Overview

Property Details

Features

Additional Info

Mortgage Calculator

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

Luxury Resort Living | Sea View | The Palm

[LN004667]

AED15,750,000

For Sale

Ready

2,428 ft²

Overview

Sherwoods International Properties is pleased to offer you for sale an amazing and spacious 2 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
LN004667
Property Type
Apartment
Property Status
For Sale
Year Built
0

Facts and Features

Fully fitted kitchen

Fully furnished

On mid floor

Shared swimming pool

View of sea/water

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	32,567	7,875,000	18,703	7,861,135
2	32,567	7,861,135	18,670	7,847,238
3	32,567	7,847,238	18,637	7,833,307
4	32,567	7,833,307	18,604	7,819,344
5	32,567	7,819,344	18,570	7,805,347
6	32,567	7,805,347	18,537	7,791,317
7	32,567	7,791,317	18,504	7,777,254
8	32,567	7,777,254	18,470	7,763,157
9	32,567	7,763,157	18,437	7,749,027
10	32,567	7,749,027	18,403	7,734,863
11	32,567	7,734,863	18,370	7,720,666
12	32,567	7,720,666	18,336	7,706,435

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	32,567	7,706,435	18,302	7,692,170
2	32,567	7,692,170	18,268	7,677,871
3	32,567	7,677,871	18,234	7,663,538
4	32,567	7,663,538	18,200	7,649,172
5	32,567	7,649,172	18,166	7,634,771
6	32,567	7,634,771	18,132	7,620,336
7	32,567	7,620,336	18,098	7,605,866
8	32,567	7,605,866	18,063	7,591,363
9	32,567	7,591,363	18,029	7,576,825
10	32,567	7,576,825	17,994	7,562,252
11	32,567	7,562,252	17,960	7,547,645
12	32,567	7,547,645	17,925	7,533,003

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	32,567	7,533,003	17,890	7,518,326
2	32,567	7,518,326	17,856	7,503,614
3	32,567	7,503,614	17,821	7,488,868
4	32,567	7,488,868	17,786	7,474,086
5	32,567	7,474,086	17,750	7,459,269
6	32,567	7,459,269	17,715	7,444,417
7	32,567	7,444,417	17,680	7,429,530
8	32,567	7,429,530	17,645	7,414,608
9	32,567	7,414,608	17,609	7,399,650
10	32,567	7,399,650	17,574	7,384,656
11	32,567	7,384,656	17,538	7,369,627
12	32,567	7,369,627	17,502	7,354,563

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	32,567	7,354,563	17,467	7,339,462
2	32,567	7,339,462	17,431	7,324,326
3	32,567	7,324,326	17,395	7,309,153
4	32,567	7,309,153	17,359	7,293,945
5	32,567	7,293,945	17,323	7,278,700
6	32,567	7,278,700	17,286	7,263,420
7	32,567	7,263,420	17,250	7,248,103
8	32,567	7,248,103	17,214	7,232,749
9	32,567	7,232,749	17,177	7,217,359
10	32,567	7,217,359	17,141	7,201,933
11	32,567	7,201,933	17,104	7,186,470
12	32,567	7,186,470	17,067	7,170,970

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	32,567	7,170,970	17,031	7,155,433
2	32,567	7,155,433	16,994	7,139,860
3	32,567	7,139,860	16,957	7,124,249
4	32,567	7,124,249	16,920	7,108,602
5	32,567	7,108,602	16,882	7,092,917
6	32,567	7,092,917	16,845	7,077,195
7	32,567	7,077,195	16,808	7,061,436
8	32,567	7,061,436	16,770	7,045,639
9	32,567	7,045,639	16,733	7,029,805
10	32,567	7,029,805	16,695	7,013,933
11	32,567	7,013,933	16,658	6,998,024
12	32,567	6,998,024	16,620	6,982,076

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	32,567	6,982,076	16,582	6,966,091
2	32,567	6,966,091	16,544	6,950,068
3	32,567	6,950,068	16,506	6,934,007
4	32,567	6,934,007	16,468	6,917,907
5	32,567	6,917,907	16,430	6,901,770
6	32,567	6,901,770	16,391	6,885,594
7	32,567	6,885,594	16,353	6,869,379
8	32,567	6,869,379	16,314	6,853,126
9	32,567	6,853,126	16,276	6,836,835
10	32,567	6,836,835	16,237	6,820,505
11	32,567	6,820,505	16,198	6,804,136
12	32,567	6,804,136	16,159	6,787,728

