Overview

Property Details

Additional Info

Mortgage Calculator

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

Sea View| Palm Jumeirah | Luxurious Apartment

[LN004558]

AED5,297,000

For Sale

Ready

1,969 ft²

Overview

Sherwoods International Properties 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:1969 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

Property Details

Property ID
LN004558
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	10,953	2,648,500	6,290	2,643,837
2	10,953	2,643,837	6,279	2,639,163
3	10,953	2,639,163	6,268	2,634,478
4	10,953	2,634,478	6,256	2,629,781
5	10,953	2,629,781	6,245	2,625,074
6	10,953	2,625,074	6,234	2,620,356
7	10,953	2,620,356	6,223	2,615,626
8	10,953	2,615,626	6,212	2,610,885
9	10,953	2,610,885	6,200	2,606,133
10	10,953	2,606,133	6,189	2,601,369
11	10,953	2,601,369	6,178	2,596,594
12	10,953	2,596,594	6,166	2,591,808

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	10,953	2,591,808	6,155	2,587,011
2	10,953	2,587,011	6,144	2,582,202
3	10,953	2,582,202	6,132	2,577,381
4	10,953	2,577,381	6,121	2,572,550
5	10,953	2,572,550	6,109	2,567,706
6	10,953	2,567,706	6,098	2,562,852
7	10,953	2,562,852	6,086	2,557,985
8	10,953	2,557,985	6,075	2,553,107
9	10,953	2,553,107	6,063	2,548,218
10	10,953	2,548,218	6,052	2,543,317
11	10,953	2,543,317	6,040	2,538,404
12	10,953	2,538,404	6,028	2,533,480

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	10,953	2,533,480	6,017	2,528,544
2	10,953	2,528,544	6,005	2,523,596
3	10,953	2,523,596	5,993	2,518,637
4	10,953	2,518,637	5,981	2,513,665
5	10,953	2,513,665	5,969	2,508,682
6	10,953	2,508,682	5,958	2,503,687
7	10,953	2,503,687	5,946	2,498,680
8	10,953	2,498,680	5,934	2,493,662
9	10,953	2,493,662	5,922	2,488,631
10	10,953	2,488,631	5,910	2,483,589
11	10,953	2,483,589	5,898	2,478,534
12	10,953	2,478,534	5,886	2,473,467

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	10,953	2,473,467	5,874	2,468,389
2	10,953	2,468,389	5,862	2,463,298
3	10,953	2,463,298	5,850	2,458,196
4	10,953	2,458,196	5,838	2,453,081
5	10,953	2,453,081	5,826	2,447,954
6	10,953	2,447,954	5,813	2,442,814
7	10,953	2,442,814	5,801	2,437,663
8	10,953	2,437,663	5,789	2,432,499
9	10,953	2,432,499	5,777	2,427,324
10	10,953	2,427,324	5,764	2,422,135
11	10,953	2,422,135	5,752	2,416,935
12	10,953	2,416,935	5,740	2,411,722

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	10,953	2,411,722	5,727	2,406,497
2	10,953	2,406,497	5,715	2,401,259
3	10,953	2,401,259	5,702	2,396,009
4	10,953	2,396,009	5,690	2,390,747
5	10,953	2,390,747	5,678	2,385,472
6	10,953	2,385,472	5,665	2,380,184
7	10,953	2,380,184	5,652	2,374,884
8	10,953	2,374,884	5,640	2,369,571
9	10,953	2,369,571	5,627	2,364,246
10	10,953	2,364,246	5,615	2,358,908
11	10,953	2,358,908	5,602	2,353,557
12	10,953	2,353,557	5,589	2,348,194

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	10,953	2,348,194	5,576	2,342,818
2	10,953	2,342,818	5,564	2,337,429
3	10,953	2,337,429	5,551	2,332,027
4	10,953	2,332,027	5,538	2,326,613
5	10,953	2,326,613	5,525	2,321,185
6	10,953	2,321,185	5,512	2,315,745
7	10,953	2,315,745	5,499	2,310,292
8	10,953	2,310,292	5,486	2,304,826
9	10,953	2,304,826	5,473	2,299,347
10	10,953	2,299,347	5,460	2,293,855
11	10,953	2,293,855	5,447	2,288,349
12	10,953	2,288,349	5,434	2,282,831

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	10,953	2,282,831	5,421	2,277,300
2	10,953	2,277,300	5,408	2,271,755
3	10,953	2,271,755	5,395	2,266,198
4	10,953	2,266,198	5,382	2,260,627
5	10,953	2,260,627	5,368	2,255,043
6	10,953	2,255,043	5,355	2,249,445
7	10,953	2,249,445	5,342	2,243,835
8	10,953	2,243,835	5,329	2,238,211
9	10,953	2,238,211	5,315	2,232,573
10	10,953	2,232,573	5,302	2,226,923
11	10,953	2,226,923	5,288	2,221,259
12	10,953	2,221,259	5,275	2,215,581

