Overview

Property Details

Additional Info

Mortgage Calculator

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

Spacious Balcony | Fully Furnished | Palm Views

[LN004571]

AED7,578,000

For Sale

Ready

1,964 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 villas and palms Property Details: - 2 Bedrooms - 3 Bathrooms - Fully Furnished - Size:1,964 sq. ft. - High-quality finishing - Full Palm Jumeirah - Ready to move in Amenities and Facilities - Beach Cabanas - Kempinski Kids’ Club - Fitness Area - Recreational Activity - Pool and Beach Access

Property Details

Property ID
LN004571
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	15,669	3,789,000	8,998	3,782,329
2	15,669	3,782,329	8,983	3,775,642
3	15,669	3,775,642	8,967	3,768,939
4	15,669	3,768,939	8,951	3,762,221
5	15,669	3,762,221	8,935	3,755,487
6	15,669	3,755,487	8,919	3,748,736
7	15,669	3,748,736	8,903	3,741,970
8	15,669	3,741,970	8,887	3,735,187
9	15,669	3,735,187	8,871	3,728,389
10	15,669	3,728,389	8,854	3,721,574
11	15,669	3,721,574	8,838	3,714,743
12	15,669	3,714,743	8,822	3,707,896

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	15,669	3,707,896	8,806	3,701,032
2	15,669	3,701,032	8,789	3,694,153
3	15,669	3,694,153	8,773	3,687,257
4	15,669	3,687,257	8,757	3,680,344
5	15,669	3,680,344	8,740	3,673,415
6	15,669	3,673,415	8,724	3,666,470
7	15,669	3,666,470	8,707	3,659,508
8	15,669	3,659,508	8,691	3,652,530
9	15,669	3,652,530	8,674	3,645,535
10	15,669	3,645,535	8,658	3,638,523
11	15,669	3,638,523	8,641	3,631,495
12	15,669	3,631,495	8,624	3,624,450

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	15,669	3,624,450	8,608	3,617,389
2	15,669	3,617,389	8,591	3,610,310
3	15,669	3,610,310	8,574	3,603,215
4	15,669	3,603,215	8,557	3,596,103
5	15,669	3,596,103	8,540	3,588,974
6	15,669	3,588,974	8,523	3,581,828
7	15,669	3,581,828	8,506	3,574,665
8	15,669	3,574,665	8,489	3,567,485
9	15,669	3,567,485	8,472	3,560,288
10	15,669	3,560,288	8,455	3,553,074
11	15,669	3,553,074	8,438	3,545,843
12	15,669	3,545,843	8,421	3,538,595

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	15,669	3,538,595	8,404	3,531,329
2	15,669	3,531,329	8,386	3,524,047
3	15,669	3,524,047	8,369	3,516,747
4	15,669	3,516,747	8,352	3,509,429
5	15,669	3,509,429	8,334	3,502,094
6	15,669	3,502,094	8,317	3,494,742
7	15,669	3,494,742	8,300	3,487,372
8	15,669	3,487,372	8,282	3,479,985
9	15,669	3,479,985	8,264	3,472,581
10	15,669	3,472,581	8,247	3,465,158
11	15,669	3,465,158	8,229	3,457,718
12	15,669	3,457,718	8,212	3,450,261

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	15,669	3,450,261	8,194	3,442,785
2	15,669	3,442,785	8,176	3,435,292
3	15,669	3,435,292	8,158	3,427,781
4	15,669	3,427,781	8,140	3,420,253
5	15,669	3,420,253	8,123	3,412,706
6	15,669	3,412,706	8,105	3,405,142
7	15,669	3,405,142	8,087	3,397,559
8	15,669	3,397,559	8,069	3,389,959
9	15,669	3,389,959	8,051	3,382,340
10	15,669	3,382,340	8,033	3,374,704
11	15,669	3,374,704	8,014	3,367,049
12	15,669	3,367,049	7,996	3,359,376

