Overview

Property Details

Additional Info

Mortgage Calculator

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

Sea view |Ground floor | Fully furnished

[LN004627]

AED8,119,000

For Sale

Ready

3,877 ft²

Overview

Sherwoods International Properties is giving you the chance to 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! 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 🛥️ Yacht and Water Sports Facilities 🌿 Lush Gardens & Landscaped Terraces Live where luxury meets the sea. Your dream home awaits!

Property Details

Property ID
LN004627
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	16,788	4,059,500	9,641	4,052,352
2	16,788	4,052,352	9,624	4,045,188
3	16,788	4,045,188	9,607	4,038,007
4	16,788	4,038,007	9,590	4,030,809
5	16,788	4,030,809	9,573	4,023,594
6	16,788	4,023,594	9,556	4,016,362
7	16,788	4,016,362	9,538	4,009,112
8	16,788	4,009,112	9,521	4,001,846
9	16,788	4,001,846	9,504	3,994,562
10	16,788	3,994,562	9,487	3,987,260
11	16,788	3,987,260	9,469	3,979,942
12	16,788	3,979,942	9,452	3,972,606

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	16,788	3,972,606	9,434	3,965,252
2	16,788	3,965,252	9,417	3,957,881
3	16,788	3,957,881	9,399	3,950,493
4	16,788	3,950,493	9,382	3,943,087
5	16,788	3,943,087	9,364	3,935,664
6	16,788	3,935,664	9,347	3,928,222
7	16,788	3,928,222	9,329	3,920,764
8	16,788	3,920,764	9,311	3,913,287
9	16,788	3,913,287	9,294	3,905,793
10	16,788	3,905,793	9,276	3,898,281
11	16,788	3,898,281	9,258	3,890,751
12	16,788	3,890,751	9,240	3,883,203

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	16,788	3,883,203	9,222	3,875,637
2	16,788	3,875,637	9,204	3,868,053
3	16,788	3,868,053	9,186	3,860,452
4	16,788	3,860,452	9,168	3,852,832
5	16,788	3,852,832	9,150	3,845,194
6	16,788	3,845,194	9,132	3,837,538
7	16,788	3,837,538	9,114	3,829,864
8	16,788	3,829,864	9,095	3,822,171
9	16,788	3,822,171	9,077	3,814,461
10	16,788	3,814,461	9,059	3,806,732
11	16,788	3,806,732	9,040	3,798,984
12	16,788	3,798,984	9,022	3,791,218

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	16,788	3,791,218	9,004	3,783,434
2	16,788	3,783,434	8,985	3,775,631
3	16,788	3,775,631	8,967	3,767,810
4	16,788	3,767,810	8,948	3,759,970
5	16,788	3,759,970	8,929	3,752,112
6	16,788	3,752,112	8,911	3,744,235
7	16,788	3,744,235	8,892	3,736,339
8	16,788	3,736,339	8,873	3,728,425
9	16,788	3,728,425	8,855	3,720,491
10	16,788	3,720,491	8,836	3,712,539
11	16,788	3,712,539	8,817	3,704,568
12	16,788	3,704,568	8,798	3,696,578

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	16,788	3,696,578	8,779	3,688,569
2	16,788	3,688,569	8,760	3,680,541
3	16,788	3,680,541	8,741	3,672,494
4	16,788	3,672,494	8,722	3,664,428
5	16,788	3,664,428	8,703	3,656,342
6	16,788	3,656,342	8,683	3,648,238
7	16,788	3,648,238	8,664	3,640,114
8	16,788	3,640,114	8,645	3,631,971
9	16,788	3,631,971	8,625	3,623,808
10	16,788	3,623,808	8,606	3,615,627
11	16,788	3,615,627	8,587	3,607,425
12	16,788	3,607,425	8,567	3,599,205

