Overview

Property Details

Additional Info

Mortgage Calculator

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

Palm Jumeirah | Luxurious Apartment| Sea View

[LN004560]

AED5,308,000

For Sale

Ready

1,973 ft²

Overview

Sherwoods International Properties is delighted to present you to experience the luxury living in this magnificent 2 bedrooms apartment within the prestigious Kempinski Palm Residences on Palm Jumeirah. Upon entering this opulent residence, you're welcomed into a spacious open concept living and dining area that exudes sophistication and comfort and offer breathtaking vistas of the azure waters and the immaculate beach. Property Details: -BUA-1973 sq ft -The master bedroom is a haven of serenity, boasting an en-suite bathroom and ample closet space. - The two bedrooms are generously sized, offering versatility. - All two bedrooms provide stunning views of the Palm Jumeirah, creating a tranquil and inspiring ambiance. - The apartment features a modern, fully-equipped kitchen - Step out onto the private balcony and savor the captivating views of the Palm Jumeirah and the tranquil beachfront Palm Jumeirah, the self-proclaimed 8th wonder of the world is the largest manmade island on the planet. Set on the coast of the Arabian Sea, in the dynamic city of Dubai - an eye-catching landmark of the World.

Property Details

Property ID
LN004560
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	10,975	2,654,000	6,303	2,649,327
2	10,975	2,649,327	6,292	2,644,643
3	10,975	2,644,643	6,281	2,639,948
4	10,975	2,639,948	6,269	2,635,243
5	10,975	2,635,243	6,258	2,630,525
6	10,975	2,630,525	6,247	2,625,797
7	10,975	2,625,797	6,236	2,621,058
8	10,975	2,621,058	6,225	2,616,307
9	10,975	2,616,307	6,213	2,611,545
10	10,975	2,611,545	6,202	2,606,771
11	10,975	2,606,771	6,191	2,601,987
12	10,975	2,601,987	6,179	2,597,190

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	10,975	2,597,190	6,168	2,592,383
2	10,975	2,592,383	6,156	2,587,564
3	10,975	2,587,564	6,145	2,582,734
4	10,975	2,582,734	6,133	2,577,892
5	10,975	2,577,892	6,122	2,573,039
6	10,975	2,573,039	6,110	2,568,174
7	10,975	2,568,174	6,099	2,563,297
8	10,975	2,563,297	6,087	2,558,409
9	10,975	2,558,409	6,076	2,553,510
10	10,975	2,553,510	6,064	2,548,599
11	10,975	2,548,599	6,052	2,543,676
12	10,975	2,543,676	6,041	2,538,741

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	10,975	2,538,741	6,029	2,533,795
2	10,975	2,533,795	6,017	2,528,837
3	10,975	2,528,837	6,005	2,523,867
4	10,975	2,523,867	5,994	2,518,885
5	10,975	2,518,885	5,982	2,513,892
6	10,975	2,513,892	5,970	2,508,887
7	10,975	2,508,887	5,958	2,503,869
8	10,975	2,503,869	5,946	2,498,840
9	10,975	2,498,840	5,934	2,493,799
10	10,975	2,493,799	5,922	2,488,746
11	10,975	2,488,746	5,910	2,483,681
12	10,975	2,483,681	5,898	2,478,604

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	10,975	2,478,604	5,886	2,473,515
2	10,975	2,473,515	5,874	2,468,414
3	10,975	2,468,414	5,862	2,463,300
4	10,975	2,463,300	5,850	2,458,175
5	10,975	2,458,175	5,838	2,453,037
6	10,975	2,453,037	5,825	2,447,887
7	10,975	2,447,887	5,813	2,442,725
8	10,975	2,442,725	5,801	2,437,551
9	10,975	2,437,551	5,789	2,432,364
10	10,975	2,432,364	5,776	2,427,165
11	10,975	2,427,165	5,764	2,421,954
12	10,975	2,421,954	5,752	2,416,730

