2,525,293
4	10,982	2,525,293	5,997	2,520,309
5	10,982	2,520,309	5,985	2,515,313
6	10,982	2,515,313	5,973	2,510,305
7	10,982	2,510,305	5,961	2,505,284
8	10,982	2,505,284	5,950	2,500,253
9	10,982	2,500,253	5,938	2,495,209
10	10,982	2,495,209	5,926	2,490,153
11	10,982	2,490,153	5,914	2,485,085
12	10,982	2,485,085	5,902	2,480,005

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	10,982	2,480,005	5,890	2,474,913
2	10,982	2,474,913	5,877	2,469,809
3	10,982	2,469,809	5,865	2,464,693
4	10,982	2,464,693	5,853	2,459,564
5	10,982	2,459,564	5,841	2,454,424
6	10,982	2,454,424	5,829	2,449,271
7	10,982	2,449,271	5,817	2,444,106
8	10,982	2,444,106	5,804	2,438,929
9	10,982	2,438,929	5,792	2,433,739
10	10,982	2,433,739	5,780	2,428,537
11	10,982	2,428,537	5,767	2,423,323
12	10,982	2,423,323	5,755	2,418,096

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	10,982	2,418,096	5,742	2,412,857
2	10,982	2,412,857	5,730	2,407,606
3	10,982	2,407,606	5,718	2,402,342
4	10,982	2,402,342	5,705	2,397,065
5	10,982	2,397,065	5,693	2,391,776
6	10,982	2,391,776	5,680	2,386,475
7	10,982	2,386,475	5,667	2,381,161
8	10,982	2,381,161	5,655	2,375,834
9	10,982	2,375,834	5,642	2,370,495
10	10,982	2,370,495	5,629	2,365,142
11	10,982	2,365,142	5,617	2,359,778
12	10,982	2,359,778	5,604	2,354,400

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	10,982	2,354,400	5,591	2,349,010
2	10,982	2,349,010	5,578	2,343,607
3	10,982	2,343,607	5,566	2,338,191
4	10,982	2,338,191	5,553	2,332,762
5	10,982	2,332,762	5,540	2,327,320
6	10,982	2,327,320	5,527	2,321,866
7	10,982	2,321,866	5,514	2,316,398
8	10,982	2,316,398	5,501	2,310,917
9	10,982	2,310,917	5,488	2,305,424
10	10,982	2,305,424	5,475	2,299,917
11	10,982	2,299,917	5,462	2,294,397
12	10,982	2,294,397	5,449	2,288,865

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	10,982	2,288,865	5,436	2,283,319
2	10,982	2,283,319	5,422	2,277,760
3	10,982	2,277,760	5,409	2,272,187
4	10,982	2,272,187	5,396	2,266,602
5	10,982	2,266,602	5,383	2,261,003
6	10,982	2,261,003	5,369	2,255,391
7	10,982	2,255,391	5,356	2,249,765
8	10,982	2,249,765	5,343	2,244,126
9	10,982	2,244,126	5,329	2,238,474
10	10,982	2,238,474	5,316	2,232,809
11	10,982	2,232,809	5,302	2,227,129
12	10,982	2,227,129	5,289	2,221,437

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	10,982	2,221,437	5,275	2,215,731
2	10,982	2,215,731	5,262	2,210,011
3	10,982	2,210,011	5,248	2,204,278
4	10,982	2,204,278	5,235	2,198,531
5	10,982	2,198,531	5,221	2,192,771
6	10,982	2,192,771	5,207	2,186,996
7	10,982	2,186,996	5,194	2,181,208
8	10,982	2,181,208	5,180	2,175,407
9	10,982	2,175,407	5,166	2,169,591
10	10,982	2,169,591	5,152	2,163,762
11	10,982	2,163,762	5,138	2,157,919
12	10,982	2,157,919	5,125	2,152,062

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	10,982	2,152,062	5,111	2,146,191
2	10,982	2,146,191	5,097	2,140,306
3	10,982	2,140,306	5,083	2,134,408
4	10,982	2,134,408	5,069	2,128,495
5	10,982	2,128,495	5,055	2,122,568
6	10,982	2,122,568	5,041	2,116,627
7	10,982	2,116,627	5,026	2,110,672
8	10,982	2,110,672	5,012	2,104,703
9	10,982	2,104,703	4,998	2,098,720
10	10,982	2,098,720	4,984	2,092,722
11	10,982	2,092,722	4,970	2,086,710
12	10,982	2,086,710	4,955	2,080,684

