Overview

Property Details

Mortgage Calculator

UAE > Dubai > Palm Jumeirah > Palm Beach Towers > Palm Beach Towers 2

Luxury Amenities | Waterfront Dining | Relaxing

[LN003797]

AED12,000,000

For Sale

Off-plan

2,740 ft²

Overview

Sherwoods International Properties is delighted to offer this luxury apartment in Palm Beach Towers by Nakheel at the gateway to Palm Jumeirah, Dubai. This high-rise complex features three interconnected towers with resort-style amenities, modern interiors, and floor-to-ceiling windows showcasing stunning views of the Dubai skyline, Palm Jumeirah, and Arabian Gulf. Residents enjoy a beachfront lifestyle with access to a beach club, parks, fitness facilities, waterfront dining, and retail outlets, all in a prime location with seamless connectivity to the mainland. Facilities: Full Palm View Health & Fitness Centre Beach Club & Parks Swimming Pools Sports Courts Barbecue Areas Jogging Tracks Kids Play Areas Waterfront dining and shopping Location: 10 Minutes - Mall of the Emirates 10 Minutes - Dubai Marina 13 Minutes - Dubai Hills Mall 12 Minutes - Dubai Internet City 15 Minutes - Jumeirah Village Circle 20 Minutes - Downtown Dubai 25 minutes - Dubai International Airport Palm Jumeirah, the world’s largest man-made island by Nakheel Properties, is a luxurious residential and tourist destination shaped like a palm tree on the Arabian Sea. Comprising the Trunk, Crescent, and 16 Fronds, it offers beachfront apartments, villas, and iconic landmarks like Atlantis The Palm. Known for its gourmet restaurants, vibrant nightlife, and world-class amenities, it’s a prime location for luxury living and a top choice for property investors in Dubai.

Property Details

Property ID
LN003797
Property Type
Apartment
Property Status
For Sale
Year Built
0

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	24,813	6,000,000	14,250	5,989,436
2	24,813	5,989,436	14,224	5,978,848
3	24,813	5,978,848	14,199	5,968,234
4	24,813	5,968,234	14,174	5,957,595
5	24,813	5,957,595	14,149	5,946,931
6	24,813	5,946,931	14,123	5,936,241
7	24,813	5,936,241	14,098	5,925,526
8	24,813	5,925,526	14,073	5,914,786
9	24,813	5,914,786	14,047	5,904,020
10	24,813	5,904,020	14,022	5,893,229
11	24,813	5,893,229	13,996	5,882,412
12	24,813	5,882,412	13,970	5,871,569

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	24,813	5,871,569	13,944	5,860,701
2	24,813	5,860,701	13,919	5,849,806
3	24,813	5,849,806	13,893	5,838,886
4	24,813	5,838,886	13,867	5,827,940
5	24,813	5,827,940	13,841	5,816,968
6	24,813	5,816,968	13,815	5,805,970
7	24,813	5,805,970	13,789	5,794,946
8	24,813	5,794,946	13,762	5,783,895
9	24,813	5,783,895	13,736	5,772,819
10	24,813	5,772,819	13,710	5,761,716
11	24,813	5,761,716	13,684	5,750,586
12	24,813	5,750,586	13,657	5,739,430

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	24,813	5,739,430	13,631	5,728,248
2	24,813	5,728,248	13,604	5,717,039
3	24,813	5,717,039	13,577	5,705,804
4	24,813	5,705,804	13,551	5,694,542
5	24,813	5,694,542	13,524	5,683,253
6	24,813	5,683,253	13,497	5,671,937
7	24,813	5,671,937	13,470	5,660,594
8	24,813	5,660,594	13,443	5,649,225
9	24,813	5,649,225	13,416	5,637,828
10	24,813	5,637,828	13,389	5,626,405
11	24,813	5,626,405	13,362	5,614,954
12	24,813	5,614,954	13,335	5,603,476

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	24,813	5,603,476	13,308	5,591,971
2	24,813	5,591,971	13,280	5,580,438
3	24,813	5,580,438	13,253	5,568,879
4	24,813	5,568,879	13,226	5,557,291
5	24,813	5,557,291	13,198	5,545,676
6	24,813	5,545,676	13,170	5,534,034
7	24,813	5,534,034	13,143	5,522,364
8	24,813	5,522,364	13,115	5,510,666
9	24,813	5,510,666	13,087	5,498,940
10	24,813	5,498,940	13,059	5,487,187
11	24,813	5,487,187	13,032	5,475,405
12	24,813	5,475,405	13,004	5,463,596