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	32,567	6,787,728	16,120	6,771,281
2	32,567	6,771,281	16,081	6,754,795
3	32,567	6,754,795	16,042	6,738,270
4	32,567	6,738,270	16,003	6,721,706
5	32,567	6,721,706	15,964	6,705,103
6	32,567	6,705,103	15,924	6,688,460
7	32,567	6,688,460	15,885	6,671,777
8	32,567	6,671,777	15,845	6,655,055
9	32,567	6,655,055	15,805	6,638,293
10	32,567	6,638,293	15,765	6,621,491
11	32,567	6,621,491	15,726	6,604,650
12	32,567	6,604,650	15,686	6,587,768

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	32,567	6,587,768	15,645	6,570,846
2	32,567	6,570,846	15,605	6,553,884
3	32,567	6,553,884	15,565	6,536,882
4	32,567	6,536,882	15,525	6,519,840
5	32,567	6,519,840	15,484	6,502,757
6	32,567	6,502,757	15,444	6,485,633
7	32,567	6,485,633	15,403	6,468,469
8	32,567	6,468,469	15,362	6,451,264
9	32,567	6,451,264	15,321	6,434,018
10	32,567	6,434,018	15,280	6,416,731
11	32,567	6,416,731	15,239	6,399,403
12	32,567	6,399,403	15,198	6,382,034

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	32,567	6,382,034	15,157	6,364,624
2	32,567	6,364,624	15,115	6,347,172
3	32,567	6,347,172	15,074	6,329,679
4	32,567	6,329,679	15,032	6,312,144
5	32,567	6,312,144	14,991	6,294,568
6	32,567	6,294,568	14,949	6,276,950
7	32,567	6,276,950	14,907	6,259,290
8	32,567	6,259,290	14,865	6,241,588
9	32,567	6,241,588	14,823	6,223,844
10	32,567	6,223,844	14,781	6,206,058
11	32,567	6,206,058	14,739	6,188,230
12	32,567	6,188,230	14,697	6,170,360

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	32,567	6,170,360	14,654	6,152,447
2	32,567	6,152,447	14,612	6,134,491
3	32,567	6,134,491	14,569	6,116,493
4	32,567	6,116,493	14,526	6,098,452
5	32,567	6,098,452	14,483	6,080,368
6	32,567	6,080,368	14,440	6,062,241
7	32,567	6,062,241	14,397	6,044,071
8	32,567	6,044,071	14,354	6,025,858
9	32,567	6,025,858	14,311	6,007,602
10	32,567	6,007,602	14,268	5,989,303
11	32,567	5,989,303	14,224	5,970,959
12	32,567	5,970,959	14,181	5,952,573

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	32,567	5,952,573	14,137	5,934,143
2	32,567	5,934,143	14,093	5,915,669
3	32,567	5,915,669	14,049	5,897,151
4	32,567	5,897,151	14,005	5,878,589
5	32,567	5,878,589	13,961	5,859,983
6	32,567	5,859,983	13,917	5,841,333
7	32,567	5,841,333	13,873	5,822,638
8	32,567	5,822,638	13,828	5,803,899
9	32,567	5,803,899	13,784	5,785,116
10	32,567	5,785,116	13,739	5,766,288
11	32,567	5,766,288	13,694	5,747,415
12	32,567	5,747,415	13,650	5,728,498

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	32,567	5,728,498	13,605	5,709,535
2	32,567	5,709,535	13,560	5,690,528
3	32,567	5,690,528	13,515	5,671,475
4	32,567	5,671,475	13,469	5,652,377
5	32,567	5,652,377	13,424	5,633,234
6	32,567	5,633,234	13,378	5,614,045
7	32,567	5,614,045	13,333	5,594,811
8	32,567	5,594,811	13,287	5,575,531
9	32,567	5,575,531	13,241	5,556,205
10	32,567	5,556,205	13,195	5,536,833
11	32,567	5,536,833	13,149	5,517,416
12	32,567	5,517,416	13,103	5,497,952