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	15,669	3,359,376	7,978	3,351,685
2	15,669	3,351,685	7,960	3,343,975
3	15,669	3,343,975	7,941	3,336,247
4	15,669	3,336,247	7,923	3,328,501
5	15,669	3,328,501	7,905	3,320,737
6	15,669	3,320,737	7,886	3,312,954
7	15,669	3,312,954	7,868	3,305,153
8	15,669	3,305,153	7,849	3,297,333
9	15,669	3,297,333	7,831	3,289,494
10	15,669	3,289,494	7,812	3,281,637
11	15,669	3,281,637	7,793	3,273,761
12	15,669	3,273,761	7,775	3,265,867

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	15,669	3,265,867	7,756	3,257,953
2	15,669	3,257,953	7,737	3,250,021
3	15,669	3,250,021	7,718	3,242,070
4	15,669	3,242,070	7,699	3,234,101
5	15,669	3,234,101	7,680	3,226,112
6	15,669	3,226,112	7,662	3,218,104
7	15,669	3,218,104	7,642	3,210,078
8	15,669	3,210,078	7,623	3,202,032
9	15,669	3,202,032	7,604	3,193,967
10	15,669	3,193,967	7,585	3,185,883
11	15,669	3,185,883	7,566	3,177,780
12	15,669	3,177,780	7,547	3,169,657

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	15,669	3,169,657	7,527	3,161,516
2	15,669	3,161,516	7,508	3,153,354
3	15,669	3,153,354	7,489	3,145,174
4	15,669	3,145,174	7,469	3,136,974
5	15,669	3,136,974	7,450	3,128,755
6	15,669	3,128,755	7,430	3,120,516
7	15,669	3,120,516	7,411	3,112,257
8	15,669	3,112,257	7,391	3,103,979
9	15,669	3,103,979	7,371	3,095,682
10	15,669	3,095,682	7,352	3,087,364
11	15,669	3,087,364	7,332	3,079,027
12	15,669	3,079,027	7,312	3,070,670

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	15,669	3,070,670	7,292	3,062,293
2	15,669	3,062,293	7,272	3,053,896
3	15,669	3,053,896	7,253	3,045,480
4	15,669	3,045,480	7,233	3,037,043
5	15,669	3,037,043	7,212	3,028,586
6	15,669	3,028,586	7,192	3,020,109
7	15,669	3,020,109	7,172	3,011,612
8	15,669	3,011,612	7,152	3,003,095
9	15,669	3,003,095	7,132	2,994,558
10	15,669	2,994,558	7,112	2,986,000
11	15,669	2,986,000	7,091	2,977,422
12	15,669	2,977,422	7,071	2,968,824

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	15,669	2,968,824	7,050	2,960,205
2	15,669	2,960,205	7,030	2,951,566
3	15,669	2,951,566	7,009	2,942,907
4	15,669	2,942,907	6,989	2,934,226
5	15,669	2,934,226	6,968	2,925,525
6	15,669	2,925,525	6,948	2,916,804
7	15,669	2,916,804	6,927	2,908,061
8	15,669	2,908,061	6,906	2,899,298
9	15,669	2,899,298	6,885	2,890,515
10	15,669	2,890,515	6,864	2,881,710
11	15,669	2,881,710	6,844	2,872,884
12	15,669	2,872,884	6,823	2,864,038

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	15,669	2,864,038	6,802	2,855,170
2	15,669	2,855,170	6,781	2,846,281
3	15,669	2,846,281	6,759	2,837,372
4	15,669	2,837,372	6,738	2,828,441
5	15,669	2,828,441	6,717	2,819,489
6	15,669	2,819,489	6,696	2,810,515
7	15,669	2,810,515	6,674	2,801,520
8	15,669	2,801,520	6,653	2,792,504
9	15,669	2,792,504	6,632	2,783,467
10	15,669	2,783,467	6,610	2,774,408
11	15,669	2,774,408	6,589	2,765,327
12	15,669	2,765,327	6,567	2,756,225