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	16,788	3,599,205	8,548	3,590,964
2	16,788	3,590,964	8,528	3,582,705
3	16,788	3,582,705	8,508	3,574,425
4	16,788	3,574,425	8,489	3,566,126
5	16,788	3,566,126	8,469	3,557,807
6	16,788	3,557,807	8,449	3,549,469
7	16,788	3,549,469	8,429	3,541,110
8	16,788	3,541,110	8,410	3,532,732
9	16,788	3,532,732	8,390	3,524,334
10	16,788	3,524,334	8,370	3,515,916
11	16,788	3,515,916	8,350	3,507,478
12	16,788	3,507,478	8,330	3,499,020

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	16,788	3,499,020	8,310	3,490,541
2	16,788	3,490,541	8,290	3,482,043
3	16,788	3,482,043	8,269	3,473,525
4	16,788	3,473,525	8,249	3,464,986
5	16,788	3,464,986	8,229	3,456,427
6	16,788	3,456,427	8,209	3,447,848
7	16,788	3,447,848	8,188	3,439,248
8	16,788	3,439,248	8,168	3,430,628
9	16,788	3,430,628	8,147	3,421,987
10	16,788	3,421,987	8,127	3,413,326
11	16,788	3,413,326	8,106	3,404,644
12	16,788	3,404,644	8,086	3,395,942

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	16,788	3,395,942	8,065	3,387,219
2	16,788	3,387,219	8,044	3,378,475
3	16,788	3,378,475	8,023	3,369,711
4	16,788	3,369,711	8,003	3,360,925
5	16,788	3,360,925	7,982	3,352,119
6	16,788	3,352,119	7,961	3,343,292
7	16,788	3,343,292	7,940	3,334,444
8	16,788	3,334,444	7,919	3,325,575
9	16,788	3,325,575	7,898	3,316,685
10	16,788	3,316,685	7,877	3,307,774
11	16,788	3,307,774	7,855	3,298,841
12	16,788	3,298,841	7,834	3,289,888

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	16,788	3,289,888	7,813	3,280,913
2	16,788	3,280,913	7,792	3,271,917
3	16,788	3,271,917	7,770	3,262,899
4	16,788	3,262,899	7,749	3,253,860
5	16,788	3,253,860	7,727	3,244,800
6	16,788	3,244,800	7,706	3,235,718
7	16,788	3,235,718	7,684	3,226,614
8	16,788	3,226,614	7,663	3,217,489
9	16,788	3,217,489	7,641	3,208,342
10	16,788	3,208,342	7,619	3,199,174
11	16,788	3,199,174	7,598	3,189,983
12	16,788	3,189,983	7,576	3,180,771

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	16,788	3,180,771	7,554	3,171,537
2	16,788	3,171,537	7,532	3,162,281
3	16,788	3,162,281	7,510	3,153,003
4	16,788	3,153,003	7,488	3,143,703
5	16,788	3,143,703	7,466	3,134,381
6	16,788	3,134,381	7,444	3,125,037
7	16,788	3,125,037	7,421	3,115,671
8	16,788	3,115,671	7,399	3,106,282
9	16,788	3,106,282	7,377	3,096,871
10	16,788	3,096,871	7,355	3,087,438
11	16,788	3,087,438	7,332	3,077,982
12	16,788	3,077,982	7,310	3,068,504

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	16,788	3,068,504	7,287	3,059,003
2	16,788	3,059,003	7,265	3,049,480
3	16,788	3,049,480	7,242	3,039,934
4	16,788	3,039,934	7,219	3,030,366
5	16,788	3,030,366	7,197	3,020,774
6	16,788	3,020,774	7,174	3,011,160
7	16,788	3,011,160	7,151	3,001,523
8	16,788	3,001,523	7,128	2,991,864
9	16,788	2,991,864	7,105	2,982,181
10	16,788	2,982,181	7,082	2,972,475
11	16,788	2,972,475	7,059	2,962,747
12	16,788	2,962,747	7,036	2,952,995

