Overview

Property Details

Additional Info

Mortgage Calculator

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

PALM JUMEIRAH | LUXURIOUS APARTMENT | SEA VIEW

[LN004556]

AED5,164,000

For Sale

Ready

2,123 ft²

Overview

Sherwoods International Property 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 garden and Palm Jumeirah residences Property Details: - 2 Bedrooms - 3 Bathrooms - Fully Furnished - Size:2123 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 - Close to a mall

Property Details

Property ID
LN004556
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	10,678	2,582,000	6,132	2,577,454
2	10,678	2,577,454	6,121	2,572,897
3	10,678	2,572,897	6,110	2,568,330
4	10,678	2,568,330	6,099	2,563,751
5	10,678	2,563,751	6,088	2,559,162
6	10,678	2,559,162	6,078	2,554,562
7	10,678	2,554,562	6,067	2,549,951
8	10,678	2,549,951	6,056	2,545,329
9	10,678	2,545,329	6,045	2,540,696
10	10,678	2,540,696	6,034	2,536,053
11	10,678	2,536,053	6,023	2,531,398
12	10,678	2,531,398	6,012	2,526,732

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	10,678	2,526,732	6,000	2,522,055
2	10,678	2,522,055	5,989	2,517,366
3	10,678	2,517,366	5,978	2,512,667
4	10,678	2,512,667	5,967	2,507,957
5	10,678	2,507,957	5,956	2,503,235
6	10,678	2,503,235	5,945	2,498,502
7	10,678	2,498,502	5,933	2,493,758
8	10,678	2,493,758	5,922	2,489,003
9	10,678	2,489,003	5,911	2,484,236
10	10,678	2,484,236	5,900	2,479,458
11	10,678	2,479,458	5,888	2,474,669
12	10,678	2,474,669	5,877	2,469,868

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	10,678	2,469,868	5,865	2,465,056
2	10,678	2,465,056	5,854	2,460,232
3	10,678	2,460,232	5,843	2,455,397
4	10,678	2,455,397	5,831	2,450,551
5	10,678	2,450,551	5,820	2,445,693
6	10,678	2,445,693	5,808	2,440,823
7	10,678	2,440,823	5,796	2,435,942
8	10,678	2,435,942	5,785	2,431,049
9	10,678	2,431,049	5,773	2,426,145
10	10,678	2,426,145	5,762	2,421,229
11	10,678	2,421,229	5,750	2,416,302
12	10,678	2,416,302	5,738	2,411,362

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	10,678	2,411,362	5,726	2,406,411
2	10,678	2,406,411	5,715	2,401,448
3	10,678	2,401,448	5,703	2,396,474
4	10,678	2,396,474	5,691	2,391,487
5	10,678	2,391,487	5,679	2,386,489
6	10,678	2,386,489	5,667	2,381,479
7	10,678	2,381,479	5,656	2,376,457
8	10,678	2,376,457	5,644	2,371,423
9	10,678	2,371,423	5,632	2,366,377
10	10,678	2,366,377	5,620	2,361,319
11	10,678	2,361,319	5,608	2,356,249
12	10,678	2,356,249	5,596	2,351,167

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	10,678	2,351,167	5,584	2,346,073
2	10,678	2,346,073	5,571	2,340,967
3	10,678	2,340,967	5,559	2,335,849
4	10,678	2,335,849	5,547	2,330,718
5	10,678	2,330,718	5,535	2,325,576
6	10,678	2,325,576	5,523	2,320,421
7	10,678	2,320,421	5,511	2,315,254
8	10,678	2,315,254	5,498	2,310,075
9	10,678	2,310,075	5,486	2,304,883
10	10,678	2,304,883	5,474	2,299,679
11	10,678	2,299,679	5,461	2,294,463
12	10,678	2,294,463	5,449	2,289,234

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	10,678	2,289,234	5,436	2,283,993
2	10,678	2,283,993	5,424	2,278,739
3	10,678	2,278,739	5,412	2,273,473
4	10,678	2,273,473	5,399	2,268,195
5	10,678	2,268,195	5,386	2,262,904
6	10,678	2,262,904	5,374	2,257,600
7	10,678	2,257,600	5,361	2,252,284
8	10,678	2,252,284	5,349	2,246,955
9	10,678	2,246,955	5,336	2,241,613
10	10,678	2,241,613	5,323	2,236,259
11	10,678	2,236,259	5,311	2,230,892
12	10,678	2,230,892	5,298	2,225,513

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	10,678	2,225,513	5,285	2,220,120
2	10,678	2,220,120	5,272	2,214,715
3	10,678	2,214,715	5,259	2,209,297
4	10,678	2,209,297	5,247	2,203,866
5	10,678	2,203,866	5,234	2,198,422
6	10,678	2,198,422	5,221	2,192,965
7	10,678	2,192,965	5,208	2,187,495
8	10,678	2,187,495	5,195	2,182,013
9	10,678	2,182,013	5,182	2,176,517
10	10,678	2,176,517	5,169	2,171,008
11	10,678	2,171,008	5,156	2,165,486
12	10,678	2,165,486	5,143	2,159,951