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	32,567	5,497,952	13,057	5,478,442
2	32,567	5,478,442	13,011	5,458,886
3	32,567	5,458,886	12,964	5,439,283
4	32,567	5,439,283	12,918	5,419,634
5	32,567	5,419,634	12,871	5,399,937
6	32,567	5,399,937	12,824	5,380,195
7	32,567	5,380,195	12,777	5,360,405
8	32,567	5,360,405	12,730	5,340,568
9	32,567	5,340,568	12,683	5,320,685
10	32,567	5,320,685	12,636	5,300,754
11	32,567	5,300,754	12,589	5,280,775
12	32,567	5,280,775	12,541	5,260,749

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	32,567	5,260,749	12,494	5,240,676
2	32,567	5,240,676	12,446	5,220,555
3	32,567	5,220,555	12,398	5,200,386
4	32,567	5,200,386	12,350	5,180,169
5	32,567	5,180,169	12,302	5,159,905
6	32,567	5,159,905	12,254	5,139,592
7	32,567	5,139,592	12,206	5,119,231
8	32,567	5,119,231	12,158	5,098,821
9	32,567	5,098,821	12,109	5,078,363
10	32,567	5,078,363	12,061	5,057,857
11	32,567	5,057,857	12,012	5,037,302
12	32,567	5,037,302	11,963	5,016,697

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	32,567	5,016,697	11,914	4,996,044
2	32,567	4,996,044	11,865	4,975,342
3	32,567	4,975,342	11,816	4,954,591
4	32,567	4,954,591	11,767	4,933,791
5	32,567	4,933,791	11,717	4,912,941
6	32,567	4,912,941	11,668	4,892,041
7	32,567	4,892,041	11,618	4,871,092
8	32,567	4,871,092	11,568	4,850,094
9	32,567	4,850,094	11,518	4,829,045
10	32,567	4,829,045	11,468	4,807,946
11	32,567	4,807,946	11,418	4,786,798
12	32,567	4,786,798	11,368	4,765,599

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	32,567	4,765,599	11,318	4,744,349
2	32,567	4,744,349	11,267	4,723,049
3	32,567	4,723,049	11,217	4,701,699
4	32,567	4,701,699	11,166	4,680,298
5	32,567	4,680,298	11,115	4,658,846
6	32,567	4,658,846	11,064	4,637,343
7	32,567	4,637,343	11,013	4,615,789
8	32,567	4,615,789	10,962	4,594,184
9	32,567	4,594,184	10,911	4,572,527
10	32,567	4,572,527	10,859	4,550,820
11	32,567	4,550,820	10,808	4,529,060
12	32,567	4,529,060	10,756	4,507,249

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	32,567	4,507,249	10,704	4,485,386
2	32,567	4,485,386	10,652	4,463,471
3	32,567	4,463,471	10,600	4,441,504
4	32,567	4,441,504	10,548	4,419,485
5	32,567	4,419,485	10,496	4,397,414
6	32,567	4,397,414	10,443	4,375,290
7	32,567	4,375,290	10,391	4,353,114
8	32,567	4,353,114	10,338	4,330,885
9	32,567	4,330,885	10,285	4,308,603
10	32,567	4,308,603	10,232	4,286,268
11	32,567	4,286,268	10,179	4,263,881
12	32,567	4,263,881	10,126	4,241,440

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	32,567	4,241,440	10,073	4,218,945
2	32,567	4,218,945	10,019	4,196,398
3	32,567	4,196,398	9,966	4,173,797
4	32,567	4,173,797	9,912	4,151,142
5	32,567	4,151,142	9,858	4,128,433
6	32,567	4,128,433	9,805	4,105,670
7	32,567	4,105,670	9,750	4,082,854
8	32,567	4,082,854	9,696	4,059,983
9	32,567	4,059,983	9,642	4,037,058
10	32,567	4,037,058	9,588	4,014,078
11	32,567	4,014,078	9,533	3,991,044
12	32,567	3,991,044	9,478	3,967,955

