Overview

Property Details

Additional Info

Mortgage Calculator

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

Sea view | Private Pool | Fully furnished | Palm Jumeirah

[110]

AED8,206,000

For Sale

Ready

3,784 ft²

Overview

Sherwoods International Properties is giving you an offer to have this stunning beach apartment offers more than just a home – it's a lifestyle. Enjoy: 🏖️ Private Beach Access 🌊 Breathtaking Sea Views 🏊‍♂️ Infinity Pools & Spa 🍽️ Gourmet Dining Options 💪 State-of-the-Art Fitness Center 🏊‍♂️ Private Pool 🛥️ Yacht and Water Sports Facilities 🌿 Lush Gardens & Landscaped Terraces Live where luxury meets the sea. Your dream home awaits! Live the Dream at Kempinski Palm Jumeirah! 🌴✨ Luxury beach apartment for sale – Where elegance meets paradise. Step into unparalleled comfort with breathtaking views, world-class amenities, and direct access to pristine sands. Don’t miss out on your slice of paradise!

Property Details

Property ID
110
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	16,968	4,103,000	9,744	4,095,776
2	16,968	4,095,776	9,727	4,088,535
3	16,968	4,088,535	9,710	4,081,277
4	16,968	4,081,277	9,693	4,074,002
5	16,968	4,074,002	9,675	4,066,709
6	16,968	4,066,709	9,658	4,059,400
7	16,968	4,059,400	9,641	4,052,072
8	16,968	4,052,072	9,623	4,044,728
9	16,968	4,044,728	9,606	4,037,366
10	16,968	4,037,366	9,588	4,029,986
11	16,968	4,029,986	9,571	4,022,589
12	16,968	4,022,589	9,553	4,015,175

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	16,968	4,015,175	9,536	4,007,742
2	16,968	4,007,742	9,518	4,000,292
3	16,968	4,000,292	9,500	3,992,825
4	16,968	3,992,825	9,482	3,985,340
5	16,968	3,985,340	9,465	3,977,837
6	16,968	3,977,837	9,447	3,970,316
7	16,968	3,970,316	9,429	3,962,777
8	16,968	3,962,777	9,411	3,955,220
9	16,968	3,955,220	9,393	3,947,646
10	16,968	3,947,646	9,375	3,940,053
11	16,968	3,940,053	9,357	3,932,442
12	16,968	3,932,442	9,339	3,924,814

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	16,968	3,924,814	9,321	3,917,167
2	16,968	3,917,167	9,303	3,909,502
3	16,968	3,909,502	9,285	3,901,819
4	16,968	3,901,819	9,266	3,894,117
5	16,968	3,894,117	9,248	3,886,397
6	16,968	3,886,397	9,230	3,878,659
7	16,968	3,878,659	9,211	3,870,903
8	16,968	3,870,903	9,193	3,863,128
9	16,968	3,863,128	9,174	3,855,335
10	16,968	3,855,335	9,156	3,847,523
11	16,968	3,847,523	9,137	3,839,693
12	16,968	3,839,693	9,119	3,831,844

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	16,968	3,831,844	9,100	3,823,976
2	16,968	3,823,976	9,081	3,816,090
3	16,968	3,816,090	9,063	3,808,185
4	16,968	3,808,185	9,044	3,800,261
5	16,968	3,800,261	9,025	3,792,318
6	16,968	3,792,318	9,006	3,784,357
7	16,968	3,784,357	8,987	3,776,376
8	16,968	3,776,376	8,968	3,768,377
9	16,968	3,768,377	8,949	3,760,358
10	16,968	3,760,358	8,930	3,752,321
11	16,968	3,752,321	8,911	3,744,265
12	16,968	3,744,265	8,892	3,736,189

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	16,968	3,736,189	8,873	3,728,094
2	16,968	3,728,094	8,854	3,719,980
3	16,968	3,719,980	8,834	3,711,847
4	16,968	3,711,847	8,815	3,703,694
5	16,968	3,703,694	8,796	3,695,522
6	16,968	3,695,522	8,776	3,687,331
7	16,968	3,687,331	8,757	3,679,120
8	16,968	3,679,120	8,737	3,670,890
9	16,968	3,670,890	8,718	3,662,640
10	16,968	3,662,640	8,698	3,654,370
11	16,968	3,654,370	8,679	3,646,081
12	16,968	3,646,081	8,659	3,637,772