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	10,953	2,215,581	5,262	2,209,890
2	10,953	2,209,890	5,248	2,204,185
3	10,953	2,204,185	5,234	2,198,467
4	10,953	2,198,467	5,221	2,192,736
5	10,953	2,192,736	5,207	2,186,990
6	10,953	2,186,990	5,194	2,181,231
7	10,953	2,181,231	5,180	2,175,459
8	10,953	2,175,459	5,166	2,169,672
9	10,953	2,169,672	5,152	2,163,872
10	10,953	2,163,872	5,139	2,158,058
11	10,953	2,158,058	5,125	2,152,231
12	10,953	2,152,231	5,111	2,146,389

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	10,953	2,146,389	5,097	2,140,534
2	10,953	2,140,534	5,083	2,134,664
3	10,953	2,134,664	5,069	2,128,781
4	10,953	2,128,781	5,055	2,122,884
5	10,953	2,122,884	5,041	2,116,973
6	10,953	2,116,973	5,027	2,111,048
7	10,953	2,111,048	5,013	2,105,108
8	10,953	2,105,108	4,999	2,099,155
9	10,953	2,099,155	4,985	2,093,187
10	10,953	2,093,187	4,971	2,087,205
11	10,953	2,087,205	4,957	2,081,210
12	10,953	2,081,210	4,942	2,075,199

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	10,953	2,075,199	4,928	2,069,175
2	10,953	2,069,175	4,914	2,063,136
3	10,953	2,063,136	4,899	2,057,083
4	10,953	2,057,083	4,885	2,051,015
5	10,953	2,051,015	4,871	2,044,934
6	10,953	2,044,934	4,856	2,038,837
7	10,953	2,038,837	4,842	2,032,726
8	10,953	2,032,726	4,827	2,026,601
9	10,953	2,026,601	4,813	2,020,461
10	10,953	2,020,461	4,798	2,014,307
11	10,953	2,014,307	4,783	2,008,138
12	10,953	2,008,138	4,769	2,001,954

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	10,953	2,001,954	4,754	1,995,755
2	10,953	1,995,755	4,739	1,989,542
3	10,953	1,989,542	4,725	1,983,314
4	10,953	1,983,314	4,710	1,977,072
5	10,953	1,977,072	4,695	1,970,814
6	10,953	1,970,814	4,680	1,964,542
7	10,953	1,964,542	4,665	1,958,255
8	10,953	1,958,255	4,650	1,951,952
9	10,953	1,951,952	4,635	1,945,635
10	10,953	1,945,635	4,620	1,939,303
11	10,953	1,939,303	4,605	1,932,956
12	10,953	1,932,956	4,590	1,926,593

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	10,953	1,926,593	4,575	1,920,216
2	10,953	1,920,216	4,560	1,913,823
3	10,953	1,913,823	4,545	1,907,416
4	10,953	1,907,416	4,530	1,900,993
5	10,953	1,900,993	4,514	1,894,555
6	10,953	1,894,555	4,499	1,888,101
7	10,953	1,888,101	4,484	1,881,632
8	10,953	1,881,632	4,468	1,875,148
9	10,953	1,875,148	4,453	1,868,648
10	10,953	1,868,648	4,438	1,862,133
11	10,953	1,862,133	4,422	1,855,603
12	10,953	1,855,603	4,407	1,849,057

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	10,953	1,849,057	4,391	1,842,495
2	10,953	1,842,495	4,375	1,835,918
3	10,953	1,835,918	4,360	1,829,325
4	10,953	1,829,325	4,344	1,822,717
5	10,953	1,822,717	4,328	1,816,093
6	10,953	1,816,093	4,313	1,809,453
7	10,953	1,809,453	4,297	1,802,797
8	10,953	1,802,797	4,281	1,796,126
9	10,953	1,796,126	4,265	1,789,439
10	10,953	1,789,439	4,249	1,782,736
11	10,953	1,782,736	4,233	1,776,017
12	10,953	1,776,017	4,218	1,769,282

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	10,953	1,769,282	4,202	1,762,531
2	10,953	1,762,531	4,186	1,755,763
3	10,953	1,755,763	4,169	1,748,980
4	10,953	1,748,980	4,153	1,742,181
5	10,953	1,742,181	4,137	1,735,366
6	10,953	1,735,366	4,121	1,728,534
7	10,953	1,728,534	4,105	1,721,686
8	10,953	1,721,686	4,089	1,714,822
9	10,953	1,714,822	4,072	1,707,942
10	10,953	1,707,942	4,056	1,701,045
11	10,953	1,701,045	4,039	1,694,132
12	10,953	1,694,132	4,023	1,687,203

