Overview

Property Details

Features

Additional Info

Mortgage Calculator

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

Sea View | Luxury Apartment | Palm Jumeirah

[LN004565]

AED5,326,000

For Sale

Ready

1,980 ft²

Overview

Sherwoods International Properties is pleased to offer you for sale an amazing and spacious 2 Bedroom apartment available in Kempinski Palm Residence. - Luxury 2 bedroom + terrace overlooking to the sea - Immaculate condition - Luxury furnished, modern fitted kitchen - Great community and 5*hotel facilities - Walking distance to the beach, park and swimming pool - BUA: 1,980 sq ft - World class brand - Wardrobes & Closets - Premium Furniture & Finishes Fully furnished 2-bedroom apartment is spacious and located in the most luxurious hotel managed and serviced property on the prime location of Palm Jumeirah. The location of this apartment encompasses sweeping views of the ocean. An oversized living room with a large terrace facing breathtaking views of the ocean, a master suite with an enormous bathroom, closet and private balcony overlooking sea views.

Property Details

Property ID
LN004565
Property Type
Apartment
Property Status
For Sale
Year Built
0

Facts and Features

Bus services

Built in wardrobes

Covered parking

Fully fitted kitchen

Fully furnished

On low floor

Shared swimming pool

24 hours Maintenance

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	11,013	2,663,000	6,324	2,658,311
2	11,013	2,658,311	6,313	2,653,612
3	11,013	2,653,612	6,302	2,648,901
4	11,013	2,648,901	6,291	2,644,179
5	11,013	2,644,179	6,279	2,639,446
6	11,013	2,639,446	6,268	2,634,701
7	11,013	2,634,701	6,257	2,629,946
8	11,013	2,629,946	6,246	2,625,179
9	11,013	2,625,179	6,234	2,620,401
10	11,013	2,620,401	6,223	2,615,611
11	11,013	2,615,611	6,212	2,610,810
12	11,013	2,610,810	6,200	2,605,998

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	11,013	2,605,998	6,189	2,601,174
2	11,013	2,601,174	6,177	2,596,339
3	11,013	2,596,339	6,166	2,591,492
4	11,013	2,591,492	6,154	2,586,634
5	11,013	2,586,634	6,143	2,581,764
6	11,013	2,581,764	6,131	2,576,883
7	11,013	2,576,883	6,120	2,571,990
8	11,013	2,571,990	6,108	2,567,085
9	11,013	2,567,085	6,096	2,562,169
10	11,013	2,562,169	6,085	2,557,241
11	11,013	2,557,241	6,073	2,552,302
12	11,013	2,552,302	6,061	2,547,350

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	11,013	2,547,350	6,049	2,542,387
2	11,013	2,542,387	6,038	2,537,412
3	11,013	2,537,412	6,026	2,532,426
4	11,013	2,532,426	6,014	2,527,427
5	11,013	2,527,427	6,002	2,522,417
6	11,013	2,522,417	5,990	2,517,394
7	11,013	2,517,394	5,978	2,512,360
8	11,013	2,512,360	5,966	2,507,314
9	11,013	2,507,314	5,954	2,502,256
10	11,013	2,502,256	5,942	2,497,186
11	11,013	2,497,186	5,930	2,492,103
12	11,013	2,492,103	5,918	2,487,009

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	11,013	2,487,009	5,906	2,481,903
2	11,013	2,481,903	5,894	2,476,784
3	11,013	2,476,784	5,882	2,471,654
4	11,013	2,471,654	5,870	2,466,511
5	11,013	2,466,511	5,857	2,461,356
6	11,013	2,461,356	5,845	2,456,188
7	11,013	2,456,188	5,833	2,451,009
8	11,013	2,451,009	5,821	2,445,817
9	11,013	2,445,817	5,808	2,440,613
10	11,013	2,440,613	5,796	2,435,396
11	11,013	2,435,396	5,784	2,430,167
12	11,013	2,430,167	5,771	2,424,926