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	16,788	2,952,995	7,013	2,943,220
2	16,788	2,943,220	6,990	2,933,422
3	16,788	2,933,422	6,966	2,923,600
4	16,788	2,923,600	6,943	2,913,755
5	16,788	2,913,755	6,920	2,903,887
6	16,788	2,903,887	6,896	2,893,995
7	16,788	2,893,995	6,873	2,884,080
8	16,788	2,884,080	6,849	2,874,142
9	16,788	2,874,142	6,826	2,864,179
10	16,788	2,864,179	6,802	2,854,193
11	16,788	2,854,193	6,778	2,844,184
12	16,788	2,844,184	6,754	2,834,150

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	16,788	2,834,150	6,731	2,824,093
2	16,788	2,824,093	6,707	2,814,012
3	16,788	2,814,012	6,683	2,803,907
4	16,788	2,803,907	6,659	2,793,778
5	16,788	2,793,778	6,635	2,783,625
6	16,788	2,783,625	6,611	2,773,447
7	16,788	2,773,447	6,586	2,763,246
8	16,788	2,763,246	6,562	2,753,020
9	16,788	2,753,020	6,538	2,742,770
10	16,788	2,742,770	6,514	2,732,496
11	16,788	2,732,496	6,489	2,722,197
12	16,788	2,722,197	6,465	2,711,874

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	16,788	2,711,874	6,440	2,701,527
2	16,788	2,701,527	6,416	2,691,154
3	16,788	2,691,154	6,391	2,680,758
4	16,788	2,680,758	6,366	2,670,336
5	16,788	2,670,336	6,342	2,659,890
6	16,788	2,659,890	6,317	2,649,419
7	16,788	2,649,419	6,292	2,638,923
8	16,788	2,638,923	6,267	2,628,402
9	16,788	2,628,402	6,242	2,617,856
10	16,788	2,617,856	6,217	2,607,285
11	16,788	2,607,285	6,192	2,596,689
12	16,788	2,596,689	6,167	2,586,067

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	16,788	2,586,067	6,141	2,575,421
2	16,788	2,575,421	6,116	2,564,749
3	16,788	2,564,749	6,091	2,554,052
4	16,788	2,554,052	6,065	2,543,330
5	16,788	2,543,330	6,040	2,532,582
6	16,788	2,532,582	6,014	2,521,808
7	16,788	2,521,808	5,989	2,511,009
8	16,788	2,511,009	5,963	2,500,185
9	16,788	2,500,185	5,937	2,489,334
10	16,788	2,489,334	5,912	2,478,458
11	16,788	2,478,458	5,886	2,467,556
12	16,788	2,467,556	5,860	2,456,628

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	16,788	2,456,628	5,834	2,445,674
2	16,788	2,445,674	5,808	2,434,694
3	16,788	2,434,694	5,782	2,423,688
4	16,788	2,423,688	5,756	2,412,656
5	16,788	2,412,656	5,730	2,401,598
6	16,788	2,401,598	5,703	2,390,513
7	16,788	2,390,513	5,677	2,379,402
8	16,788	2,379,402	5,651	2,368,265
9	16,788	2,368,265	5,624	2,357,101
10	16,788	2,357,101	5,598	2,345,911
11	16,788	2,345,911	5,571	2,334,694
12	16,788	2,334,694	5,544	2,323,451

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	16,788	2,323,451	5,518	2,312,181
2	16,788	2,312,181	5,491	2,300,884
3	16,788	2,300,884	5,464	2,289,560
4	16,788	2,289,560	5,437	2,278,209
5	16,788	2,278,209	5,410	2,266,832
6	16,788	2,266,832	5,383	2,255,427
7	16,788	2,255,427	5,356	2,243,995
8	16,788	2,243,995	5,329	2,232,536
9	16,788	2,232,536	5,302	2,221,050
10	16,788	2,221,050	5,274	2,209,537
11	16,788	2,209,537	5,247	2,197,996
12	16,788	2,197,996	5,220	2,186,428