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	10,975	2,416,730	5,739	2,411,494
2	10,975	2,411,494	5,727	2,406,246
3	10,975	2,406,246	5,714	2,400,985
4	10,975	2,400,985	5,702	2,395,711
5	10,975	2,395,711	5,689	2,390,425
6	10,975	2,390,425	5,677	2,385,127
7	10,975	2,385,127	5,664	2,379,816
8	10,975	2,379,816	5,652	2,374,492
9	10,975	2,374,492	5,639	2,369,156
10	10,975	2,369,156	5,626	2,363,806
11	10,975	2,363,806	5,614	2,358,445
12	10,975	2,358,445	5,601	2,353,070

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	10,975	2,353,070	5,588	2,347,683
2	10,975	2,347,683	5,575	2,342,283
3	10,975	2,342,283	5,562	2,336,870
4	10,975	2,336,870	5,550	2,331,444
5	10,975	2,331,444	5,537	2,326,006
6	10,975	2,326,006	5,524	2,320,554
7	10,975	2,320,554	5,511	2,315,090
8	10,975	2,315,090	5,498	2,309,612
9	10,975	2,309,612	5,485	2,304,122
10	10,975	2,304,122	5,472	2,298,618
11	10,975	2,298,618	5,459	2,293,101
12	10,975	2,293,101	5,446	2,287,572

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	10,975	2,287,572	5,432	2,282,029
2	10,975	2,282,029	5,419	2,276,473
3	10,975	2,276,473	5,406	2,270,904
4	10,975	2,270,904	5,393	2,265,321
5	10,975	2,265,321	5,380	2,259,726
6	10,975	2,259,726	5,366	2,254,117
7	10,975	2,254,117	5,353	2,248,494
8	10,975	2,248,494	5,340	2,242,859
9	10,975	2,242,859	5,326	2,237,210
10	10,975	2,237,210	5,313	2,231,547
11	10,975	2,231,547	5,299	2,225,871
12	10,975	2,225,871	5,286	2,220,182

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	10,975	2,220,182	5,272	2,214,479
2	10,975	2,214,479	5,259	2,208,763
3	10,975	2,208,763	5,245	2,203,033
4	10,975	2,203,033	5,232	2,197,289
5	10,975	2,197,289	5,218	2,191,532
6	10,975	2,191,532	5,204	2,185,761
7	10,975	2,185,761	5,191	2,179,976
8	10,975	2,179,976	5,177	2,174,178
9	10,975	2,174,178	5,163	2,168,366
10	10,975	2,168,366	5,149	2,162,540
11	10,975	2,162,540	5,136	2,156,700
12	10,975	2,156,700	5,122	2,150,846

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	10,975	2,150,846	5,108	2,144,979
2	10,975	2,144,979	5,094	2,139,097
3	10,975	2,139,097	5,080	2,133,202
4	10,975	2,133,202	5,066	2,127,293
5	10,975	2,127,293	5,052	2,121,369
6	10,975	2,121,369	5,038	2,115,431
7	10,975	2,115,431	5,024	2,109,480
8	10,975	2,109,480	5,010	2,103,514
9	10,975	2,103,514	4,995	2,097,534
10	10,975	2,097,534	4,981	2,091,540
11	10,975	2,091,540	4,967	2,085,531
12	10,975	2,085,531	4,953	2,079,509

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	10,975	2,079,509	4,938	2,073,472
2	10,975	2,073,472	4,924	2,067,420
3	10,975	2,067,420	4,910	2,061,355
4	10,975	2,061,355	4,895	2,055,275
5	10,975	2,055,275	4,881	2,049,180
6	10,975	2,049,180	4,866	2,043,071
7	10,975	2,043,071	4,852	2,036,948
8	10,975	2,036,948	4,837	2,030,810
9	10,975	2,030,810	4,823	2,024,657
10	10,975	2,024,657	4,808	2,018,490
11	10,975	2,018,490	4,793	2,012,308
12	10,975	2,012,308	4,779	2,006,111