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	11,013	2,424,926	5,759	2,419,672
2	11,013	2,419,672	5,746	2,414,406
3	11,013	2,414,406	5,734	2,409,127
4	11,013	2,409,127	5,721	2,403,835
5	11,013	2,403,835	5,709	2,398,532
6	11,013	2,398,532	5,696	2,393,215
7	11,013	2,393,215	5,683	2,387,886
8	11,013	2,387,886	5,671	2,382,544
9	11,013	2,382,544	5,658	2,377,190
10	11,013	2,377,190	5,645	2,371,822
11	11,013	2,371,822	5,633	2,366,442
12	11,013	2,366,442	5,620	2,361,050

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	11,013	2,361,050	5,607	2,355,644
2	11,013	2,355,644	5,594	2,350,226
3	11,013	2,350,226	5,581	2,344,795
4	11,013	2,344,795	5,568	2,339,350
5	11,013	2,339,350	5,555	2,333,893
6	11,013	2,333,893	5,542	2,328,423
7	11,013	2,328,423	5,530	2,322,940
8	11,013	2,322,940	5,516	2,317,444
9	11,013	2,317,444	5,503	2,311,935
10	11,013	2,311,935	5,490	2,306,413
11	11,013	2,306,413	5,477	2,300,878
12	11,013	2,300,878	5,464	2,295,329

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	11,013	2,295,329	5,451	2,289,768
2	11,013	2,289,768	5,438	2,284,193
3	11,013	2,284,193	5,424	2,278,605
4	11,013	2,278,605	5,411	2,273,003
5	11,013	2,273,003	5,398	2,267,389
6	11,013	2,267,389	5,385	2,261,761
7	11,013	2,261,761	5,371	2,256,119
8	11,013	2,256,119	5,358	2,250,465
9	11,013	2,250,465	5,344	2,244,796
10	11,013	2,244,796	5,331	2,239,115
11	11,013	2,239,115	5,317	2,233,420
12	11,013	2,233,420	5,304	2,227,711

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	11,013	2,227,711	5,290	2,221,989
2	11,013	2,221,989	5,277	2,216,253
3	11,013	2,216,253	5,263	2,210,503
4	11,013	2,210,503	5,249	2,204,740
5	11,013	2,204,740	5,236	2,198,964
6	11,013	2,198,964	5,222	2,193,173
7	11,013	2,193,173	5,208	2,187,369
8	11,013	2,187,369	5,195	2,181,551
9	11,013	2,181,551	5,181	2,175,719
10	11,013	2,175,719	5,167	2,169,873
11	11,013	2,169,873	5,153	2,164,014
12	11,013	2,164,014	5,139	2,158,140

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	11,013	2,158,140	5,125	2,152,253
2	11,013	2,152,253	5,111	2,146,351
3	11,013	2,146,351	5,097	2,140,436
4	11,013	2,140,436	5,083	2,134,506
5	11,013	2,134,506	5,069	2,128,563
6	11,013	2,128,563	5,055	2,122,605
7	11,013	2,122,605	5,041	2,116,633
8	11,013	2,116,633	5,027	2,110,647
9	11,013	2,110,647	5,012	2,104,647
10	11,013	2,104,647	4,998	2,098,633
11	11,013	2,098,633	4,984	2,092,604
12	11,013	2,092,604	4,969	2,086,561

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	11,013	2,086,561	4,955	2,080,503
2	11,013	2,080,503	4,941	2,074,431
3	11,013	2,074,431	4,926	2,068,345
4	11,013	2,068,345	4,912	2,062,244
5	11,013	2,062,244	4,897	2,056,129
6	11,013	2,056,129	4,883	2,049,999
7	11,013	2,049,999	4,868	2,043,855
8	11,013	2,043,855	4,854	2,037,696
9	11,013	2,037,696	4,839	2,031,523
10	11,013	2,031,523	4,824	2,025,335
11	11,013	2,025,335	4,810	2,019,132
12	11,013	2,019,132	4,795	2,012,914

