Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > Palm Jumeirah > The Crescent > Raffles The Palm

Luxury Resort Living | Palm View | The Palm

[LN004714]

AED25,750,000

For Sale

Ready

3,337 ft²

Overview

Sherwoods International Properties is pleased to offer you for sale an amazing and spacious 3 Bedroom apartment available in The Palm Dubai Luxury Apartments at Raffles The Palm Dubai 🌟🏝️ Experience world-class elegance and sophistication at Raffles The Palm Dubai, where timeless luxury meets modern comfort. Own a stunning apartment in one of the city’s most prestigious beachfront locations. 🏡 Key Features: ✔️ Exquisite Interiors – Classic European-style design with lavish finishes ✔️ Spacious Layouts – Thoughtfully designed for ultimate comfort ✔️ Private Beach Access – Enjoy exclusive white-sand shores ✔️ 5-Star Amenities – Signature spa, state-of-the-art fitness center, fine dining, and more ✔️ Breathtaking Views – Overlooking the Arabian Gulf and Dubai skyline Indulge in a lifestyle of prestige and serenity at Raffles The Palm Dubai.

Property Details

Property ID
LN004714
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	53,245	12,875,000	30,578	12,852,332
2	53,245	12,852,332	30,524	12,829,611
3	53,245	12,829,611	30,470	12,806,836
4	53,245	12,806,836	30,416	12,784,006
5	53,245	12,784,006	30,362	12,761,123
6	53,245	12,761,123	30,307	12,738,185
7	53,245	12,738,185	30,253	12,715,193
8	53,245	12,715,193	30,198	12,692,146
9	53,245	12,692,146	30,143	12,669,044
10	53,245	12,669,044	30,088	12,645,888
11	53,245	12,645,888	30,033	12,622,676
12	53,245	12,622,676	29,978	12,599,409

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	53,245	12,599,409	29,923	12,576,088
2	53,245	12,576,088	29,868	12,552,710
3	53,245	12,552,710	29,812	12,529,277
4	53,245	12,529,277	29,757	12,505,789
5	53,245	12,505,789	29,701	12,482,245
6	53,245	12,482,245	29,645	12,458,644
7	53,245	12,458,644	29,589	12,434,988
8	53,245	12,434,988	29,533	12,411,276
9	53,245	12,411,276	29,476	12,387,507
10	53,245	12,387,507	29,420	12,363,682
11	53,245	12,363,682	29,363	12,339,800
12	53,245	12,339,800	29,307	12,315,862

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	53,245	12,315,862	29,250	12,291,866
2	53,245	12,291,866	29,193	12,267,814
3	53,245	12,267,814	29,136	12,243,705
4	53,245	12,243,705	29,078	12,219,538
5	53,245	12,219,538	29,021	12,195,314
6	53,245	12,195,314	28,963	12,171,032
7	53,245	12,171,032	28,906	12,146,693
8	53,245	12,146,693	28,848	12,122,296
9	53,245	12,122,296	28,790	12,097,841
10	53,245	12,097,841	28,732	12,073,327
11	53,245	12,073,327	28,674	12,048,756
12	53,245	12,048,756	28,615	12,024,126

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	53,245	12,024,126	28,557	11,999,438
2	53,245	11,999,438	28,498	11,974,691
3	53,245	11,974,691	28,439	11,949,886
4	53,245	11,949,886	28,380	11,925,021
5	53,245	11,925,021	28,321	11,900,098
6	53,245	11,900,098	28,262	11,875,115
7	53,245	11,875,115	28,203	11,850,073
8	53,245	11,850,073	28,143	11,824,971
9	53,245	11,824,971	28,084	11,799,810
10	53,245	11,799,810	28,024	11,774,589
11	53,245	11,774,589	27,964	11,749,308
12	53,245	11,749,308	27,904	11,723,967

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	53,245	11,723,967	27,844	11,698,566
2	53,245	11,698,566	27,784	11,673,105
3	53,245	11,673,105	27,723	11,647,583
4	53,245	11,647,583	27,663	11,622,000
5	53,245	11,622,000	27,602	11,596,357
6	53,245	11,596,357	27,541	11,570,653
7	53,245	11,570,653	27,480	11,544,888
8	53,245	11,544,888	27,419	11,519,061
9	53,245	11,519,061	27,357	11,493,173
10	53,245	11,493,173	27,296	11,467,224
11	53,245	11,467,224	27,234	11,441,213
12	53,245	11,441,213	27,172	11,415,141