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	10,975	2,006,111	4,764	1,999,900
2	10,975	1,999,900	4,749	1,993,674
3	10,975	1,993,674	4,734	1,987,433
4	10,975	1,987,433	4,720	1,981,177
5	10,975	1,981,177	4,705	1,974,907
6	10,975	1,974,907	4,690	1,968,621
7	10,975	1,968,621	4,675	1,962,321
8	10,975	1,962,321	4,660	1,956,006
9	10,975	1,956,006	4,645	1,949,676
10	10,975	1,949,676	4,630	1,943,330
11	10,975	1,943,330	4,615	1,936,970
12	10,975	1,936,970	4,600	1,930,594

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	10,975	1,930,594	4,585	1,924,204
2	10,975	1,924,204	4,569	1,917,798
3	10,975	1,917,798	4,554	1,911,377
4	10,975	1,911,377	4,539	1,904,940
5	10,975	1,904,940	4,524	1,898,489
6	10,975	1,898,489	4,508	1,892,022
7	10,975	1,892,022	4,493	1,885,540
8	10,975	1,885,540	4,478	1,879,042
9	10,975	1,879,042	4,462	1,872,529
10	10,975	1,872,529	4,447	1,866,000
11	10,975	1,866,000	4,431	1,859,456
12	10,975	1,859,456	4,416	1,852,897

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	10,975	1,852,897	4,400	1,846,322
2	10,975	1,846,322	4,385	1,839,731
3	10,975	1,839,731	4,369	1,833,124
4	10,975	1,833,124	4,353	1,826,502
5	10,975	1,826,502	4,337	1,819,864
6	10,975	1,819,864	4,322	1,813,211
7	10,975	1,813,211	4,306	1,806,541
8	10,975	1,806,541	4,290	1,799,856
9	10,975	1,799,856	4,274	1,793,155
10	10,975	1,793,155	4,258	1,786,438
11	10,975	1,786,438	4,242	1,779,705
12	10,975	1,779,705	4,226	1,772,956

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	10,975	1,772,956	4,210	1,766,191
2	10,975	1,766,191	4,194	1,759,410
3	10,975	1,759,410	4,178	1,752,612
4	10,975	1,752,612	4,162	1,745,799
5	10,975	1,745,799	4,146	1,738,969
6	10,975	1,738,969	4,130	1,732,124
7	10,975	1,732,124	4,113	1,725,262
8	10,975	1,725,262	4,097	1,718,383
9	10,975	1,718,383	4,081	1,711,489
10	10,975	1,711,489	4,064	1,704,578
11	10,975	1,704,578	4,048	1,697,650
12	10,975	1,697,650	4,031	1,690,706

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	10,975	1,690,706	4,015	1,683,746
2	10,975	1,683,746	3,998	1,676,769
3	10,975	1,676,769	3,982	1,669,776
4	10,975	1,669,776	3,965	1,662,765
5	10,975	1,662,765	3,949	1,655,739
6	10,975	1,655,739	3,932	1,648,695
7	10,975	1,648,695	3,915	1,641,635
8	10,975	1,641,635	3,898	1,634,558
9	10,975	1,634,558	3,882	1,627,464
10	10,975	1,627,464	3,865	1,620,354
11	10,975	1,620,354	3,848	1,613,226
12	10,975	1,613,226	3,831	1,606,082

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	10,975	1,606,082	3,814	1,598,921
2	10,975	1,598,921	3,797	1,591,742
3	10,975	1,591,742	3,780	1,584,547
4	10,975	1,584,547	3,763	1,577,334
5	10,975	1,577,334	3,746	1,570,105
6	10,975	1,570,105	3,728	1,562,858
7	10,975	1,562,858	3,711	1,555,594
8	10,975	1,555,594	3,694	1,548,313
9	10,975	1,548,313	3,677	1,541,014
10	10,975	1,541,014	3,659	1,533,698
11	10,975	1,533,698	3,642	1,526,365
12	10,975	1,526,365	3,625	1,519,014