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	11,013	2,012,914	4,780	2,006,682
2	11,013	2,006,682	4,765	2,000,435
3	11,013	2,000,435	4,751	1,994,173
4	11,013	1,994,173	4,736	1,987,896
5	11,013	1,987,896	4,721	1,981,604
6	11,013	1,981,604	4,706	1,975,297
7	11,013	1,975,297	4,691	1,968,976
8	11,013	1,968,976	4,676	1,962,639
9	11,013	1,962,639	4,661	1,956,287
10	11,013	1,956,287	4,646	1,949,920
11	11,013	1,949,920	4,631	1,943,538
12	11,013	1,943,538	4,615	1,937,141

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	11,013	1,937,141	4,600	1,930,729
2	11,013	1,930,729	4,585	1,924,301
3	11,013	1,924,301	4,570	1,917,858
4	11,013	1,917,858	4,554	1,911,400
5	11,013	1,911,400	4,539	1,904,927
6	11,013	1,904,927	4,524	1,898,438
7	11,013	1,898,438	4,508	1,891,934
8	11,013	1,891,934	4,493	1,885,414
9	11,013	1,885,414	4,477	1,878,879
10	11,013	1,878,879	4,462	1,872,328
11	11,013	1,872,328	4,446	1,865,762
12	11,013	1,865,762	4,431	1,859,180

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	11,013	1,859,180	4,415	1,852,583
2	11,013	1,852,583	4,399	1,845,970
3	11,013	1,845,970	4,384	1,839,341
4	11,013	1,839,341	4,368	1,832,696
5	11,013	1,832,696	4,352	1,826,036
6	11,013	1,826,036	4,336	1,819,359
7	11,013	1,819,359	4,320	1,812,667
8	11,013	1,812,667	4,305	1,805,959
9	11,013	1,805,959	4,289	1,799,236
10	11,013	1,799,236	4,273	1,792,496
11	11,013	1,792,496	4,257	1,785,740
12	11,013	1,785,740	4,241	1,778,968

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	11,013	1,778,968	4,225	1,772,180
2	11,013	1,772,180	4,208	1,765,376
3	11,013	1,765,376	4,192	1,758,556
4	11,013	1,758,556	4,176	1,751,719
5	11,013	1,751,719	4,160	1,744,866
6	11,013	1,744,866	4,144	1,737,998
7	11,013	1,737,998	4,127	1,731,112
8	11,013	1,731,112	4,111	1,724,211
9	11,013	1,724,211	4,095	1,717,293
10	11,013	1,717,293	4,078	1,710,358
11	11,013	1,710,358	4,062	1,703,407
12	11,013	1,703,407	4,045	1,696,440

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	11,013	1,696,440	4,029	1,689,456
2	11,013	1,689,456	4,012	1,682,455
3	11,013	1,682,455	3,995	1,675,438
4	11,013	1,675,438	3,979	1,668,404
5	11,013	1,668,404	3,962	1,661,354
6	11,013	1,661,354	3,945	1,654,286
7	11,013	1,654,286	3,928	1,647,202
8	11,013	1,647,202	3,912	1,640,101
9	11,013	1,640,101	3,895	1,632,983
10	11,013	1,632,983	3,878	1,625,849
11	11,013	1,625,849	3,861	1,618,697
12	11,013	1,618,697	3,844	1,611,528

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	11,013	1,611,528	3,827	1,604,343
2	11,013	1,604,343	3,810	1,597,140
3	11,013	1,597,140	3,793	1,589,920
4	11,013	1,589,920	3,776	1,582,683
5	11,013	1,582,683	3,758	1,575,429
6	11,013	1,575,429	3,741	1,568,158
7	11,013	1,568,158	3,724	1,560,869
8	11,013	1,560,869	3,707	1,553,563
9	11,013	1,553,563	3,689	1,546,240
10	11,013	1,546,240	3,672	1,538,899
11	11,013	1,538,899	3,654	1,531,541
12	11,013	1,531,541	3,637	1,524,165