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	53,245	11,415,141	27,110	11,389,006
2	53,245	11,389,006	27,048	11,362,810
3	53,245	11,362,810	26,986	11,336,551
4	53,245	11,336,551	26,924	11,310,230
5	53,245	11,310,230	26,861	11,283,846
6	53,245	11,283,846	26,799	11,257,399
7	53,245	11,257,399	26,736	11,230,890
8	53,245	11,230,890	26,673	11,204,318
9	53,245	11,204,318	26,610	11,177,683
10	53,245	11,177,683	26,546	11,150,984
11	53,245	11,150,984	26,483	11,124,222
12	53,245	11,124,222	26,420	11,097,397

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	53,245	11,097,397	26,356	11,070,508
2	53,245	11,070,508	26,292	11,043,555
3	53,245	11,043,555	26,228	11,016,538
4	53,245	11,016,538	26,164	10,989,456
5	53,245	10,989,456	26,099	10,962,311
6	53,245	10,962,311	26,035	10,935,101
7	53,245	10,935,101	25,970	10,907,826
8	53,245	10,907,826	25,906	10,880,487
9	53,245	10,880,487	25,841	10,853,082
10	53,245	10,853,082	25,776	10,825,613
11	53,245	10,825,613	25,710	10,798,078
12	53,245	10,798,078	25,645	10,770,478

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	53,245	10,770,478	25,579	10,742,813
2	53,245	10,742,813	25,514	10,715,081
3	53,245	10,715,081	25,448	10,687,284
4	53,245	10,687,284	25,382	10,659,421
5	53,245	10,659,421	25,316	10,631,491
6	53,245	10,631,491	25,249	10,603,496
7	53,245	10,603,496	25,183	10,575,433
8	53,245	10,575,433	25,116	10,547,305
9	53,245	10,547,305	25,049	10,519,109
10	53,245	10,519,109	24,982	10,490,846
11	53,245	10,490,846	24,915	10,462,517
12	53,245	10,462,517	24,848	10,434,120

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	53,245	10,434,120	24,781	10,405,655
2	53,245	10,405,655	24,713	10,377,123
3	53,245	10,377,123	24,645	10,348,523
4	53,245	10,348,523	24,577	10,319,855
5	53,245	10,319,855	24,509	10,291,120
6	53,245	10,291,120	24,441	10,262,315
7	53,245	10,262,315	24,373	10,233,443
8	53,245	10,233,443	24,304	10,204,502
9	53,245	10,204,502	24,235	10,175,492
10	53,245	10,175,492	24,166	10,146,413
11	53,245	10,146,413	24,097	10,117,266
12	53,245	10,117,266	24,028	10,088,048

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	53,245	10,088,048	23,959	10,058,762
2	53,245	10,058,762	23,889	10,029,406
3	53,245	10,029,406	23,819	9,999,980
4	53,245	9,999,980	23,749	9,970,485
5	53,245	9,970,485	23,679	9,940,919
6	53,245	9,940,919	23,609	9,911,283
7	53,245	9,911,283	23,539	9,881,577
8	53,245	9,881,577	23,468	9,851,800
9	53,245	9,851,800	23,398	9,821,953
10	53,245	9,821,953	23,327	9,792,035
11	53,245	9,792,035	23,256	9,762,045
12	53,245	9,762,045	23,184	9,731,985

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	53,245	9,731,985	23,113	9,701,853
2	53,245	9,701,853	23,041	9,671,649
3	53,245	9,671,649	22,970	9,641,374
4	53,245	9,641,374	22,898	9,611,026
5	53,245	9,611,026	22,826	9,580,607
6	53,245	9,580,607	22,753	9,550,115
7	53,245	9,550,115	22,681	9,519,551
8	53,245	9,519,551	22,608	9,488,915
9	53,245	9,488,915	22,536	9,458,205
10	53,245	9,458,205	22,463	9,427,423
11	53,245	9,427,423	22,390	9,396,568
12	53,245	9,396,568	22,316	9,365,639