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	10,975	1,519,014	3,607	1,511,646
2	10,975	1,511,646	3,590	1,504,260
3	10,975	1,504,260	3,572	1,496,857
4	10,975	1,496,857	3,555	1,489,436
5	10,975	1,489,436	3,537	1,481,998
6	10,975	1,481,998	3,519	1,474,542
7	10,975	1,474,542	3,502	1,467,068
8	10,975	1,467,068	3,484	1,459,577
9	10,975	1,459,577	3,466	1,452,067
10	10,975	1,452,067	3,448	1,444,540
11	10,975	1,444,540	3,430	1,436,995
12	10,975	1,436,995	3,412	1,429,432

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	10,975	1,429,432	3,394	1,421,851
2	10,975	1,421,851	3,376	1,414,252
3	10,975	1,414,252	3,358	1,406,635
4	10,975	1,406,635	3,340	1,399,000
5	10,975	1,399,000	3,322	1,391,347
6	10,975	1,391,347	3,304	1,383,676
7	10,975	1,383,676	3,286	1,375,986
8	10,975	1,375,986	3,267	1,368,278
9	10,975	1,368,278	3,249	1,360,552
10	10,975	1,360,552	3,231	1,352,808
11	10,975	1,352,808	3,212	1,345,045
12	10,975	1,345,045	3,194	1,337,263

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	10,975	1,337,263	3,176	1,329,464
2	10,975	1,329,464	3,157	1,321,645
3	10,975	1,321,645	3,138	1,313,808
4	10,975	1,313,808	3,120	1,305,953
5	10,975	1,305,953	3,101	1,298,079
6	10,975	1,298,079	3,082	1,290,186
7	10,975	1,290,186	3,064	1,282,274
8	10,975	1,282,274	3,045	1,274,344
9	10,975	1,274,344	3,026	1,266,395
10	10,975	1,266,395	3,007	1,258,426
11	10,975	1,258,426	2,988	1,250,439
12	10,975	1,250,439	2,969	1,242,433

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	10,975	1,242,433	2,950	1,234,408
2	10,975	1,234,408	2,931	1,226,364
3	10,975	1,226,364	2,912	1,218,301
4	10,975	1,218,301	2,893	1,210,219
5	10,975	1,210,219	2,874	1,202,117
6	10,975	1,202,117	2,855	1,193,996
7	10,975	1,193,996	2,835	1,185,856
8	10,975	1,185,856	2,816	1,177,697
9	10,975	1,177,697	2,797	1,169,518
10	10,975	1,169,518	2,777	1,161,320
11	10,975	1,161,320	2,758	1,153,102
12	10,975	1,153,102	2,738	1,144,865

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	10,975	1,144,865	2,719	1,136,608
2	10,975	1,136,608	2,699	1,128,332
3	10,975	1,128,332	2,679	1,120,036
4	10,975	1,120,036	2,660	1,111,720
5	10,975	1,111,720	2,640	1,103,385
6	10,975	1,103,385	2,620	1,095,029
7	10,975	1,095,029	2,600	1,086,654
8	10,975	1,086,654	2,580	1,078,259
9	10,975	1,078,259	2,560	1,069,844
10	10,975	1,069,844	2,540	1,061,409
11	10,975	1,061,409	2,520	1,052,954
12	10,975	1,052,954	2,500	1,044,479

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	10,975	1,044,479	2,480	1,035,984
2	10,975	1,035,984	2,460	1,027,469
3	10,975	1,027,469	2,440	1,018,933
4	10,975	1,018,933	2,419	1,010,377
5	10,975	1,010,377	2,399	1,001,801
6	10,975	1,001,801	2,379	993,205
7	10,975	993,205	2,358	984,588
8	10,975	984,588	2,338	975,950
9	10,975	975,950	2,317	967,292
10	10,975	967,292	2,297	958,614
11	10,975	958,614	2,276	949,915
12	10,975	949,915	2,256	941,195