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	24,813	5,463,596	12,976	5,451,759
2	24,813	5,451,759	12,947	5,439,893
3	24,813	5,439,893	12,919	5,427,999
4	24,813	5,427,999	12,891	5,416,078
5	24,813	5,416,078	12,863	5,404,127
6	24,813	5,404,127	12,834	5,392,149
7	24,813	5,392,149	12,806	5,380,142
8	24,813	5,380,142	12,777	5,368,106
9	24,813	5,368,106	12,749	5,356,042
10	24,813	5,356,042	12,720	5,343,949
11	24,813	5,343,949	12,691	5,331,827
12	24,813	5,331,827	12,663	5,319,677

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	24,813	5,319,677	12,634	5,307,498
2	24,813	5,307,498	12,605	5,295,290
3	24,813	5,295,290	12,576	5,283,053
4	24,813	5,283,053	12,547	5,270,786
5	24,813	5,270,786	12,518	5,258,491
6	24,813	5,258,491	12,488	5,246,166
7	24,813	5,246,166	12,459	5,233,813
8	24,813	5,233,813	12,430	5,221,430
9	24,813	5,221,430	12,400	5,209,017
10	24,813	5,209,017	12,371	5,196,575
11	24,813	5,196,575	12,341	5,184,103
12	24,813	5,184,103	12,312	5,171,602

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	24,813	5,171,602	12,282	5,159,071
2	24,813	5,159,071	12,252	5,146,511
3	24,813	5,146,511	12,222	5,133,920
4	24,813	5,133,920	12,193	5,121,300
5	24,813	5,121,300	12,163	5,108,649
6	24,813	5,108,649	12,133	5,095,969
7	24,813	5,095,969	12,102	5,083,259
8	24,813	5,083,259	12,072	5,070,518
9	24,813	5,070,518	12,042	5,057,747
10	24,813	5,057,747	12,012	5,044,946
11	24,813	5,044,946	11,981	5,032,114
12	24,813	5,032,114	11,951	5,019,252

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	24,813	5,019,252	11,920	5,006,359
2	24,813	5,006,359	11,890	4,993,436
3	24,813	4,993,436	11,859	4,980,482
4	24,813	4,980,482	11,828	4,967,497
5	24,813	4,967,497	11,797	4,954,481
6	24,813	4,954,481	11,766	4,941,435
7	24,813	4,941,435	11,735	4,928,357
8	24,813	4,928,357	11,704	4,915,248
9	24,813	4,915,248	11,673	4,902,109
10	24,813	4,902,109	11,642	4,888,938
11	24,813	4,888,938	11,611	4,875,736
12	24,813	4,875,736	11,579	4,862,502

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	24,813	4,862,502	11,548	4,849,237
2	24,813	4,849,237	11,516	4,835,941
3	24,813	4,835,941	11,485	4,822,612
4	24,813	4,822,612	11,453	4,809,253
5	24,813	4,809,253	11,421	4,795,861
6	24,813	4,795,861	11,390	4,782,438
7	24,813	4,782,438	11,358	4,768,983
8	24,813	4,768,983	11,326	4,755,496
9	24,813	4,755,496	11,294	4,741,977
10	24,813	4,741,977	11,262	4,728,425
11	24,813	4,728,425	11,230	4,714,842
12	24,813	4,714,842	11,197	4,701,226

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	24,813	4,701,226	11,165	4,687,578
2	24,813	4,687,578	11,132	4,673,898
3	24,813	4,673,898	11,100	4,660,185
4	24,813	4,660,185	11,067	4,646,439
5	24,813	4,646,439	11,035	4,632,661
6	24,813	4,632,661	11,002	4,618,850
7	24,813	4,618,850	10,969	4,605,007
8	24,813	4,605,007	10,936	4,591,130
9	24,813	4,591,130	10,903	4,577,221
10	24,813	4,577,221	10,870	4,563,278
11	24,813	4,563,278	10,837	4,549,302
12	24,813	4,549,302	10,804	4,535,294