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	10,982	2,080,684	4,941	2,074,644
2	10,982	2,074,644	4,927	2,068,589
3	10,982	2,068,589	4,912	2,062,520
4	10,982	2,062,520	4,898	2,056,436
5	10,982	2,056,436	4,884	2,050,338
6	10,982	2,050,338	4,869	2,044,226
7	10,982	2,044,226	4,855	2,038,099
8	10,982	2,038,099	4,840	2,031,957
9	10,982	2,031,957	4,825	2,025,801
10	10,982	2,025,801	4,811	2,019,631
11	10,982	2,019,631	4,796	2,013,445
12	10,982	2,013,445	4,781	2,007,245

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	10,982	2,007,245	4,767	2,001,030
2	10,982	2,001,030	4,752	1,994,801
3	10,982	1,994,801	4,737	1,988,556
4	10,982	1,988,556	4,722	1,982,297
5	10,982	1,982,297	4,707	1,976,023
6	10,982	1,976,023	4,693	1,969,734
7	10,982	1,969,734	4,678	1,963,430
8	10,982	1,963,430	4,663	1,957,111
9	10,982	1,957,111	4,648	1,950,777
10	10,982	1,950,777	4,633	1,944,429
11	10,982	1,944,429	4,618	1,938,065
12	10,982	1,938,065	4,602	1,931,685

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	10,982	1,931,685	4,587	1,925,291
2	10,982	1,925,291	4,572	1,918,882
3	10,982	1,918,882	4,557	1,912,457
4	10,982	1,912,457	4,542	1,906,017
5	10,982	1,906,017	4,526	1,899,562
6	10,982	1,899,562	4,511	1,893,091
7	10,982	1,893,091	4,496	1,886,605
8	10,982	1,886,605	4,480	1,880,104
9	10,982	1,880,104	4,465	1,873,587
10	10,982	1,873,587	4,449	1,867,055
11	10,982	1,867,055	4,434	1,860,507
12	10,982	1,860,507	4,418	1,853,944

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	10,982	1,853,944	4,403	1,847,365
2	10,982	1,847,365	4,387	1,840,771
3	10,982	1,840,771	4,371	1,834,160
4	10,982	1,834,160	4,356	1,827,534
5	10,982	1,827,534	4,340	1,820,893
6	10,982	1,820,893	4,324	1,814,235
7	10,982	1,814,235	4,308	1,807,562
8	10,982	1,807,562	4,292	1,800,873
9	10,982	1,800,873	4,277	1,794,168
10	10,982	1,794,168	4,261	1,787,447
11	10,982	1,787,447	4,245	1,780,711
12	10,982	1,780,711	4,229	1,773,958

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	10,982	1,773,958	4,213	1,767,189
2	10,982	1,767,189	4,197	1,760,404
3	10,982	1,760,404	4,180	1,753,603
4	10,982	1,753,603	4,164	1,746,786
5	10,982	1,746,786	4,148	1,739,952
6	10,982	1,739,952	4,132	1,733,103
7	10,982	1,733,103	4,116	1,726,237
8	10,982	1,726,237	4,099	1,719,355
9	10,982	1,719,355	4,083	1,712,456
10	10,982	1,712,456	4,067	1,705,541
11	10,982	1,705,541	4,050	1,698,610
12	10,982	1,698,610	4,034	1,691,662

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	10,982	1,691,662	4,017	1,684,698
2	10,982	1,684,698	4,001	1,677,717
3	10,982	1,677,717	3,984	1,670,719
4	10,982	1,670,719	3,967	1,663,705
5	10,982	1,663,705	3,951	1,656,675
6	10,982	1,656,675	3,934	1,649,627
7	10,982	1,649,627	3,917	1,642,563
8	10,982	1,642,563	3,901	1,635,482
9	10,982	1,635,482	3,884	1,628,384
10	10,982	1,628,384	3,867	1,621,270
11	10,982	1,621,270	3,850	1,614,138
12	10,982	1,614,138	3,833	1,606,990