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	10,953	1,687,203	4,007	1,680,257
2	10,953	1,680,257	3,990	1,673,294
3	10,953	1,673,294	3,974	1,666,315
4	10,953	1,666,315	3,957	1,659,320
5	10,953	1,659,320	3,940	1,652,307
6	10,953	1,652,307	3,924	1,645,279
7	10,953	1,645,279	3,907	1,638,233
8	10,953	1,638,233	3,890	1,631,171
9	10,953	1,631,171	3,874	1,624,092
10	10,953	1,624,092	3,857	1,616,996
11	10,953	1,616,996	3,840	1,609,883
12	10,953	1,609,883	3,823	1,602,754

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	10,953	1,602,754	3,806	1,595,607
2	10,953	1,595,607	3,789	1,588,444
3	10,953	1,588,444	3,772	1,581,263
4	10,953	1,581,263	3,755	1,574,066
5	10,953	1,574,066	3,738	1,566,851
6	10,953	1,566,851	3,721	1,559,619
7	10,953	1,559,619	3,704	1,552,370
8	10,953	1,552,370	3,686	1,545,104
9	10,953	1,545,104	3,669	1,537,820
10	10,953	1,537,820	3,652	1,530,520
11	10,953	1,530,520	3,634	1,523,202
12	10,953	1,523,202	3,617	1,515,866

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	10,953	1,515,866	3,600	1,508,513
2	10,953	1,508,513	3,582	1,501,143
3	10,953	1,501,143	3,565	1,493,755
4	10,953	1,493,755	3,547	1,486,350
5	10,953	1,486,350	3,530	1,478,927
6	10,953	1,478,927	3,512	1,471,486
7	10,953	1,471,486	3,494	1,464,028
8	10,953	1,464,028	3,477	1,456,552
9	10,953	1,456,552	3,459	1,449,058
10	10,953	1,449,058	3,441	1,441,547
11	10,953	1,441,547	3,423	1,434,017
12	10,953	1,434,017	3,405	1,426,470

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	10,953	1,426,470	3,387	1,418,905
2	10,953	1,418,905	3,369	1,411,321
3	10,953	1,411,321	3,351	1,403,720
4	10,953	1,403,720	3,333	1,396,101
5	10,953	1,396,101	3,315	1,388,464
6	10,953	1,388,464	3,297	1,380,808
7	10,953	1,380,808	3,279	1,373,135
8	10,953	1,373,135	3,261	1,365,443
9	10,953	1,365,443	3,242	1,357,733
10	10,953	1,357,733	3,224	1,350,004
11	10,953	1,350,004	3,206	1,342,257
12	10,953	1,342,257	3,187	1,334,492

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	10,953	1,334,492	3,169	1,326,709
2	10,953	1,326,709	3,150	1,318,906
3	10,953	1,318,906	3,132	1,311,086
4	10,953	1,311,086	3,113	1,303,246
5	10,953	1,303,246	3,095	1,295,389
6	10,953	1,295,389	3,076	1,287,512
7	10,953	1,287,512	3,057	1,279,617
8	10,953	1,279,617	3,039	1,271,703
9	10,953	1,271,703	3,020	1,263,770
10	10,953	1,263,770	3,001	1,255,819
11	10,953	1,255,819	2,982	1,247,848
12	10,953	1,247,848	2,963	1,239,859

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	10,953	1,239,859	2,944	1,231,850
2	10,953	1,231,850	2,925	1,223,823
3	10,953	1,223,823	2,906	1,215,776
4	10,953	1,215,776	2,887	1,207,711
5	10,953	1,207,711	2,868	1,199,626
6	10,953	1,199,626	2,849	1,191,522
7	10,953	1,191,522	2,829	1,183,399
8	10,953	1,183,399	2,810	1,175,256
9	10,953	1,175,256	2,791	1,167,094
10	10,953	1,167,094	2,771	1,158,913
11	10,953	1,158,913	2,752	1,150,713
12	10,953	1,150,713	2,732	1,142,492

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	10,953	1,142,492	2,713	1,134,253
2	10,953	1,134,253	2,693	1,125,994
3	10,953	1,125,994	2,674	1,117,715
4	10,953	1,117,715	2,654	1,109,416
5	10,953	1,109,416	2,634	1,101,098
6	10,953	1,101,098	2,615	1,092,760
7	10,953	1,092,760	2,595	1,084,402
8	10,953	1,084,402	2,575	1,076,025
9	10,953	1,076,025	2,555	1,067,627
10	10,953	1,067,627	2,535	1,059,210
11	10,953	1,059,210	2,515	1,050,772
12	10,953	1,050,772	2,495	1,042,315