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	53,245	9,365,639	22,243	9,334,637
2	53,245	9,334,637	22,169	9,303,561
3	53,245	9,303,561	22,095	9,272,412
4	53,245	9,272,412	22,021	9,241,188
5	53,245	9,241,188	21,947	9,209,891
6	53,245	9,209,891	21,873	9,178,519
7	53,245	9,178,519	21,798	9,147,072
8	53,245	9,147,072	21,724	9,115,551
9	53,245	9,115,551	21,649	9,083,955
10	53,245	9,083,955	21,574	9,052,284
11	53,245	9,052,284	21,499	9,020,537
12	53,245	9,020,537	21,423	8,988,715

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	53,245	8,988,715	21,348	8,956,818
2	53,245	8,956,818	21,272	8,924,845
3	53,245	8,924,845	21,196	8,892,796
4	53,245	8,892,796	21,120	8,860,671
5	53,245	8,860,671	21,044	8,828,470
6	53,245	8,828,470	20,967	8,796,192
7	53,245	8,796,192	20,890	8,763,837
8	53,245	8,763,837	20,814	8,731,406
9	53,245	8,731,406	20,737	8,698,897
10	53,245	8,698,897	20,659	8,666,312
11	53,245	8,666,312	20,582	8,633,649
12	53,245	8,633,649	20,504	8,600,908

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	53,245	8,600,908	20,427	8,568,090
2	53,245	8,568,090	20,349	8,535,193
3	53,245	8,535,193	20,271	8,502,219
4	53,245	8,502,219	20,192	8,469,166
5	53,245	8,469,166	20,114	8,436,035
6	53,245	8,436,035	20,035	8,402,825
7	53,245	8,402,825	19,956	8,369,536
8	53,245	8,369,536	19,877	8,336,168
9	53,245	8,336,168	19,798	8,302,721
10	53,245	8,302,721	19,718	8,269,195
11	53,245	8,269,195	19,639	8,235,589
12	53,245	8,235,589	19,559	8,201,903

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	53,245	8,201,903	19,479	8,168,137
2	53,245	8,168,137	19,399	8,134,290
3	53,245	8,134,290	19,318	8,100,364
4	53,245	8,100,364	19,238	8,066,357
5	53,245	8,066,357	19,157	8,032,269
6	53,245	8,032,269	19,076	7,998,100
7	53,245	7,998,100	18,995	7,963,850
8	53,245	7,963,850	18,914	7,929,518
9	53,245	7,929,518	18,832	7,895,106
10	53,245	7,895,106	18,750	7,860,611
11	53,245	7,860,611	18,668	7,826,034
12	53,245	7,826,034	18,586	7,791,376

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	53,245	7,791,376	18,504	7,756,635
2	53,245	7,756,635	18,422	7,721,811
3	53,245	7,721,811	18,339	7,686,905
4	53,245	7,686,905	18,256	7,651,916
5	53,245	7,651,916	18,173	7,616,844
6	53,245	7,616,844	18,090	7,581,688
7	53,245	7,581,688	18,006	7,546,449
8	53,245	7,546,449	17,922	7,511,126
9	53,245	7,511,126	17,838	7,475,720
10	53,245	7,475,720	17,754	7,440,229
11	53,245	7,440,229	17,670	7,404,654
12	53,245	7,404,654	17,586	7,368,995

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	53,245	7,368,995	17,501	7,333,251
2	53,245	7,333,251	17,416	7,297,422
3	53,245	7,297,422	17,331	7,261,507
4	53,245	7,261,507	17,246	7,225,508
5	53,245	7,225,508	17,160	7,189,423
6	53,245	7,189,423	17,074	7,153,252
7	53,245	7,153,252	16,988	7,116,996
8	53,245	7,116,996	16,902	7,080,653
9	53,245	7,080,653	16,816	7,044,224
10	53,245	7,044,224	16,730	7,007,709
11	53,245	7,007,709	16,643	6,971,107
12	53,245	6,971,107	16,556	6,934,417