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	15,669	2,756,225	6,546	2,747,102
2	15,669	2,747,102	6,524	2,737,956
3	15,669	2,737,956	6,502	2,728,789
4	15,669	2,728,789	6,480	2,719,601
5	15,669	2,719,601	6,459	2,710,390
6	15,669	2,710,390	6,437	2,701,157
7	15,669	2,701,157	6,415	2,691,903
8	15,669	2,691,903	6,393	2,682,627
9	15,669	2,682,627	6,371	2,673,328
10	15,669	2,673,328	6,349	2,664,008
11	15,669	2,664,008	6,327	2,654,665
12	15,669	2,654,665	6,304	2,645,300

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	15,669	2,645,300	6,282	2,635,913
2	15,669	2,635,913	6,260	2,626,504
3	15,669	2,626,504	6,237	2,617,072
4	15,669	2,617,072	6,215	2,607,618
5	15,669	2,607,618	6,193	2,598,141
6	15,669	2,598,141	6,170	2,588,642
7	15,669	2,588,642	6,148	2,579,120
8	15,669	2,579,120	6,125	2,569,576
9	15,669	2,569,576	6,102	2,560,009
10	15,669	2,560,009	6,080	2,550,419
11	15,669	2,550,419	6,057	2,540,807
12	15,669	2,540,807	6,034	2,531,172

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	15,669	2,531,172	6,011	2,521,514
2	15,669	2,521,514	5,988	2,511,832
3	15,669	2,511,832	5,965	2,502,128
4	15,669	2,502,128	5,942	2,492,401
5	15,669	2,492,401	5,919	2,482,651
6	15,669	2,482,651	5,896	2,472,878
7	15,669	2,472,878	5,873	2,463,081
8	15,669	2,463,081	5,849	2,453,261
9	15,669	2,453,261	5,826	2,443,418
10	15,669	2,443,418	5,803	2,433,551
11	15,669	2,433,551	5,779	2,423,661
12	15,669	2,423,661	5,756	2,413,748

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	15,669	2,413,748	5,732	2,403,811
2	15,669	2,403,811	5,709	2,393,850
3	15,669	2,393,850	5,685	2,383,866
4	15,669	2,383,866	5,661	2,373,858
5	15,669	2,373,858	5,637	2,363,826
6	15,669	2,363,826	5,614	2,353,771
7	15,669	2,353,771	5,590	2,343,691
8	15,669	2,343,691	5,566	2,333,588
9	15,669	2,333,588	5,542	2,323,460
10	15,669	2,323,460	5,518	2,313,309
11	15,669	2,313,309	5,494	2,303,133
12	15,669	2,303,133	5,469	2,292,933

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	15,669	2,292,933	5,445	2,282,709
2	15,669	2,282,709	5,421	2,272,461
3	15,669	2,272,461	5,397	2,262,189
4	15,669	2,262,189	5,372	2,251,892
5	15,669	2,251,892	5,348	2,241,570
6	15,669	2,241,570	5,323	2,231,224
7	15,669	2,231,224	5,299	2,220,854
8	15,669	2,220,854	5,274	2,210,459
9	15,669	2,210,459	5,249	2,200,039
10	15,669	2,200,039	5,225	2,189,594
11	15,669	2,189,594	5,200	2,179,125
12	15,669	2,179,125	5,175	2,168,630

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	15,669	2,168,630	5,150	2,158,111
2	15,669	2,158,111	5,125	2,147,567
3	15,669	2,147,567	5,100	2,136,998
4	15,669	2,136,998	5,075	2,126,404
5	15,669	2,126,404	5,050	2,115,784
6	15,669	2,115,784	5,024	2,105,139
7	15,669	2,105,139	4,999	2,094,469
8	15,669	2,094,469	4,974	2,083,774
9	15,669	2,083,774	4,948	2,073,053
10	15,669	2,073,053	4,923	2,062,307
11	15,669	2,062,307	4,897	2,051,535
12	15,669	2,051,535	4,872	2,040,738