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	16,968	3,637,772	8,639	3,629,444
2	16,968	3,629,444	8,619	3,621,095
3	16,968	3,621,095	8,600	3,612,727
4	16,968	3,612,727	8,580	3,604,339
5	16,968	3,604,339	8,560	3,595,931
6	16,968	3,595,931	8,540	3,587,503
7	16,968	3,587,503	8,520	3,579,055
8	16,968	3,579,055	8,500	3,570,587
9	16,968	3,570,587	8,480	3,562,099
10	16,968	3,562,099	8,459	3,553,591
11	16,968	3,553,591	8,439	3,545,063
12	16,968	3,545,063	8,419	3,536,514

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	16,968	3,536,514	8,399	3,527,945
2	16,968	3,527,945	8,378	3,519,355
3	16,968	3,519,355	8,358	3,510,746
4	16,968	3,510,746	8,338	3,502,115
5	16,968	3,502,115	8,317	3,493,465
6	16,968	3,493,465	8,296	3,484,793
7	16,968	3,484,793	8,276	3,476,101
8	16,968	3,476,101	8,255	3,467,389
9	16,968	3,467,389	8,235	3,458,656
10	16,968	3,458,656	8,214	3,449,902
11	16,968	3,449,902	8,193	3,441,127
12	16,968	3,441,127	8,172	3,432,331

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	16,968	3,432,331	8,151	3,423,515
2	16,968	3,423,515	8,130	3,414,678
3	16,968	3,414,678	8,109	3,405,819
4	16,968	3,405,819	8,088	3,396,940
5	16,968	3,396,940	8,067	3,388,039
6	16,968	3,388,039	8,046	3,379,118
7	16,968	3,379,118	8,025	3,370,175
8	16,968	3,370,175	8,004	3,361,211
9	16,968	3,361,211	7,982	3,352,225
10	16,968	3,352,225	7,961	3,343,218
11	16,968	3,343,218	7,940	3,334,190
12	16,968	3,334,190	7,918	3,325,141

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	16,968	3,325,141	7,897	3,316,070
2	16,968	3,316,070	7,875	3,306,977
3	16,968	3,306,977	7,854	3,297,863
4	16,968	3,297,863	7,832	3,288,727
5	16,968	3,288,727	7,810	3,279,570
6	16,968	3,279,570	7,788	3,270,390
7	16,968	3,270,390	7,767	3,261,189
8	16,968	3,261,189	7,745	3,251,966
9	16,968	3,251,966	7,723	3,242,721
10	16,968	3,242,721	7,701	3,233,455
11	16,968	3,233,455	7,679	3,224,166
12	16,968	3,224,166	7,657	3,214,855

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	16,968	3,214,855	7,635	3,205,522
2	16,968	3,205,522	7,613	3,196,167
3	16,968	3,196,167	7,590	3,186,790
4	16,968	3,186,790	7,568	3,177,390
5	16,968	3,177,390	7,546	3,167,968
6	16,968	3,167,968	7,523	3,158,524
7	16,968	3,158,524	7,501	3,149,057
8	16,968	3,149,057	7,479	3,139,568
9	16,968	3,139,568	7,456	3,130,056
10	16,968	3,130,056	7,433	3,120,521
11	16,968	3,120,521	7,411	3,110,964
12	16,968	3,110,964	7,388	3,101,385

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	16,968	3,101,385	7,365	3,091,782
2	16,968	3,091,782	7,342	3,082,157
3	16,968	3,082,157	7,320	3,072,509
4	16,968	3,072,509	7,297	3,062,838
5	16,968	3,062,838	7,274	3,053,144
6	16,968	3,053,144	7,251	3,043,427
7	16,968	3,043,427	7,228	3,033,687
8	16,968	3,033,687	7,205	3,023,923
9	16,968	3,023,923	7,181	3,014,137
10	16,968	3,014,137	7,158	3,004,327
11	16,968	3,004,327	7,135	2,994,494
12	16,968	2,994,494	7,111	2,984,638