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	10,678	2,159,951	5,129	2,154,403
2	10,678	2,154,403	5,116	2,148,842
3	10,678	2,148,842	5,103	2,143,267
4	10,678	2,143,267	5,090	2,137,679
5	10,678	2,137,679	5,076	2,132,078
6	10,678	2,132,078	5,063	2,126,464
7	10,678	2,126,464	5,050	2,120,836
8	10,678	2,120,836	5,036	2,115,195
9	10,678	2,115,195	5,023	2,109,541
10	10,678	2,109,541	5,010	2,103,873
11	10,678	2,103,873	4,996	2,098,191
12	10,678	2,098,191	4,983	2,092,496

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	10,678	2,092,496	4,969	2,086,788
2	10,678	2,086,788	4,956	2,081,066
3	10,678	2,081,066	4,942	2,075,331
4	10,678	2,075,331	4,928	2,069,581
5	10,678	2,069,581	4,915	2,063,819
6	10,678	2,063,819	4,901	2,058,042
7	10,678	2,058,042	4,887	2,052,252
8	10,678	2,052,252	4,874	2,046,448
9	10,678	2,046,448	4,860	2,040,630
10	10,678	2,040,630	4,846	2,034,799
11	10,678	2,034,799	4,832	2,028,953
12	10,678	2,028,953	4,818	2,023,094

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	10,678	2,023,094	4,804	2,017,221
2	10,678	2,017,221	4,790	2,011,334
3	10,678	2,011,334	4,776	2,005,433
4	10,678	2,005,433	4,762	1,999,517
5	10,678	1,999,517	4,748	1,993,588
6	10,678	1,993,588	4,734	1,987,645
7	10,678	1,987,645	4,720	1,981,688
8	10,678	1,981,688	4,706	1,975,716
9	10,678	1,975,716	4,692	1,969,730
10	10,678	1,969,730	4,678	1,963,730
11	10,678	1,963,730	4,663	1,957,716
12	10,678	1,957,716	4,649	1,951,688

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	10,678	1,951,688	4,635	1,945,645
2	10,678	1,945,645	4,620	1,939,588
3	10,678	1,939,588	4,606	1,933,516
4	10,678	1,933,516	4,592	1,927,430
5	10,678	1,927,430	4,577	1,921,330
6	10,678	1,921,330	4,563	1,915,215
7	10,678	1,915,215	4,548	1,909,086
8	10,678	1,909,086	4,534	1,902,942
9	10,678	1,902,942	4,519	1,896,783
10	10,678	1,896,783	4,504	1,890,610
11	10,678	1,890,610	4,490	1,884,422
12	10,678	1,884,422	4,475	1,878,219

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	10,678	1,878,219	4,460	1,872,002
2	10,678	1,872,002	4,446	1,865,770
3	10,678	1,865,770	4,431	1,859,523
4	10,678	1,859,523	4,416	1,853,262
5	10,678	1,853,262	4,401	1,846,985
6	10,678	1,846,985	4,386	1,840,694
7	10,678	1,840,694	4,371	1,834,387
8	10,678	1,834,387	4,356	1,828,066
9	10,678	1,828,066	4,341	1,821,729
10	10,678	1,821,729	4,326	1,815,378
11	10,678	1,815,378	4,311	1,809,011
12	10,678	1,809,011	4,296	1,802,630

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	10,678	1,802,630	4,281	1,796,233
2	10,678	1,796,233	4,266	1,789,821
3	10,678	1,789,821	4,250	1,783,394
4	10,678	1,783,394	4,235	1,776,951
5	10,678	1,776,951	4,220	1,770,493
6	10,678	1,770,493	4,204	1,764,020
7	10,678	1,764,020	4,189	1,757,532
8	10,678	1,757,532	4,174	1,751,028
9	10,678	1,751,028	4,158	1,744,509
10	10,678	1,744,509	4,143	1,737,974
11	10,678	1,737,974	4,127	1,731,423
12	10,678	1,731,423	4,112	1,724,857

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	10,678	1,724,857	4,096	1,718,276
2	10,678	1,718,276	4,080	1,711,679
3	10,678	1,711,679	4,065	1,705,066
4	10,678	1,705,066	4,049	1,698,437
5	10,678	1,698,437	4,033	1,691,793
6	10,678	1,691,793	4,018	1,685,133
7	10,678	1,685,133	4,002	1,678,457
8	10,678	1,678,457	3,986	1,671,766
9	10,678	1,671,766	3,970	1,665,058
10	10,678	1,665,058	3,954	1,658,334
11	10,678	1,658,334	3,938	1,651,595
12	10,678	1,651,595	3,922	1,644,839