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	24,813	4,535,294	10,771	4,521,251
2	24,813	4,521,251	10,737	4,507,176
3	24,813	4,507,176	10,704	4,493,067
4	24,813	4,493,067	10,671	4,478,925
5	24,813	4,478,925	10,637	4,464,749
6	24,813	4,464,749	10,603	4,450,539
7	24,813	4,450,539	10,570	4,436,296
8	24,813	4,436,296	10,536	4,422,018
9	24,813	4,422,018	10,502	4,407,707
10	24,813	4,407,707	10,468	4,393,362
11	24,813	4,393,362	10,434	4,378,983
12	24,813	4,378,983	10,400	4,364,569

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	24,813	4,364,569	10,365	4,350,122
2	24,813	4,350,122	10,331	4,335,640
3	24,813	4,335,640	10,297	4,321,124
4	24,813	4,321,124	10,262	4,306,573
5	24,813	4,306,573	10,228	4,291,988
6	24,813	4,291,988	10,193	4,277,368
7	24,813	4,277,368	10,158	4,262,713
8	24,813	4,262,713	10,123	4,248,023
9	24,813	4,248,023	10,089	4,233,299
10	24,813	4,233,299	10,054	4,218,540
11	24,813	4,218,540	10,019	4,203,745
12	24,813	4,203,745	9,983	4,188,916

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	24,813	4,188,916	9,948	4,174,051
2	24,813	4,174,051	9,913	4,159,151
3	24,813	4,159,151	9,877	4,144,215
4	24,813	4,144,215	9,842	4,129,244
5	24,813	4,129,244	9,806	4,114,238
6	24,813	4,114,238	9,771	4,099,196
7	24,813	4,099,196	9,735	4,084,118
8	24,813	4,084,118	9,699	4,069,004
9	24,813	4,069,004	9,663	4,053,855
10	24,813	4,053,855	9,627	4,038,669
11	24,813	4,038,669	9,591	4,023,448
12	24,813	4,023,448	9,555	4,008,190

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	24,813	4,008,190	9,519	3,992,896
2	24,813	3,992,896	9,483	3,977,566
3	24,813	3,977,566	9,446	3,962,199
4	24,813	3,962,199	9,410	3,946,796
5	24,813	3,946,796	9,373	3,931,356
6	24,813	3,931,356	9,336	3,915,879
7	24,813	3,915,879	9,300	3,900,366
8	24,813	3,900,366	9,263	3,884,816
9	24,813	3,884,816	9,226	3,869,229
10	24,813	3,869,229	9,189	3,853,605
11	24,813	3,853,605	9,152	3,837,944
12	24,813	3,837,944	9,115	3,822,246

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	24,813	3,822,246	9,077	3,806,510
2	24,813	3,806,510	9,040	3,790,737
3	24,813	3,790,737	9,003	3,774,927
4	24,813	3,774,927	8,965	3,759,079
5	24,813	3,759,079	8,927	3,743,193
6	24,813	3,743,193	8,890	3,727,270
7	24,813	3,727,270	8,852	3,711,308
8	24,813	3,711,308	8,814	3,695,309
9	24,813	3,695,309	8,776	3,679,272
10	24,813	3,679,272	8,738	3,663,197
11	24,813	3,663,197	8,700	3,647,084
12	24,813	3,647,084	8,661	3,630,932

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	24,813	3,630,932	8,623	3,614,742
2	24,813	3,614,742	8,585	3,598,514
3	24,813	3,598,514	8,546	3,582,247
4	24,813	3,582,247	8,507	3,565,941
5	24,813	3,565,941	8,469	3,549,597
6	24,813	3,549,597	8,430	3,533,214
7	24,813	3,533,214	8,391	3,516,792
8	24,813	3,516,792	8,352	3,500,331
9	24,813	3,500,331	8,313	3,483,830
10	24,813	3,483,830	8,274	3,467,291
11	24,813	3,467,291	8,234	3,450,712
12	24,813	3,450,712	8,195	3,434,094

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	24,813	3,434,094	8,155	3,417,437
2	24,813	3,417,437	8,116	3,400,740
3	24,813	3,400,740	8,076	3,384,003
4	24,813	3,384,003	8,037	3,367,227
5	24,813	3,367,227	7,997	3,350,410
6	24,813	3,350,410	7,957	3,333,554
7	24,813	3,333,554	7,917	3,316,658
8	24,813	3,316,658	7,877	3,299,722
9	24,813	3,299,722	7,836	3,282,745
10	24,813	3,282,745	7,796	3,265,728
11	24,813	3,265,728	7,756	3,248,671
12	24,813	3,248,671	7,715	3,231,573