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	15,669	2,040,738	4,846	2,029,915
2	15,669	2,029,915	4,821	2,019,067
3	15,669	2,019,067	4,795	2,008,192
4	15,669	2,008,192	4,769	1,997,292
5	15,669	1,997,292	4,743	1,986,366
6	15,669	1,986,366	4,717	1,975,414
7	15,669	1,975,414	4,691	1,964,436
8	15,669	1,964,436	4,665	1,953,431
9	15,669	1,953,431	4,639	1,942,401
10	15,669	1,942,401	4,613	1,931,345
11	15,669	1,931,345	4,586	1,920,262
12	15,669	1,920,262	4,560	1,909,153

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	15,669	1,909,153	4,534	1,898,017
2	15,669	1,898,017	4,507	1,886,856
3	15,669	1,886,856	4,481	1,875,667
4	15,669	1,875,667	4,454	1,864,452
5	15,669	1,864,452	4,428	1,853,211
6	15,669	1,853,211	4,401	1,841,942
7	15,669	1,841,942	4,374	1,830,647
8	15,669	1,830,647	4,347	1,819,325
9	15,669	1,819,325	4,320	1,807,976
10	15,669	1,807,976	4,293	1,796,601
11	15,669	1,796,601	4,266	1,785,198
12	15,669	1,785,198	4,239	1,773,768

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	15,669	1,773,768	4,212	1,762,311
2	15,669	1,762,311	4,185	1,750,827
3	15,669	1,750,827	4,158	1,739,315
4	15,669	1,739,315	4,130	1,727,777
5	15,669	1,727,777	4,103	1,716,210
6	15,669	1,716,210	4,076	1,704,617
7	15,669	1,704,617	4,048	1,692,996
8	15,669	1,692,996	4,020	1,681,347
9	15,669	1,681,347	3,993	1,669,670
10	15,669	1,669,670	3,965	1,657,966
11	15,669	1,657,966	3,937	1,646,234
12	15,669	1,646,234	3,909	1,634,474

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	15,669	1,634,474	3,881	1,622,686
2	15,669	1,622,686	3,853	1,610,870
3	15,669	1,610,870	3,825	1,599,027
4	15,669	1,599,027	3,797	1,587,155
5	15,669	1,587,155	3,769	1,575,254
6	15,669	1,575,254	3,741	1,563,326
7	15,669	1,563,326	3,712	1,551,369
8	15,669	1,551,369	3,684	1,539,384
9	15,669	1,539,384	3,656	1,527,370
10	15,669	1,527,370	3,627	1,515,328
11	15,669	1,515,328	3,598	1,503,257
12	15,669	1,503,257	3,570	1,491,158

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	15,669	1,491,158	3,541	1,479,030
2	15,669	1,479,030	3,512	1,466,873
3	15,669	1,466,873	3,483	1,454,687
4	15,669	1,454,687	3,454	1,442,472
5	15,669	1,442,472	3,425	1,430,228
6	15,669	1,430,228	3,396	1,417,955
7	15,669	1,417,955	3,367	1,405,653
8	15,669	1,405,653	3,338	1,393,322
9	15,669	1,393,322	3,309	1,380,961
10	15,669	1,380,961	3,279	1,368,572
11	15,669	1,368,572	3,250	1,356,152
12	15,669	1,356,152	3,220	1,343,703

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	15,669	1,343,703	3,191	1,331,225
2	15,669	1,331,225	3,161	1,318,717
3	15,669	1,318,717	3,131	1,306,179
4	15,669	1,306,179	3,102	1,293,612
5	15,669	1,293,612	3,072	1,281,014
6	15,669	1,281,014	3,042	1,268,387
7	15,669	1,268,387	3,012	1,255,730
8	15,669	1,255,730	2,982	1,243,042
9	15,669	1,243,042	2,952	1,230,325
10	15,669	1,230,325	2,922	1,217,577
11	15,669	1,217,577	2,891	1,204,799
12	15,669	1,204,799	2,861	1,191,991