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	10,953	1,042,315	2,475	1,033,837
2	10,953	1,033,837	2,455	1,025,340
3	10,953	1,025,340	2,435	1,016,822
4	10,953	1,016,822	2,414	1,008,284
5	10,953	1,008,284	2,394	999,725
6	10,953	999,725	2,374	991,147
7	10,953	991,147	2,353	982,547
8	10,953	982,547	2,333	973,928
9	10,953	973,928	2,313	965,288
10	10,953	965,288	2,292	956,627
11	10,953	956,627	2,271	947,946
12	10,953	947,946	2,251	939,245

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	10,953	939,245	2,230	930,522
2	10,953	930,522	2,209	921,779
3	10,953	921,779	2,189	913,015
4	10,953	913,015	2,168	904,231
5	10,953	904,231	2,147	895,425
6	10,953	895,425	2,126	886,599
7	10,953	886,599	2,105	877,751
8	10,953	877,751	2,084	868,883
9	10,953	868,883	2,063	859,993
10	10,953	859,993	2,042	851,083
11	10,953	851,083	2,021	842,151
12	10,953	842,151	2,000	833,198

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	10,953	833,198	1,978	824,224
2	10,953	824,224	1,957	815,228
3	10,953	815,228	1,936	806,212
4	10,953	806,212	1,914	797,173
5	10,953	797,173	1,893	788,113
6	10,953	788,113	1,871	779,032
7	10,953	779,032	1,850	769,929
8	10,953	769,929	1,828	760,805
9	10,953	760,805	1,806	751,659
10	10,953	751,659	1,785	742,491
11	10,953	742,491	1,763	733,301
12	10,953	733,301	1,741	724,090

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	10,953	724,090	1,719	714,856
2	10,953	714,856	1,697	705,601
3	10,953	705,601	1,675	696,324
4	10,953	696,324	1,653	687,024
5	10,953	687,024	1,631	677,703
6	10,953	677,703	1,609	668,360
7	10,953	668,360	1,587	658,994
8	10,953	658,994	1,565	649,606
9	10,953	649,606	1,542	640,196
10	10,953	640,196	1,520	630,763
11	10,953	630,763	1,498	621,308
12	10,953	621,308	1,475	611,831

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	10,953	611,831	1,453	602,331
2	10,953	602,331	1,430	592,808
3	10,953	592,808	1,407	583,263
4	10,953	583,263	1,385	573,695
5	10,953	573,695	1,362	564,105
6	10,953	564,105	1,339	554,491
7	10,953	554,491	1,316	544,855
8	10,953	544,855	1,294	535,196
9	10,953	535,196	1,271	525,514
10	10,953	525,514	1,248	515,809
11	10,953	515,809	1,225	506,081
12	10,953	506,081	1,201	496,330

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	10,953	496,330	1,178	486,556
2	10,953	486,556	1,155	476,758
3	10,953	476,758	1,132	466,937
4	10,953	466,937	1,108	457,093
5	10,953	457,093	1,085	447,226
6	10,953	447,226	1,062	437,335
7	10,953	437,335	1,038	427,421
8	10,953	427,421	1,015	417,483
9	10,953	417,483	991	407,521
10	10,953	407,521	967	397,536
11	10,953	397,536	944	387,527
12	10,953	387,527	920	377,494

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	10,953	377,494	896	367,438
2	10,953	367,438	872	357,357
3	10,953	357,357	848	347,253
4	10,953	347,253	824	337,125
5	10,953	337,125	800	326,972
6	10,953	326,972	776	316,796
7	10,953	316,796	752	306,595
8	10,953	306,595	728	296,370
9	10,953	296,370	703	286,121
10	10,953	286,121	679	275,847
11	10,953	275,847	655	265,550
12	10,953	265,550	630	255,227

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	10,953	255,227	606	244,880
2	10,953	244,880	581	234,509
3	10,953	234,509	556	224,113
4	10,953	224,113	532	213,692
5	10,953	213,692	507	203,246
6	10,953	203,246	482	192,776
7	10,953	192,776	457	182,281
8	10,953	182,281	432	171,761
9	10,953	171,761	407	161,215
10	10,953	161,215	382	150,645
11	10,953	150,645	357	140,050
12	10,953	140,050	332	129,430

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	10,953	129,430	307	118,784
2	10,953	118,784	282	108,113
3	10,953	108,113	256	97,417
4	10,953	97,417	231	86,695
5	10,953	86,695	205	75,948
6	10,953	75,948	180	65,175
7	10,953	65,175	154	54,377
8	10,953	54,377	129	43,553
9	10,953	43,553	103	32,703
10	10,953	32,703	77	21,828
11	10,953	21,828	51	10,927
12	10,953	10,927	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

Sea View| Palm Jumeirah | Luxurious Apartment

Preferences

Quick Menu

Contact Us

RERA No. 1238