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	10,975	941,195	2,235	932,455
2	10,975	932,455	2,214	923,693
3	10,975	923,693	2,193	914,911
4	10,975	914,911	2,172	906,108
5	10,975	906,108	2,152	897,285
6	10,975	897,285	2,131	888,440
7	10,975	888,440	2,110	879,574
8	10,975	879,574	2,088	870,687
9	10,975	870,687	2,067	861,779
10	10,975	861,779	2,046	852,850
11	10,975	852,850	2,025	843,900
12	10,975	843,900	2,004	834,928

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	10,975	834,928	1,982	825,936
2	10,975	825,936	1,961	816,921
3	10,975	816,921	1,940	807,886
4	10,975	807,886	1,918	798,829
5	10,975	798,829	1,897	789,750
6	10,975	789,750	1,875	780,650
7	10,975	780,650	1,854	771,528
8	10,975	771,528	1,832	762,385
9	10,975	762,385	1,810	753,220
10	10,975	753,220	1,788	744,033
11	10,975	744,033	1,767	734,824
12	10,975	734,824	1,745	725,593

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	10,975	725,593	1,723	716,341
2	10,975	716,341	1,701	707,066
3	10,975	707,066	1,679	697,770
4	10,975	697,770	1,657	688,451
5	10,975	688,451	1,635	679,110
6	10,975	679,110	1,612	669,747
7	10,975	669,747	1,590	660,362
8	10,975	660,362	1,568	650,955
9	10,975	650,955	1,546	641,525
10	10,975	641,525	1,523	632,073
11	10,975	632,073	1,501	622,598
12	10,975	622,598	1,478	613,101

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	10,975	613,101	1,456	603,581
2	10,975	603,581	1,433	594,039
3	10,975	594,039	1,410	584,474
4	10,975	584,474	1,388	574,886
5	10,975	574,886	1,365	565,276
6	10,975	565,276	1,342	555,643
7	10,975	555,643	1,319	545,987
8	10,975	545,987	1,296	536,307
9	10,975	536,307	1,273	526,605
10	10,975	526,605	1,250	516,880
11	10,975	516,880	1,227	507,132
12	10,975	507,132	1,204	497,361

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	10,975	497,361	1,181	487,566
2	10,975	487,566	1,157	477,748
3	10,975	477,748	1,134	467,907
4	10,975	467,907	1,111	458,043
5	10,975	458,043	1,087	448,155
6	10,975	448,155	1,064	438,243
7	10,975	438,243	1,040	428,308
8	10,975	428,308	1,017	418,350
9	10,975	418,350	993	408,367
10	10,975	408,367	969	398,361
11	10,975	398,361	946	388,332
12	10,975	388,332	922	378,278

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	10,975	378,278	898	368,201
2	10,975	368,201	874	358,099
3	10,975	358,099	850	347,974
4	10,975	347,974	826	337,825
5	10,975	337,825	802	327,651
6	10,975	327,651	778	317,454
7	10,975	317,454	753	307,232
8	10,975	307,232	729	296,986
9	10,975	296,986	705	286,715
10	10,975	286,715	680	276,420
11	10,975	276,420	656	266,101
12	10,975	266,101	631	255,757

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	10,975	255,757	607	245,389
2	10,975	245,389	582	234,996
3	10,975	234,996	558	224,578
4	10,975	224,578	533	214,136
5	10,975	214,136	508	203,668
6	10,975	203,668	483	193,176
7	10,975	193,176	458	182,659
8	10,975	182,659	433	172,117
9	10,975	172,117	408	161,550
10	10,975	161,550	383	150,958
11	10,975	150,958	358	140,341
12	10,975	140,341	333	129,698

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	10,975	129,698	308	119,031
2	10,975	119,031	282	108,337
3	10,975	108,337	257	97,619
4	10,975	97,619	231	86,875
5	10,975	86,875	206	76,105
6	10,975	76,105	180	65,310
7	10,975	65,310	155	54,490
8	10,975	54,490	129	43,643
9	10,975	43,643	103	32,771
10	10,975	32,771	77	21,873
11	10,975	21,873	51	10,949
12	10,975	10,949	26	4

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