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	11,013	1,524,165	3,619	1,516,772
2	11,013	1,516,772	3,602	1,509,361
3	11,013	1,509,361	3,584	1,501,933
4	11,013	1,501,933	3,567	1,494,487
5	11,013	1,494,487	3,549	1,487,024
6	11,013	1,487,024	3,531	1,479,542
7	11,013	1,479,542	3,513	1,472,043
8	11,013	1,472,043	3,496	1,464,526
9	11,013	1,464,526	3,478	1,456,991
10	11,013	1,456,991	3,460	1,449,439
11	11,013	1,449,439	3,442	1,441,868
12	11,013	1,441,868	3,424	1,434,280

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	11,013	1,434,280	3,406	1,426,673
2	11,013	1,426,673	3,388	1,419,048
3	11,013	1,419,048	3,370	1,411,405
4	11,013	1,411,405	3,352	1,403,744
5	11,013	1,403,744	3,333	1,396,065
6	11,013	1,396,065	3,315	1,388,368
7	11,013	1,388,368	3,297	1,380,652
8	11,013	1,380,652	3,279	1,372,918
9	11,013	1,372,918	3,260	1,365,166
10	11,013	1,365,166	3,242	1,357,395
11	11,013	1,357,395	3,223	1,349,606
12	11,013	1,349,606	3,205	1,341,798

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	11,013	1,341,798	3,186	1,333,972
2	11,013	1,333,972	3,168	1,326,127
3	11,013	1,326,127	3,149	1,318,264
4	11,013	1,318,264	3,130	1,310,382
5	11,013	1,310,382	3,112	1,302,481
6	11,013	1,302,481	3,093	1,294,561
7	11,013	1,294,561	3,074	1,286,623
8	11,013	1,286,623	3,055	1,278,665
9	11,013	1,278,665	3,036	1,270,689
10	11,013	1,270,689	3,017	1,262,694
11	11,013	1,262,694	2,998	1,254,680
12	11,013	1,254,680	2,979	1,246,647

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	11,013	1,246,647	2,960	1,238,594
2	11,013	1,238,594	2,941	1,230,523
3	11,013	1,230,523	2,922	1,222,432
4	11,013	1,222,432	2,903	1,214,323
5	11,013	1,214,323	2,884	1,206,194
6	11,013	1,206,194	2,864	1,198,045
7	11,013	1,198,045	2,845	1,189,878
8	11,013	1,189,878	2,825	1,181,691
9	11,013	1,181,691	2,806	1,173,484
10	11,013	1,173,484	2,787	1,165,258
11	11,013	1,165,258	2,767	1,157,013
12	11,013	1,157,013	2,747	1,148,747

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	11,013	1,148,747	2,728	1,140,463
2	11,013	1,140,463	2,708	1,132,158
3	11,013	1,132,158	2,688	1,123,834
4	11,013	1,123,834	2,669	1,115,490
5	11,013	1,115,490	2,649	1,107,126
6	11,013	1,107,126	2,629	1,098,743
7	11,013	1,098,743	2,609	1,090,339
8	11,013	1,090,339	2,589	1,081,916
9	11,013	1,081,916	2,569	1,073,472
10	11,013	1,073,472	2,549	1,065,009
11	11,013	1,065,009	2,529	1,056,525
12	11,013	1,056,525	2,509	1,048,021

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	11,013	1,048,021	2,489	1,039,497
2	11,013	1,039,497	2,468	1,030,953
3	11,013	1,030,953	2,448	1,022,389
4	11,013	1,022,389	2,428	1,013,804
5	11,013	1,013,804	2,407	1,005,199
6	11,013	1,005,199	2,387	996,573
7	11,013	996,573	2,366	987,927
8	11,013	987,927	2,346	979,260
9	11,013	979,260	2,325	970,573
10	11,013	970,573	2,305	961,865
11	11,013	961,865	2,284	953,136
12	11,013	953,136	2,263	944,387