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	10,982	1,606,990	3,816	1,599,824
2	10,982	1,599,824	3,799	1,592,642
3	10,982	1,592,642	3,782	1,585,442
4	10,982	1,585,442	3,765	1,578,226
5	10,982	1,578,226	3,748	1,570,992
6	10,982	1,570,992	3,731	1,563,741
7	10,982	1,563,741	3,713	1,556,473
8	10,982	1,556,473	3,696	1,549,188
9	10,982	1,549,188	3,679	1,541,885
10	10,982	1,541,885	3,661	1,534,565
11	10,982	1,534,565	3,644	1,527,228
12	10,982	1,527,228	3,627	1,519,873

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	10,982	1,519,873	3,609	1,512,500
2	10,982	1,512,500	3,592	1,505,111
3	10,982	1,505,111	3,574	1,497,703
4	10,982	1,497,703	3,557	1,490,278
5	10,982	1,490,278	3,539	1,482,836
6	10,982	1,482,836	3,521	1,475,375
7	10,982	1,475,375	3,504	1,467,897
8	10,982	1,467,897	3,486	1,460,402
9	10,982	1,460,402	3,468	1,452,888
10	10,982	1,452,888	3,450	1,445,357
11	10,982	1,445,357	3,432	1,437,807
12	10,982	1,437,807	3,414	1,430,240

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	10,982	1,430,240	3,396	1,422,655
2	10,982	1,422,655	3,378	1,415,052
3	10,982	1,415,052	3,360	1,407,430
4	10,982	1,407,430	3,342	1,399,791
5	10,982	1,399,791	3,324	1,392,133
6	10,982	1,392,133	3,306	1,384,458
7	10,982	1,384,458	3,288	1,376,764
8	10,982	1,376,764	3,269	1,369,052
9	10,982	1,369,052	3,251	1,361,321
10	10,982	1,361,321	3,233	1,353,572
11	10,982	1,353,572	3,214	1,345,805
12	10,982	1,345,805	3,196	1,338,019

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	10,982	1,338,019	3,177	1,330,215
2	10,982	1,330,215	3,159	1,322,392
3	10,982	1,322,392	3,140	1,314,551
4	10,982	1,314,551	3,122	1,306,691
5	10,982	1,306,691	3,103	1,298,812
6	10,982	1,298,812	3,084	1,290,915
7	10,982	1,290,915	3,065	1,282,999
8	10,982	1,282,999	3,047	1,275,064
9	10,982	1,275,064	3,028	1,267,110
10	10,982	1,267,110	3,009	1,259,138
11	10,982	1,259,138	2,990	1,251,146
12	10,982	1,251,146	2,971	1,243,136

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	10,982	1,243,136	2,952	1,235,106
2	10,982	1,235,106	2,933	1,227,057
3	10,982	1,227,057	2,914	1,218,990
4	10,982	1,218,990	2,895	1,210,903
5	10,982	1,210,903	2,875	1,202,797
6	10,982	1,202,797	2,856	1,194,671
7	10,982	1,194,671	2,837	1,186,527
8	10,982	1,186,527	2,818	1,178,363
9	10,982	1,178,363	2,798	1,170,179
10	10,982	1,170,179	2,779	1,161,976
11	10,982	1,161,976	2,759	1,153,754
12	10,982	1,153,754	2,740	1,145,512

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	10,982	1,145,512	2,720	1,137,251
2	10,982	1,137,251	2,700	1,128,970
3	10,982	1,128,970	2,681	1,120,669
4	10,982	1,120,669	2,661	1,112,348
5	10,982	1,112,348	2,641	1,104,008
6	10,982	1,104,008	2,622	1,095,648
7	10,982	1,095,648	2,602	1,087,268
8	10,982	1,087,268	2,582	1,078,869
9	10,982	1,078,869	2,562	1,070,449
10	10,982	1,070,449	2,542	1,062,009
11	10,982	1,062,009	2,522	1,053,550
12	10,982	1,053,550	2,502	1,045,070

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	10,982	1,045,070	2,482	1,036,570
2	10,982	1,036,570	2,461	1,028,050
3	10,982	1,028,050	2,441	1,019,509
4	10,982	1,019,509	2,421	1,010,949
5	10,982	1,010,949	2,401	1,002,368
6	10,982	1,002,368	2,380	993,766
7	10,982	993,766	2,360	985,144
8	10,982	985,144	2,339	976,502
9	10,982	976,502	2,319	967,839
10	10,982	967,839	2,298	959,156
11	10,982	959,156	2,277	950,452
12	10,982	950,452	2,257	941,727