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	53,245	6,934,417	16,469	6,897,641
2	53,245	6,897,641	16,381	6,860,778
3	53,245	6,860,778	16,294	6,823,826
4	53,245	6,823,826	16,206	6,786,787
5	53,245	6,786,787	16,118	6,749,661
6	53,245	6,749,661	16,030	6,712,446
7	53,245	6,712,446	15,942	6,675,142
8	53,245	6,675,142	15,853	6,637,750
9	53,245	6,637,750	15,764	6,600,269
10	53,245	6,600,269	15,675	6,562,699
11	53,245	6,562,699	15,586	6,525,040
12	53,245	6,525,040	15,496	6,487,292

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	53,245	6,487,292	15,407	6,449,453
2	53,245	6,449,453	15,317	6,411,525
3	53,245	6,411,525	15,227	6,373,507
4	53,245	6,373,507	15,137	6,335,399
5	53,245	6,335,399	15,046	6,297,200
6	53,245	6,297,200	14,955	6,258,910
7	53,245	6,258,910	14,864	6,220,530
8	53,245	6,220,530	14,773	6,182,058
9	53,245	6,182,058	14,682	6,143,495
10	53,245	6,143,495	14,590	6,104,840
11	53,245	6,104,840	14,498	6,066,094
12	53,245	6,066,094	14,406	6,027,255

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	53,245	6,027,255	14,314	5,988,324
2	53,245	5,988,324	14,222	5,949,301
3	53,245	5,949,301	14,129	5,910,185
4	53,245	5,910,185	14,036	5,870,976
5	53,245	5,870,976	13,943	5,831,674
6	53,245	5,831,674	13,850	5,792,279
7	53,245	5,792,279	13,756	5,752,790
8	53,245	5,752,790	13,662	5,713,207
9	53,245	5,713,207	13,568	5,673,531
10	53,245	5,673,531	13,474	5,633,760
11	53,245	5,633,760	13,380	5,593,895
12	53,245	5,593,895	13,285	5,553,935

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	53,245	5,553,935	13,190	5,513,880
2	53,245	5,513,880	13,095	5,473,730
3	53,245	5,473,730	13,000	5,433,484
4	53,245	5,433,484	12,904	5,393,143
5	53,245	5,393,143	12,808	5,352,706
6	53,245	5,352,706	12,712	5,312,174
7	53,245	5,312,174	12,616	5,271,545
8	53,245	5,271,545	12,519	5,230,819
9	53,245	5,230,819	12,423	5,189,997
10	53,245	5,189,997	12,326	5,149,077
11	53,245	5,149,077	12,229	5,108,061
12	53,245	5,108,061	12,131	5,066,947

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	53,245	5,066,947	12,034	5,025,736
2	53,245	5,025,736	11,936	4,984,426
3	53,245	4,984,426	11,838	4,943,019
4	53,245	4,943,019	11,739	4,901,513
5	53,245	4,901,513	11,641	4,859,908
6	53,245	4,859,908	11,542	4,818,205
7	53,245	4,818,205	11,443	4,776,403
8	53,245	4,776,403	11,343	4,734,501
9	53,245	4,734,501	11,244	4,692,500
10	53,245	4,692,500	11,144	4,650,399
11	53,245	4,650,399	11,044	4,608,199
12	53,245	4,608,199	10,944	4,565,898

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	53,245	4,565,898	10,844	4,523,496
2	53,245	4,523,496	10,743	4,480,994
3	53,245	4,480,994	10,642	4,438,391
4	53,245	4,438,391	10,541	4,395,686
5	53,245	4,395,686	10,439	4,352,881
6	53,245	4,352,881	10,338	4,309,973
7	53,245	4,309,973	10,236	4,266,964
8	53,245	4,266,964	10,134	4,223,852
9	53,245	4,223,852	10,031	4,180,639
10	53,245	4,180,639	9,929	4,137,322
11	53,245	4,137,322	9,826	4,093,903
12	53,245	4,093,903	9,723	4,050,380

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	53,245	4,050,380	9,619	4,006,754
2	53,245	4,006,754	9,516	3,963,025
3	53,245	3,963,025	9,412	3,919,192
4	53,245	3,919,192	9,308	3,875,254
5	53,245	3,875,254	9,203	3,831,212
6	53,245	3,831,212	9,099	3,787,066
7	53,245	3,787,066	8,994	3,742,815
8	53,245	3,742,815	8,889	3,698,458
9	53,245	3,698,458	8,783	3,653,997
10	53,245	3,653,997	8,678	3,609,429
11	53,245	3,609,429	8,572	3,564,756
12	53,245	3,564,756	8,466	3,519,977