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	15,669	1,191,991	2,830	1,179,152
2	15,669	1,179,152	2,800	1,166,283
3	15,669	1,166,283	2,769	1,153,383
4	15,669	1,153,383	2,739	1,140,453
5	15,669	1,140,453	2,708	1,127,492
6	15,669	1,127,492	2,677	1,114,500
7	15,669	1,114,500	2,646	1,101,477
8	15,669	1,101,477	2,616	1,088,424
9	15,669	1,088,424	2,585	1,075,339
10	15,669	1,075,339	2,553	1,062,223
11	15,669	1,062,223	2,522	1,049,076
12	15,669	1,049,076	2,491	1,035,898

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	15,669	1,035,898	2,460	1,022,689
2	15,669	1,022,689	2,428	1,009,448
3	15,669	1,009,448	2,397	996,176
4	15,669	996,176	2,365	982,872
5	15,669	982,872	2,334	969,537
6	15,669	969,537	2,302	956,169
7	15,669	956,169	2,270	942,771
8	15,669	942,771	2,239	929,340
9	15,669	929,340	2,207	915,878
10	15,669	915,878	2,175	902,383
11	15,669	902,383	2,143	888,857
12	15,669	888,857	2,111	875,298

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	15,669	875,298	2,078	861,707
2	15,669	861,707	2,046	848,084
3	15,669	848,084	2,014	834,428
4	15,669	834,428	1,981	820,741
5	15,669	820,741	1,949	807,020
6	15,669	807,020	1,916	793,267
7	15,669	793,267	1,884	779,481
8	15,669	779,481	1,851	765,663
9	15,669	765,663	1,818	751,812
10	15,669	751,812	1,785	737,928
11	15,669	737,928	1,752	724,010
12	15,669	724,010	1,719	710,060

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	15,669	710,060	1,686	696,077
2	15,669	696,077	1,653	682,061
3	15,669	682,061	1,619	668,011
4	15,669	668,011	1,586	653,928
5	15,669	653,928	1,553	639,811
6	15,669	639,811	1,519	625,661
7	15,669	625,661	1,485	611,477
8	15,669	611,477	1,452	597,260
9	15,669	597,260	1,418	583,008
10	15,669	583,008	1,384	568,723
11	15,669	568,723	1,350	554,404
12	15,669	554,404	1,316	540,051

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	15,669	540,051	1,282	525,664
2	15,669	525,664	1,248	511,243
3	15,669	511,243	1,214	496,788
4	15,669	496,788	1,179	482,298
5	15,669	482,298	1,145	467,774
6	15,669	467,774	1,110	453,215
7	15,669	453,215	1,076	438,622
8	15,669	438,622	1,041	423,994
9	15,669	423,994	1,006	409,331
10	15,669	409,331	972	394,633
11	15,669	394,633	937	379,901
12	15,669	379,901	902	365,134

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	15,669	365,134	867	350,331
2	15,669	350,331	832	335,493
3	15,669	335,493	796	320,621
4	15,669	320,621	761	305,712
5	15,669	305,712	726	290,769
6	15,669	290,769	690	275,790
7	15,669	275,790	655	260,775
8	15,669	260,775	619	245,725
9	15,669	245,725	583	230,638
10	15,669	230,638	547	215,517
11	15,669	215,517	511	200,359
12	15,669	200,359	475	185,165

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	15,669	185,165	439	169,935
2	15,669	169,935	403	154,669
3	15,669	154,669	367	139,366
4	15,669	139,366	330	124,028
5	15,669	124,028	294	108,653
6	15,669	108,653	258	93,241
7	15,669	93,241	221	77,793
8	15,669	77,793	184	62,308
9	15,669	62,308	147	46,786
10	15,669	46,786	111	31,228
11	15,669	31,228	74	15,632
12	15,669	15,632	37	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

Spacious Balcony | Fully Furnished | Palm Views

Preferences

Quick Menu

Contact Us

RERA No. 1238