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	16,968	2,984,638	7,088	2,974,758
2	16,968	2,974,758	7,065	2,964,855
3	16,968	2,964,855	7,041	2,954,928
4	16,968	2,954,928	7,017	2,944,978
5	16,968	2,944,978	6,994	2,935,004
6	16,968	2,935,004	6,970	2,925,006
7	16,968	2,925,006	6,946	2,914,985
8	16,968	2,914,985	6,923	2,904,940
9	16,968	2,904,940	6,899	2,894,871
10	16,968	2,894,871	6,875	2,884,778
11	16,968	2,884,778	6,851	2,874,661
12	16,968	2,874,661	6,827	2,864,520

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	16,968	2,864,520	6,803	2,854,355
2	16,968	2,854,355	6,779	2,844,166
3	16,968	2,844,166	6,754	2,833,952
4	16,968	2,833,952	6,730	2,823,715
5	16,968	2,823,715	6,706	2,813,453
6	16,968	2,813,453	6,681	2,803,167
7	16,968	2,803,167	6,657	2,792,856
8	16,968	2,792,856	6,633	2,782,521
9	16,968	2,782,521	6,608	2,772,161
10	16,968	2,772,161	6,583	2,761,776
11	16,968	2,761,776	6,559	2,751,367
12	16,968	2,751,367	6,534	2,740,934

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	16,968	2,740,934	6,509	2,730,475
2	16,968	2,730,475	6,484	2,719,992
3	16,968	2,719,992	6,459	2,709,483
4	16,968	2,709,483	6,435	2,698,950
5	16,968	2,698,950	6,410	2,688,392
6	16,968	2,688,392	6,384	2,677,809
7	16,968	2,677,809	6,359	2,667,200
8	16,968	2,667,200	6,334	2,656,567
9	16,968	2,656,567	6,309	2,645,908
10	16,968	2,645,908	6,284	2,635,223
11	16,968	2,635,223	6,258	2,624,514
12	16,968	2,624,514	6,233	2,613,779

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	16,968	2,613,779	6,207	2,603,018
2	16,968	2,603,018	6,182	2,592,232
3	16,968	2,592,232	6,156	2,581,420
4	16,968	2,581,420	6,130	2,570,583
5	16,968	2,570,583	6,105	2,559,720
6	16,968	2,559,720	6,079	2,548,831
7	16,968	2,548,831	6,053	2,537,916
8	16,968	2,537,916	6,027	2,526,976
9	16,968	2,526,976	6,001	2,516,009
10	16,968	2,516,009	5,975	2,505,016
11	16,968	2,505,016	5,949	2,493,997
12	16,968	2,493,997	5,923	2,482,952

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	16,968	2,482,952	5,897	2,471,881
2	16,968	2,471,881	5,870	2,460,783
3	16,968	2,460,783	5,844	2,449,660
4	16,968	2,449,660	5,817	2,438,509
5	16,968	2,438,509	5,791	2,427,332
6	16,968	2,427,332	5,764	2,416,129
7	16,968	2,416,129	5,738	2,404,899
8	16,968	2,404,899	5,711	2,393,643
9	16,968	2,393,643	5,684	2,382,359
10	16,968	2,382,359	5,658	2,371,049
11	16,968	2,371,049	5,631	2,359,712
12	16,968	2,359,712	5,604	2,348,348

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	16,968	2,348,348	5,577	2,336,957
2	16,968	2,336,957	5,550	2,325,539
3	16,968	2,325,539	5,523	2,314,094
4	16,968	2,314,094	5,495	2,302,622
5	16,968	2,302,622	5,468	2,291,122
6	16,968	2,291,122	5,441	2,279,595
7	16,968	2,279,595	5,414	2,268,041
8	16,968	2,268,041	5,386	2,256,459
9	16,968	2,256,459	5,359	2,244,850
10	16,968	2,244,850	5,331	2,233,214
11	16,968	2,233,214	5,303	2,221,549
12	16,968	2,221,549	5,276	2,209,857