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	11,013	944,387	2,242	935,617
2	11,013	935,617	2,222	926,826
3	11,013	926,826	2,201	918,014
4	11,013	918,014	2,180	909,181
5	11,013	909,181	2,159	900,327
6	11,013	900,327	2,138	891,453
7	11,013	891,453	2,117	882,557
8	11,013	882,557	2,096	873,640
9	11,013	873,640	2,074	864,702
10	11,013	864,702	2,053	855,742
11	11,013	855,742	2,032	846,762
12	11,013	846,762	2,011	837,760

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	11,013	837,760	1,989	828,736
2	11,013	828,736	1,968	819,692
3	11,013	819,692	1,946	810,625
4	11,013	810,625	1,925	801,538
5	11,013	801,538	1,903	792,428
6	11,013	792,428	1,882	783,297
7	11,013	783,297	1,860	774,144
8	11,013	774,144	1,838	764,970
9	11,013	764,970	1,816	755,774
10	11,013	755,774	1,794	746,556
11	11,013	746,556	1,773	737,316
12	11,013	737,316	1,751	728,054

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	11,013	728,054	1,729	718,770
2	11,013	718,770	1,707	709,464
3	11,013	709,464	1,684	700,136
4	11,013	700,136	1,662	690,786
5	11,013	690,786	1,640	681,413
6	11,013	681,413	1,618	672,019
7	11,013	672,019	1,596	662,602
8	11,013	662,602	1,573	653,162
9	11,013	653,162	1,551	643,701
10	11,013	643,701	1,528	634,216
11	11,013	634,216	1,506	624,710
12	11,013	624,710	1,483	615,180

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	11,013	615,180	1,461	605,628
2	11,013	605,628	1,438	596,054
3	11,013	596,054	1,415	586,456
4	11,013	586,456	1,392	576,836
5	11,013	576,836	1,369	567,193
6	11,013	567,193	1,347	557,527
7	11,013	557,527	1,324	547,838
8	11,013	547,838	1,301	538,126
9	11,013	538,126	1,278	528,391
10	11,013	528,391	1,254	518,633
11	11,013	518,633	1,231	508,852
12	11,013	508,852	1,208	499,047

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	11,013	499,047	1,185	489,219
2	11,013	489,219	1,161	479,368
3	11,013	479,368	1,138	469,494
4	11,013	469,494	1,115	459,596
5	11,013	459,596	1,091	449,674
6	11,013	449,674	1,067	439,729
7	11,013	439,729	1,044	429,761
8	11,013	429,761	1,020	419,768
9	11,013	419,768	996	409,752
10	11,013	409,752	973	399,712
11	11,013	399,712	949	389,649
12	11,013	389,649	925	379,561

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	11,013	379,561	901	369,449
2	11,013	369,449	877	359,314
3	11,013	359,314	853	349,154
4	11,013	349,154	829	338,970
5	11,013	338,970	805	328,762
6	11,013	328,762	780	318,530
7	11,013	318,530	756	308,274
8	11,013	308,274	732	297,993
9	11,013	297,993	707	287,687
10	11,013	287,687	683	277,358
11	11,013	277,358	658	267,003
12	11,013	267,003	634	256,624

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	11,013	256,624	609	246,221
2	11,013	246,221	584	235,793
3	11,013	235,793	560	225,340
4	11,013	225,340	535	214,862
5	11,013	214,862	510	204,359
6	11,013	204,359	485	193,831
7	11,013	193,831	460	183,279
8	11,013	183,279	435	172,701
9	11,013	172,701	410	162,098
10	11,013	162,098	384	151,470
11	11,013	151,470	359	140,817
12	11,013	140,817	334	130,138

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	11,013	130,138	309	119,434
2	11,013	119,434	283	108,705
3	11,013	108,705	258	97,950
4	11,013	97,950	232	87,170
5	11,013	87,170	207	76,364
6	11,013	76,364	181	65,532
7	11,013	65,532	155	54,674
8	11,013	54,674	129	43,791
9	11,013	43,791	104	32,882
10	11,013	32,882	78	21,947
11	11,013	21,947	52	10,986
12	11,013	10,986	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

Sea View | Luxury Apartment | Palm Jumeirah

Preferences

Quick Menu

Contact Us

RERA No. 1238