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	16,788	2,186,428	5,192	2,174,833
2	16,788	2,174,833	5,165	2,163,209
3	16,788	2,163,209	5,137	2,151,559
4	16,788	2,151,559	5,109	2,139,880
5	16,788	2,139,880	5,082	2,128,174
6	16,788	2,128,174	5,054	2,116,440
7	16,788	2,116,440	5,026	2,104,678
8	16,788	2,104,678	4,998	2,092,889
9	16,788	2,092,889	4,970	2,081,071
10	16,788	2,081,071	4,942	2,069,225
11	16,788	2,069,225	4,914	2,057,351
12	16,788	2,057,351	4,886	2,045,449

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	16,788	2,045,449	4,857	2,033,519
2	16,788	2,033,519	4,829	2,021,560
3	16,788	2,021,560	4,801	2,009,573
4	16,788	2,009,573	4,772	1,997,557
5	16,788	1,997,557	4,744	1,985,513
6	16,788	1,985,513	4,715	1,973,440
7	16,788	1,973,440	4,686	1,961,339
8	16,788	1,961,339	4,658	1,949,209
9	16,788	1,949,209	4,629	1,937,050
10	16,788	1,937,050	4,600	1,924,862
11	16,788	1,924,862	4,571	1,912,645
12	16,788	1,912,645	4,542	1,900,399

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	16,788	1,900,399	4,513	1,888,124
2	16,788	1,888,124	4,484	1,875,820
3	16,788	1,875,820	4,455	1,863,487
4	16,788	1,863,487	4,425	1,851,124
5	16,788	1,851,124	4,396	1,838,732
6	16,788	1,838,732	4,366	1,826,311
7	16,788	1,826,311	4,337	1,813,860
8	16,788	1,813,860	4,307	1,801,380
9	16,788	1,801,380	4,278	1,788,869
10	16,788	1,788,869	4,248	1,776,330
11	16,788	1,776,330	4,218	1,763,760
12	16,788	1,763,760	4,188	1,751,161

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	16,788	1,751,161	4,159	1,738,531
2	16,788	1,738,531	4,129	1,725,872
3	16,788	1,725,872	4,098	1,713,183
4	16,788	1,713,183	4,068	1,700,463
5	16,788	1,700,463	4,038	1,687,713
6	16,788	1,687,713	4,008	1,674,933
7	16,788	1,674,933	3,977	1,662,123
8	16,788	1,662,123	3,947	1,649,282
9	16,788	1,649,282	3,917	1,636,411
10	16,788	1,636,411	3,886	1,623,509
11	16,788	1,623,509	3,855	1,610,576
12	16,788	1,610,576	3,825	1,597,613

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	16,788	1,597,613	3,794	1,584,619
2	16,788	1,584,619	3,763	1,571,594
3	16,788	1,571,594	3,732	1,558,538
4	16,788	1,558,538	3,701	1,545,451
5	16,788	1,545,451	3,670	1,532,333
6	16,788	1,532,333	3,639	1,519,184
7	16,788	1,519,184	3,608	1,506,004
8	16,788	1,506,004	3,576	1,492,793
9	16,788	1,492,793	3,545	1,479,550
10	16,788	1,479,550	3,513	1,466,275
11	16,788	1,466,275	3,482	1,452,969
12	16,788	1,452,969	3,450	1,439,632

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	16,788	1,439,632	3,419	1,426,262
2	16,788	1,426,262	3,387	1,412,861
3	16,788	1,412,861	3,355	1,399,429
4	16,788	1,399,429	3,323	1,385,964
5	16,788	1,385,964	3,291	1,372,467
6	16,788	1,372,467	3,259	1,358,938
7	16,788	1,358,938	3,227	1,345,378
8	16,788	1,345,378	3,195	1,331,784
9	16,788	1,331,784	3,162	1,318,159
10	16,788	1,318,159	3,130	1,304,501
11	16,788	1,304,501	3,098	1,290,811
12	16,788	1,290,811	3,065	1,277,088