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	53,245	3,519,977	8,359	3,475,092
2	53,245	3,475,092	8,253	3,430,099
3	53,245	3,430,099	8,146	3,385,000
4	53,245	3,385,000	8,039	3,339,794
5	53,245	3,339,794	7,932	3,294,481
6	53,245	3,294,481	7,824	3,249,060
7	53,245	3,249,060	7,716	3,203,531
8	53,245	3,203,531	7,608	3,157,893
9	53,245	3,157,893	7,499	3,112,148
10	53,245	3,112,148	7,391	3,066,294
11	53,245	3,066,294	7,282	3,020,331
12	53,245	3,020,331	7,173	2,974,258

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	53,245	2,974,258	7,063	2,928,077
2	53,245	2,928,077	6,954	2,881,785
3	53,245	2,881,785	6,844	2,835,384
4	53,245	2,835,384	6,734	2,788,873
5	53,245	2,788,873	6,623	2,742,251
6	53,245	2,742,251	6,512	2,695,518
7	53,245	2,695,518	6,401	2,648,674
8	53,245	2,648,674	6,290	2,601,720
9	53,245	2,601,720	6,179	2,554,653
10	53,245	2,554,653	6,067	2,507,475
11	53,245	2,507,475	5,955	2,460,185
12	53,245	2,460,185	5,842	2,412,782

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	53,245	2,412,782	5,730	2,365,267
2	53,245	2,365,267	5,617	2,317,639
3	53,245	2,317,639	5,504	2,269,898
4	53,245	2,269,898	5,391	2,222,043
5	53,245	2,222,043	5,277	2,174,075
6	53,245	2,174,075	5,163	2,125,993
7	53,245	2,125,993	5,049	2,077,797
8	53,245	2,077,797	4,934	2,029,486
9	53,245	2,029,486	4,820	1,981,061
10	53,245	1,981,061	4,705	1,932,520
11	53,245	1,932,520	4,589	1,883,864
12	53,245	1,883,864	4,474	1,835,093

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	53,245	1,835,093	4,358	1,786,206
2	53,245	1,786,206	4,242	1,737,203
3	53,245	1,737,203	4,125	1,688,083
4	53,245	1,688,083	4,009	1,638,847
5	53,245	1,638,847	3,892	1,589,493
6	53,245	1,589,493	3,775	1,540,023
7	53,245	1,540,023	3,657	1,490,435
8	53,245	1,490,435	3,539	1,440,729
9	53,245	1,440,729	3,421	1,390,905
10	53,245	1,390,905	3,303	1,340,963
11	53,245	1,340,963	3,184	1,290,903
12	53,245	1,290,903	3,065	1,240,723

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	53,245	1,240,723	2,946	1,190,424
2	53,245	1,190,424	2,827	1,140,006
3	53,245	1,140,006	2,707	1,089,468
4	53,245	1,089,468	2,587	1,038,810
5	53,245	1,038,810	2,467	988,032
6	53,245	988,032	2,346	937,133
7	53,245	937,133	2,225	886,113
8	53,245	886,113	2,104	834,972
9	53,245	834,972	1,983	783,709
10	53,245	783,709	1,861	732,325
11	53,245	732,325	1,739	680,819
12	53,245	680,819	1,616	629,190

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	53,245	629,190	1,494	577,439
2	53,245	577,439	1,371	525,565
3	53,245	525,565	1,248	473,568
4	53,245	473,568	1,124	421,447
5	53,245	421,447	1,000	369,202
6	53,245	369,202	876	316,834
7	53,245	316,834	752	264,341
8	53,245	264,341	627	211,723
9	53,245	211,723	502	158,980
10	53,245	158,980	377	106,112
11	53,245	106,112	252	53,119
12	53,245	53,119	126	2

Bridget Kambari

Branch Manager

UAE > Dubai > Palm Jumeirah > The Crescent > Raffles The Palm 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 Resort Living | Palm View | The Palm

Preferences

Quick Menu

Contact Us

RERA No. 1238