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	24,813	3,231,573	7,674	3,214,434
2	24,813	3,214,434	7,634	3,197,255
3	24,813	3,197,255	7,593	3,180,035
4	24,813	3,180,035	7,552	3,162,774
5	24,813	3,162,774	7,511	3,145,473
6	24,813	3,145,473	7,470	3,128,130
7	24,813	3,128,130	7,429	3,110,746
8	24,813	3,110,746	7,388	3,093,320
9	24,813	3,093,320	7,346	3,075,853
10	24,813	3,075,853	7,305	3,058,345
11	24,813	3,058,345	7,263	3,040,795
12	24,813	3,040,795	7,221	3,023,204

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	24,813	3,023,204	7,180	3,005,570
2	24,813	3,005,570	7,138	2,987,895
3	24,813	2,987,895	7,096	2,970,178
4	24,813	2,970,178	7,054	2,952,419
5	24,813	2,952,419	7,011	2,934,617
6	24,813	2,934,617	6,969	2,916,773
7	24,813	2,916,773	6,927	2,898,887
8	24,813	2,898,887	6,884	2,880,959
9	24,813	2,880,959	6,842	2,862,988
10	24,813	2,862,988	6,799	2,844,974
11	24,813	2,844,974	6,756	2,826,917
12	24,813	2,826,917	6,713	2,808,818

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	24,813	2,808,818	6,670	2,790,675
2	24,813	2,790,675	6,627	2,772,489
3	24,813	2,772,489	6,584	2,754,261
4	24,813	2,754,261	6,541	2,735,989
5	24,813	2,735,989	6,497	2,717,673
6	24,813	2,717,673	6,454	2,699,314
7	24,813	2,699,314	6,410	2,680,912
8	24,813	2,680,912	6,367	2,662,465
9	24,813	2,662,465	6,323	2,643,975
10	24,813	2,643,975	6,279	2,625,441
11	24,813	2,625,441	6,235	2,606,863
12	24,813	2,606,863	6,191	2,588,241

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	24,813	2,588,241	6,147	2,569,575
2	24,813	2,569,575	6,102	2,550,864
3	24,813	2,550,864	6,058	2,532,109
4	24,813	2,532,109	6,013	2,513,309
5	24,813	2,513,309	5,969	2,494,465
6	24,813	2,494,465	5,924	2,475,576
7	24,813	2,475,576	5,879	2,456,642
8	24,813	2,456,642	5,834	2,437,663
9	24,813	2,437,663	5,789	2,418,639
10	24,813	2,418,639	5,744	2,399,570
11	24,813	2,399,570	5,698	2,380,455
12	24,813	2,380,455	5,653	2,361,295

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	24,813	2,361,295	5,608	2,342,090
2	24,813	2,342,090	5,562	2,322,839
3	24,813	2,322,839	5,516	2,303,542
4	24,813	2,303,542	5,470	2,284,200
5	24,813	2,284,200	5,424	2,264,811
6	24,813	2,264,811	5,378	2,245,377
7	24,813	2,245,377	5,332	2,225,896
8	24,813	2,225,896	5,286	2,206,369
9	24,813	2,206,369	5,240	2,186,796
10	24,813	2,186,796	5,193	2,167,176
11	24,813	2,167,176	5,147	2,147,510
12	24,813	2,147,510	5,100	2,127,797

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	24,813	2,127,797	5,053	2,108,037
2	24,813	2,108,037	5,006	2,088,230
3	24,813	2,088,230	4,959	2,068,376
4	24,813	2,068,376	4,912	2,048,475
5	24,813	2,048,475	4,865	2,028,527
6	24,813	2,028,527	4,817	2,008,531
7	24,813	2,008,531	4,770	1,988,488
8	24,813	1,988,488	4,722	1,968,397
9	24,813	1,968,397	4,674	1,948,258
10	24,813	1,948,258	4,627	1,928,072
11	24,813	1,928,072	4,579	1,907,838
12	24,813	1,907,838	4,531	1,887,556