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	16,788	1,277,088	3,033	1,263,333
2	16,788	1,263,333	3,000	1,249,545
3	16,788	1,249,545	2,967	1,235,725
4	16,788	1,235,725	2,934	1,221,871
5	16,788	1,221,871	2,901	1,207,985
6	16,788	1,207,985	2,868	1,194,065
7	16,788	1,194,065	2,835	1,180,113
8	16,788	1,180,113	2,802	1,166,127
9	16,788	1,166,127	2,769	1,152,108
10	16,788	1,152,108	2,736	1,138,056
11	16,788	1,138,056	2,702	1,123,971
12	16,788	1,123,971	2,669	1,109,852

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	16,788	1,109,852	2,635	1,095,699
2	16,788	1,095,699	2,602	1,081,513
3	16,788	1,081,513	2,568	1,067,294
4	16,788	1,067,294	2,534	1,053,040
5	16,788	1,053,040	2,500	1,038,753
6	16,788	1,038,753	2,467	1,024,431
7	16,788	1,024,431	2,433	1,010,076
8	16,788	1,010,076	2,398	995,687
9	16,788	995,687	2,364	981,263
10	16,788	981,263	2,330	966,805
11	16,788	966,805	2,296	952,313
12	16,788	952,313	2,261	937,786

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	16,788	937,786	2,227	923,225
2	16,788	923,225	2,192	908,629
3	16,788	908,629	2,157	893,999
4	16,788	893,999	2,123	879,334
5	16,788	879,334	2,088	864,634
6	16,788	864,634	2,053	849,899
7	16,788	849,899	2,018	835,129
8	16,788	835,129	1,983	820,324
9	16,788	820,324	1,948	805,484
10	16,788	805,484	1,913	790,609
11	16,788	790,609	1,877	775,698
12	16,788	775,698	1,842	760,752

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	16,788	760,752	1,806	745,771
2	16,788	745,771	1,771	730,753
3	16,788	730,753	1,735	715,701
4	16,788	715,701	1,699	700,612
5	16,788	700,612	1,663	685,488
6	16,788	685,488	1,628	670,327
7	16,788	670,327	1,592	655,131
8	16,788	655,131	1,555	639,899
9	16,788	639,899	1,519	624,630
10	16,788	624,630	1,483	609,325
11	16,788	609,325	1,447	593,984
12	16,788	593,984	1,410	578,606

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	16,788	578,606	1,374	563,192
2	16,788	563,192	1,337	547,741
3	16,788	547,741	1,300	532,254
4	16,788	532,254	1,264	516,730
5	16,788	516,730	1,227	501,168
6	16,788	501,168	1,190	485,570
7	16,788	485,570	1,153	469,935
8	16,788	469,935	1,116	454,263
9	16,788	454,263	1,078	438,553
10	16,788	438,553	1,041	422,807
11	16,788	422,807	1,004	407,022
12	16,788	407,022	966	391,201

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	16,788	391,201	929	375,342
2	16,788	375,342	891	359,445
3	16,788	359,445	853	343,510
4	16,788	343,510	815	327,537
5	16,788	327,537	777	311,527
6	16,788	311,527	739	295,478
7	16,788	295,478	701	279,392
8	16,788	279,392	663	263,267
9	16,788	263,267	625	247,104
10	16,788	247,104	586	230,902
11	16,788	230,902	548	214,663
12	16,788	214,663	509	198,384

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	16,788	198,384	471	182,067
2	16,788	182,067	432	165,711
3	16,788	165,711	393	149,316
4	16,788	149,316	354	132,882
5	16,788	132,882	315	116,410
6	16,788	116,410	276	99,898
7	16,788	99,898	237	83,347
8	16,788	83,347	197	66,756
9	16,788	66,756	158	50,126
10	16,788	50,126	119	33,457
11	16,788	33,457	79	16,748
12	16,788	16,748	39	6

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 |Ground floor | Fully furnished

Preferences

Quick Menu

Contact Us

RERA No. 1238