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	10,678	1,644,839	3,906	1,638,068
2	10,678	1,638,068	3,890	1,631,280
3	10,678	1,631,280	3,874	1,624,476
4	10,678	1,624,476	3,858	1,617,657
5	10,678	1,617,657	3,841	1,610,820
6	10,678	1,610,820	3,825	1,603,968
7	10,678	1,603,968	3,809	1,597,099
8	10,678	1,597,099	3,793	1,590,214
9	10,678	1,590,214	3,776	1,583,313
10	10,678	1,583,313	3,760	1,576,396
11	10,678	1,576,396	3,743	1,569,461
12	10,678	1,569,461	3,727	1,562,511

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	10,678	1,562,511	3,710	1,555,544
2	10,678	1,555,544	3,694	1,548,560
3	10,678	1,548,560	3,677	1,541,560
4	10,678	1,541,560	3,661	1,534,543
5	10,678	1,534,543	3,644	1,527,510
6	10,678	1,527,510	3,627	1,520,459
7	10,678	1,520,459	3,611	1,513,392
8	10,678	1,513,392	3,594	1,506,309
9	10,678	1,506,309	3,577	1,499,208
10	10,678	1,499,208	3,560	1,492,091
11	10,678	1,492,091	3,543	1,484,956
12	10,678	1,484,956	3,526	1,477,805

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	10,678	1,477,805	3,509	1,470,637
2	10,678	1,470,637	3,492	1,463,451
3	10,678	1,463,451	3,475	1,456,249
4	10,678	1,456,249	3,458	1,449,030
5	10,678	1,449,030	3,441	1,441,793
6	10,678	1,441,793	3,424	1,434,539
7	10,678	1,434,539	3,407	1,427,268
8	10,678	1,427,268	3,389	1,419,980
9	10,678	1,419,980	3,372	1,412,674
10	10,678	1,412,674	3,355	1,405,351
11	10,678	1,405,351	3,337	1,398,011
12	10,678	1,398,011	3,320	1,390,653

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	10,678	1,390,653	3,302	1,383,278
2	10,678	1,383,278	3,285	1,375,885
3	10,678	1,375,885	3,267	1,368,475
4	10,678	1,368,475	3,250	1,361,047
5	10,678	1,361,047	3,232	1,353,601
6	10,678	1,353,601	3,214	1,346,138
7	10,678	1,346,138	3,197	1,338,657
8	10,678	1,338,657	3,179	1,331,158
9	10,678	1,331,158	3,161	1,323,642
10	10,678	1,323,642	3,143	1,316,108
11	10,678	1,316,108	3,125	1,308,555
12	10,678	1,308,555	3,107	1,300,985

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	10,678	1,300,985	3,089	1,293,397
2	10,678	1,293,397	3,071	1,285,791
3	10,678	1,285,791	3,053	1,278,166
4	10,678	1,278,166	3,035	1,270,524
5	10,678	1,270,524	3,017	1,262,863
6	10,678	1,262,863	2,999	1,255,185
7	10,678	1,255,185	2,981	1,247,488
8	10,678	1,247,488	2,962	1,239,772
9	10,678	1,239,772	2,944	1,232,039
10	10,678	1,232,039	2,926	1,224,287
11	10,678	1,224,287	2,907	1,216,516
12	10,678	1,216,516	2,889	1,208,728

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	10,678	1,208,728	2,870	1,200,920
2	10,678	1,200,920	2,852	1,193,094
3	10,678	1,193,094	2,833	1,185,250
4	10,678	1,185,250	2,814	1,177,387
5	10,678	1,177,387	2,796	1,169,505
6	10,678	1,169,505	2,777	1,161,605
7	10,678	1,161,605	2,758	1,153,685
8	10,678	1,153,685	2,740	1,145,747
9	10,678	1,145,747	2,721	1,137,790
10	10,678	1,137,790	2,702	1,129,815
11	10,678	1,129,815	2,683	1,121,820
12	10,678	1,121,820	2,664	1,113,806

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	10,678	1,113,806	2,645	1,105,773
2	10,678	1,105,773	2,626	1,097,722
3	10,678	1,097,722	2,607	1,089,651
4	10,678	1,089,651	2,587	1,081,560
5	10,678	1,081,560	2,568	1,073,451
6	10,678	1,073,451	2,549	1,065,323
7	10,678	1,065,323	2,530	1,057,175
8	10,678	1,057,175	2,510	1,049,007
9	10,678	1,049,007	2,491	1,040,821
10	10,678	1,040,821	2,471	1,032,615
11	10,678	1,032,615	2,452	1,024,389
12	10,678	1,024,389	2,432	1,016,144