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	16,968	2,209,857	5,248	2,198,137
2	16,968	2,198,137	5,220	2,186,390
3	16,968	2,186,390	5,192	2,174,614
4	16,968	2,174,614	5,164	2,162,810
5	16,968	2,162,810	5,136	2,150,979
6	16,968	2,150,979	5,108	2,139,119
7	16,968	2,139,119	5,080	2,127,231
8	16,968	2,127,231	5,052	2,115,315
9	16,968	2,115,315	5,023	2,103,371
10	16,968	2,103,371	4,995	2,091,398
11	16,968	2,091,398	4,967	2,079,397
12	16,968	2,079,397	4,938	2,067,367

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	16,968	2,067,367	4,909	2,055,309
2	16,968	2,055,309	4,881	2,043,222
3	16,968	2,043,222	4,852	2,031,106
4	16,968	2,031,106	4,823	2,018,962
5	16,968	2,018,962	4,795	2,006,789
6	16,968	2,006,789	4,766	1,994,587
7	16,968	1,994,587	4,737	1,982,356
8	16,968	1,982,356	4,708	1,970,095
9	16,968	1,970,095	4,678	1,957,806
10	16,968	1,957,806	4,649	1,945,488
11	16,968	1,945,488	4,620	1,933,140
12	16,968	1,933,140	4,591	1,920,763

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	16,968	1,920,763	4,561	1,908,356
2	16,968	1,908,356	4,532	1,895,921
3	16,968	1,895,921	4,502	1,883,455
4	16,968	1,883,455	4,473	1,870,960
5	16,968	1,870,960	4,443	1,858,435
6	16,968	1,858,435	4,413	1,845,881
7	16,968	1,845,881	4,383	1,833,297
8	16,968	1,833,297	4,354	1,820,682
9	16,968	1,820,682	4,324	1,808,038
10	16,968	1,808,038	4,294	1,795,364
11	16,968	1,795,364	4,263	1,782,660
12	16,968	1,782,660	4,233	1,769,925

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	16,968	1,769,925	4,203	1,757,161
2	16,968	1,757,161	4,173	1,744,366
3	16,968	1,744,366	4,142	1,731,540
4	16,968	1,731,540	4,112	1,718,684
5	16,968	1,718,684	4,081	1,705,798
6	16,968	1,705,798	4,051	1,692,881
7	16,968	1,692,881	4,020	1,679,933
8	16,968	1,679,933	3,989	1,666,955
9	16,968	1,666,955	3,959	1,653,946
10	16,968	1,653,946	3,928	1,640,906
11	16,968	1,640,906	3,897	1,627,835
12	16,968	1,627,835	3,866	1,614,732

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	16,968	1,614,732	3,834	1,601,599
2	16,968	1,601,599	3,803	1,588,435
3	16,968	1,588,435	3,772	1,575,239
4	16,968	1,575,239	3,741	1,562,012
5	16,968	1,562,012	3,709	1,548,753
6	16,968	1,548,753	3,678	1,535,463
7	16,968	1,535,463	3,646	1,522,142
8	16,968	1,522,142	3,615	1,508,789
9	16,968	1,508,789	3,583	1,495,404
10	16,968	1,495,404	3,551	1,481,987
11	16,968	1,481,987	3,519	1,468,539
12	16,968	1,468,539	3,487	1,455,058

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	16,968	1,455,058	3,455	1,441,546
2	16,968	1,441,546	3,423	1,428,001
3	16,968	1,428,001	3,391	1,414,424
4	16,968	1,414,424	3,359	1,400,815
5	16,968	1,400,815	3,326	1,387,174
6	16,968	1,387,174	3,294	1,373,500
7	16,968	1,373,500	3,262	1,359,794
8	16,968	1,359,794	3,229	1,346,055
9	16,968	1,346,055	3,196	1,332,284
10	16,968	1,332,284	3,164	1,318,480
11	16,968	1,318,480	3,131	1,304,643
12	16,968	1,304,643	3,098	1,290,773