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	24,813	1,887,556	4,482	1,867,225
2	24,813	1,867,225	4,434	1,846,846
3	24,813	1,846,846	4,386	1,826,419
4	24,813	1,826,419	4,337	1,805,943
5	24,813	1,805,943	4,289	1,785,419
6	24,813	1,785,419	4,240	1,764,846
7	24,813	1,764,846	4,191	1,744,224
8	24,813	1,744,224	4,142	1,723,553
9	24,813	1,723,553	4,093	1,702,833
10	24,813	1,702,833	4,044	1,682,064
11	24,813	1,682,064	3,994	1,661,245
12	24,813	1,661,245	3,945	1,640,377

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	24,813	1,640,377	3,895	1,619,460
2	24,813	1,619,460	3,846	1,598,493
3	24,813	1,598,493	3,796	1,577,476
4	24,813	1,577,476	3,746	1,556,409
5	24,813	1,556,409	3,696	1,535,292
6	24,813	1,535,292	3,646	1,514,125
7	24,813	1,514,125	3,596	1,492,907
8	24,813	1,492,907	3,545	1,471,639
9	24,813	1,471,639	3,495	1,450,321
10	24,813	1,450,321	3,444	1,428,952
11	24,813	1,428,952	3,393	1,407,532
12	24,813	1,407,532	3,342	1,386,062

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	24,813	1,386,062	3,291	1,364,540
2	24,813	1,364,540	3,240	1,342,968
3	24,813	1,342,968	3,189	1,321,344
4	24,813	1,321,344	3,138	1,299,669
5	24,813	1,299,669	3,086	1,277,942
6	24,813	1,277,942	3,035	1,256,164
7	24,813	1,256,164	2,983	1,234,333
8	24,813	1,234,333	2,931	1,212,452
9	24,813	1,212,452	2,879	1,190,518
10	24,813	1,190,518	2,827	1,168,532
11	24,813	1,168,532	2,775	1,146,494
12	24,813	1,146,494	2,722	1,124,403

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	24,813	1,124,403	2,670	1,102,260
2	24,813	1,102,260	2,617	1,080,064
3	24,813	1,080,064	2,565	1,057,816
4	24,813	1,057,816	2,512	1,035,515
5	24,813	1,035,515	2,459	1,013,161
6	24,813	1,013,161	2,406	990,754
7	24,813	990,754	2,353	968,293
8	24,813	968,293	2,299	945,780
9	24,813	945,780	2,246	923,212
10	24,813	923,212	2,192	900,592
11	24,813	900,592	2,138	877,917
12	24,813	877,917	2,085	855,189

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	24,813	855,189	2,031	832,406
2	24,813	832,406	1,976	809,570
3	24,813	809,570	1,922	786,679
4	24,813	786,679	1,868	763,734
5	24,813	763,734	1,813	740,734
6	24,813	740,734	1,759	717,680
7	24,813	717,680	1,704	694,571
8	24,813	694,571	1,649	671,407
9	24,813	671,407	1,594	648,189
10	24,813	648,189	1,539	624,915
11	24,813	624,915	1,484	601,585
12	24,813	601,585	1,428	578,201

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	24,813	578,201	1,373	554,760
2	24,813	554,760	1,317	531,265
3	24,813	531,265	1,261	507,713
4	24,813	507,713	1,205	484,105
5	24,813	484,105	1,149	460,442
6	24,813	460,442	1,093	436,722
7	24,813	436,722	1,037	412,945
8	24,813	412,945	980	389,113
9	24,813	389,113	924	365,223
10	24,813	365,223	867	341,277
11	24,813	341,277	810	317,275
12	24,813	317,275	753	293,215

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	24,813	293,215	696	269,098
2	24,813	269,098	639	244,923
3	24,813	244,923	581	220,691
4	24,813	220,691	524	196,402
5	24,813	196,402	466	172,055
6	24,813	172,055	408	147,650
7	24,813	147,650	350	123,188
8	24,813	123,188	292	98,667
9	24,813	98,667	234	74,088
10	24,813	74,088	175	49,450
11	24,813	49,450	117	24,754
12	24,813	24,754	58	9

Sally Rose Tan

Sales Support Executive

Palm Beach Towers 2 Palm Jumeirah Dubai

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

Luxury Amenities | Waterfront Dining | Relaxing

Preferences

Quick Menu

Contact Us

RERA No. 1238