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	10,982	941,727	2,236	932,982
2	10,982	932,982	2,215	924,215
3	10,982	924,215	2,195	915,428
4	10,982	915,428	2,174	906,621
5	10,982	906,621	2,153	897,792
6	10,982	897,792	2,132	888,942
7	10,982	888,942	2,111	880,071
8	10,982	880,071	2,090	871,179
9	10,982	871,179	2,069	862,266
10	10,982	862,266	2,047	853,332
11	10,982	853,332	2,026	844,377
12	10,982	844,377	2,005	835,400

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	10,982	835,400	1,984	826,402
2	10,982	826,402	1,962	817,383
3	10,982	817,383	1,941	808,342
4	10,982	808,342	1,919	799,280
5	10,982	799,280	1,898	790,196
6	10,982	790,196	1,876	781,091
7	10,982	781,091	1,855	771,964
8	10,982	771,964	1,833	762,816
9	10,982	762,816	1,811	753,645
10	10,982	753,645	1,789	744,453
11	10,982	744,453	1,768	735,239
12	10,982	735,239	1,746	726,003

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	10,982	726,003	1,724	716,746
2	10,982	716,746	1,702	707,466
3	10,982	707,466	1,680	698,164
4	10,982	698,164	1,658	688,840
5	10,982	688,840	1,635	679,494
6	10,982	679,494	1,613	670,126
7	10,982	670,126	1,591	660,736
8	10,982	660,736	1,569	651,323
9	10,982	651,323	1,546	641,888
10	10,982	641,888	1,524	632,430
11	10,982	632,430	1,502	622,950
12	10,982	622,950	1,479	613,448

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	10,982	613,448	1,456	603,923
2	10,982	603,923	1,434	594,375
3	10,982	594,375	1,411	584,804
4	10,982	584,804	1,388	575,211
5	10,982	575,211	1,366	565,595
6	10,982	565,595	1,343	555,957
7	10,982	555,957	1,320	546,295
8	10,982	546,295	1,297	536,611
9	10,982	536,611	1,274	526,903
10	10,982	526,903	1,251	517,172
11	10,982	517,172	1,228	507,419
12	10,982	507,419	1,205	497,642

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	10,982	497,642	1,181	487,842
2	10,982	487,842	1,158	478,018
3	10,982	478,018	1,135	468,172
4	10,982	468,172	1,111	458,301
5	10,982	458,301	1,088	448,408
6	10,982	448,408	1,064	438,491
7	10,982	438,491	1,041	428,550
8	10,982	428,550	1,017	418,586
9	10,982	418,586	994	408,598
10	10,982	408,598	970	398,587
11	10,982	398,587	946	388,551
12	10,982	388,551	922	378,492

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	10,982	378,492	898	368,409
2	10,982	368,409	874	358,302
3	10,982	358,302	850	348,171
4	10,982	348,171	826	338,016
5	10,982	338,016	802	327,836
6	10,982	327,836	778	317,633
7	10,982	317,633	754	307,405
8	10,982	307,405	730	297,153
9	10,982	297,153	705	286,877
10	10,982	286,877	681	276,577
11	10,982	276,577	656	266,251
12	10,982	266,251	632	255,902

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	10,982	255,902	607	245,527
2	10,982	245,527	583	235,129
3	10,982	235,129	558	224,705
4	10,982	224,705	533	214,257
5	10,982	214,257	508	203,783
6	10,982	203,783	483	193,285
7	10,982	193,285	459	182,763
8	10,982	182,763	434	172,215
9	10,982	172,215	409	161,642
10	10,982	161,642	383	151,043
11	10,982	151,043	358	140,420
12	10,982	140,420	333	129,772

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	10,982	129,772	308	119,098
2	10,982	119,098	282	108,399
3	10,982	108,399	257	97,674
4	10,982	97,674	231	86,924
5	10,982	86,924	206	76,148
6	10,982	76,148	180	65,347
7	10,982	65,347	155	54,521
8	10,982	54,521	129	43,668
9	10,982	43,668	103	32,790
10	10,982	32,790	77	21,886
11	10,982	21,886	51	10,955
12	10,982	10,955	26	3

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 | Palm Jumeirah View

Preferences

Quick Menu

Contact Us

RERA No. 1238