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	10,678	1,016,144	2,413	1,007,879
2	10,678	1,007,879	2,393	999,595
3	10,678	999,595	2,374	991,291
4	10,678	991,291	2,354	982,967
5	10,678	982,967	2,334	974,624
6	10,678	974,624	2,314	966,260
7	10,678	966,260	2,294	957,877
8	10,678	957,877	2,274	949,474
9	10,678	949,474	2,255	941,051
10	10,678	941,051	2,234	932,608
11	10,678	932,608	2,214	924,145
12	10,678	924,145	2,194	915,662

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	10,678	915,662	2,174	907,158
2	10,678	907,158	2,154	898,635
3	10,678	898,635	2,134	890,091
4	10,678	890,091	2,113	881,527
5	10,678	881,527	2,093	872,942
6	10,678	872,942	2,073	864,338
7	10,678	864,338	2,052	855,712
8	10,678	855,712	2,032	847,067
9	10,678	847,067	2,011	838,400
10	10,678	838,400	1,991	829,713
11	10,678	829,713	1,970	821,006
12	10,678	821,006	1,949	812,278

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	10,678	812,278	1,929	803,529
2	10,678	803,529	1,908	794,759
3	10,678	794,759	1,887	785,969
4	10,678	785,969	1,866	777,157
5	10,678	777,157	1,845	768,325
6	10,678	768,325	1,824	759,472
7	10,678	759,472	1,803	750,597
8	10,678	750,597	1,782	741,702
9	10,678	741,702	1,761	732,786
10	10,678	732,786	1,740	723,848
11	10,678	723,848	1,719	714,889
12	10,678	714,889	1,697	705,909

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	10,678	705,909	1,676	696,907
2	10,678	696,907	1,655	687,884
3	10,678	687,884	1,633	678,840
4	10,678	678,840	1,612	669,774
5	10,678	669,774	1,590	660,687
6	10,678	660,687	1,569	651,578
7	10,678	651,578	1,547	642,447
8	10,678	642,447	1,525	633,295
9	10,678	633,295	1,504	624,121
10	10,678	624,121	1,482	614,925
11	10,678	614,925	1,460	605,708
12	10,678	605,708	1,438	596,468

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	10,678	596,468	1,416	587,207
2	10,678	587,207	1,394	577,923
3	10,678	577,923	1,372	568,618
4	10,678	568,618	1,350	559,290
5	10,678	559,290	1,328	549,941
6	10,678	549,941	1,306	540,569
7	10,678	540,569	1,283	531,175
8	10,678	531,175	1,261	521,758
9	10,678	521,758	1,239	512,319
10	10,678	512,319	1,216	502,858
11	10,678	502,858	1,194	493,374
12	10,678	493,374	1,171	483,868

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	10,678	483,868	1,149	474,339
2	10,678	474,339	1,126	464,787
3	10,678	464,787	1,103	455,213
4	10,678	455,213	1,081	445,616
5	10,678	445,616	1,058	435,997
6	10,678	435,997	1,035	426,354
7	10,678	426,354	1,012	416,689
8	10,678	416,689	989	407,000
9	10,678	407,000	966	397,289
10	10,678	397,289	943	387,554
11	10,678	387,554	920	377,797
12	10,678	377,797	897	368,016

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	10,678	368,016	874	358,212
2	10,678	358,212	850	348,385
3	10,678	348,385	827	338,534
4	10,678	338,534	804	328,660
5	10,678	328,660	780	318,762
6	10,678	318,762	757	308,841
7	10,678	308,841	733	298,897
8	10,678	298,897	709	288,929
9	10,678	288,929	686	278,937
10	10,678	278,937	662	268,921
11	10,678	268,921	638	258,882
12	10,678	258,882	614	248,819

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	10,678	248,819	590	238,732
2	10,678	238,732	566	228,621
3	10,678	228,621	542	218,486
4	10,678	218,486	518	208,326
5	10,678	208,326	494	198,143
6	10,678	198,143	470	187,936
7	10,678	187,936	446	177,704
8	10,678	177,704	422	167,448
9	10,678	167,448	397	157,168
10	10,678	157,168	373	146,863
11	10,678	146,863	348	136,534
12	10,678	136,534	324	126,180

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	10,678	126,180	299	115,801
2	10,678	115,801	275	105,398
3	10,678	105,398	250	94,971
4	10,678	94,971	225	84,518
5	10,678	84,518	200	74,041
6	10,678	74,041	175	63,539
7	10,678	63,539	150	53,011
8	10,678	53,011	125	42,459
9	10,678	42,459	100	31,882
10	10,678	31,882	75	21,280
11	10,678	21,280	50	10,652
12	10,678	10,652	25	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

PALM JUMEIRAH | LUXURIOUS APARTMENT | SEA VIEW

Preferences

Quick Menu

Contact Us

RERA No. 1238