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	16,968	1,290,773	3,065	1,276,871
2	16,968	1,276,871	3,032	1,262,935
3	16,968	1,262,935	2,999	1,248,966
4	16,968	1,248,966	2,966	1,234,964
5	16,968	1,234,964	2,933	1,220,929
6	16,968	1,220,929	2,899	1,206,860
7	16,968	1,206,860	2,866	1,192,758
8	16,968	1,192,758	2,832	1,178,623
9	16,968	1,178,623	2,799	1,164,454
10	16,968	1,164,454	2,765	1,150,251
11	16,968	1,150,251	2,731	1,136,015
12	16,968	1,136,015	2,698	1,121,745

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	16,968	1,121,745	2,664	1,107,440
2	16,968	1,107,440	2,630	1,093,102
3	16,968	1,093,102	2,596	1,078,730
4	16,968	1,078,730	2,561	1,064,324
5	16,968	1,064,324	2,527	1,049,883
6	16,968	1,049,883	2,493	1,035,409
7	16,968	1,035,409	2,459	1,020,900
8	16,968	1,020,900	2,424	1,006,356
9	16,968	1,006,356	2,390	991,778
10	16,968	991,778	2,355	977,165
11	16,968	977,165	2,320	962,517
12	16,968	962,517	2,285	947,835

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	16,968	947,835	2,251	933,118
2	16,968	933,118	2,216	918,366
3	16,968	918,366	2,181	903,579
4	16,968	903,579	2,146	888,757
5	16,968	888,757	2,110	873,899
6	16,968	873,899	2,075	859,006
7	16,968	859,006	2,040	844,078
8	16,968	844,078	2,004	829,115
9	16,968	829,115	1,969	814,116
10	16,968	814,116	1,933	799,081
11	16,968	799,081	1,897	784,010
12	16,968	784,010	1,862	768,904

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	16,968	768,904	1,826	753,762
2	16,968	753,762	1,790	738,584
3	16,968	738,584	1,754	723,370
4	16,968	723,370	1,718	708,120
5	16,968	708,120	1,681	692,833
6	16,968	692,833	1,645	677,510
7	16,968	677,510	1,609	662,151
8	16,968	662,151	1,572	646,755
9	16,968	646,755	1,536	631,323
10	16,968	631,323	1,499	615,854
11	16,968	615,854	1,462	600,349
12	16,968	600,349	1,425	584,806

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	16,968	584,806	1,388	569,227
2	16,968	569,227	1,351	553,611
3	16,968	553,611	1,314	537,957
4	16,968	537,957	1,277	522,267
5	16,968	522,267	1,240	506,539
6	16,968	506,539	1,203	490,774
7	16,968	490,774	1,165	474,971
8	16,968	474,971	1,128	459,131
9	16,968	459,131	1,090	443,253
10	16,968	443,253	1,052	427,337
11	16,968	427,337	1,014	411,384
12	16,968	411,384	977	395,393

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	16,968	395,393	939	379,364
2	16,968	379,364	900	363,296
3	16,968	363,296	862	347,191
4	16,968	347,191	824	331,047
5	16,968	331,047	786	314,865
6	16,968	314,865	747	298,645
7	16,968	298,645	709	282,386
8	16,968	282,386	670	266,088
9	16,968	266,088	631	249,752
10	16,968	249,752	593	233,377
11	16,968	233,377	554	216,963
12	16,968	216,963	515	200,510

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	16,968	200,510	476	184,018
2	16,968	184,018	437	167,487
3	16,968	167,487	397	150,916
4	16,968	150,916	358	134,306
5	16,968	134,306	318	117,657
6	16,968	117,657	279	100,968
7	16,968	100,968	239	84,240
8	16,968	84,240	200	67,471
9	16,968	67,471	160	50,663
10	16,968	50,663	120	33,816
11	16,968	33,816	80	16,928
12	16,968	16,928	40	7

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 | Private Pool | Fully furnished | Palm Jumeirah

Preferences

Quick Menu

Contact Us

RERA No. 1238