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	32,567	3,967,955	9,423	3,944,811
2	32,567	3,944,811	9,368	3,921,612
3	32,567	3,921,612	9,313	3,898,359
4	32,567	3,898,359	9,258	3,875,050
5	32,567	3,875,050	9,203	3,851,685
6	32,567	3,851,685	9,147	3,828,265
7	32,567	3,828,265	9,092	3,804,790
8	32,567	3,804,790	9,036	3,781,259
9	32,567	3,781,259	8,980	3,757,671
10	32,567	3,757,671	8,924	3,734,028
11	32,567	3,734,028	8,868	3,710,329
12	32,567	3,710,329	8,812	3,686,573

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	32,567	3,686,573	8,755	3,662,761
2	32,567	3,662,761	8,699	3,638,893
3	32,567	3,638,893	8,642	3,614,967
4	32,567	3,614,967	8,585	3,590,985
5	32,567	3,590,985	8,528	3,566,946
6	32,567	3,566,946	8,471	3,542,850
7	32,567	3,542,850	8,414	3,518,697
8	32,567	3,518,697	8,356	3,494,486
9	32,567	3,494,486	8,299	3,470,218
10	32,567	3,470,218	8,241	3,445,892
11	32,567	3,445,892	8,183	3,421,508
12	32,567	3,421,508	8,126	3,397,067

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	32,567	3,397,067	8,068	3,372,567
2	32,567	3,372,567	8,009	3,348,009
3	32,567	3,348,009	7,951	3,323,393
4	32,567	3,323,393	7,893	3,298,719
5	32,567	3,298,719	7,834	3,273,985
6	32,567	3,273,985	7,775	3,249,193
7	32,567	3,249,193	7,716	3,224,343
8	32,567	3,224,343	7,657	3,199,433
9	32,567	3,199,433	7,598	3,174,464
10	32,567	3,174,464	7,539	3,149,435
11	32,567	3,149,435	7,479	3,124,348
12	32,567	3,124,348	7,420	3,099,200

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	32,567	3,099,200	7,360	3,073,993
2	32,567	3,073,993	7,300	3,048,726
3	32,567	3,048,726	7,240	3,023,400
4	32,567	3,023,400	7,180	2,998,012
5	32,567	2,998,012	7,120	2,972,565
6	32,567	2,972,565	7,059	2,947,057
7	32,567	2,947,057	6,999	2,921,489
8	32,567	2,921,489	6,938	2,895,860
9	32,567	2,895,860	6,877	2,870,170
10	32,567	2,870,170	6,816	2,844,419
11	32,567	2,844,419	6,755	2,818,607
12	32,567	2,818,607	6,694	2,792,733

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	32,567	2,792,733	6,632	2,766,798
2	32,567	2,766,798	6,571	2,740,802
3	32,567	2,740,802	6,509	2,714,744
4	32,567	2,714,744	6,447	2,688,624
5	32,567	2,688,624	6,385	2,662,441
6	32,567	2,662,441	6,323	2,636,197
7	32,567	2,636,197	6,260	2,609,890
8	32,567	2,609,890	6,198	2,583,521
9	32,567	2,583,521	6,135	2,557,089
10	32,567	2,557,089	6,073	2,530,595
11	32,567	2,530,595	6,010	2,504,037
12	32,567	2,504,037	5,947	2,477,417

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	32,567	2,477,417	5,883	2,450,733
2	32,567	2,450,733	5,820	2,423,986
3	32,567	2,423,986	5,756	2,397,175
4	32,567	2,397,175	5,693	2,370,301
5	32,567	2,370,301	5,629	2,343,363
6	32,567	2,343,363	5,565	2,316,361
7	32,567	2,316,361	5,501	2,289,294
8	32,567	2,289,294	5,437	2,262,164
9	32,567	2,262,164	5,372	2,234,969
10	32,567	2,234,969	5,308	2,207,709
11	32,567	2,207,709	5,243	2,180,385
12	32,567	2,180,385	5,178	2,152,995

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	32,567	2,152,995	5,113	2,125,541
2	32,567	2,125,541	5,048	2,098,022
3	32,567	2,098,022	4,982	2,070,437
4	32,567	2,070,437	4,917	2,042,787
5	32,567	2,042,787	4,851	2,015,071
6	32,567	2,015,071	4,785	1,987,289
7	32,567	1,987,289	4,719	1,959,441
8	32,567	1,959,441	4,653	1,931,527
9	32,567	1,931,527	4,587	1,903,547
10	32,567	1,903,547	4,520	1,875,500
11	32,567	1,875,500	4,454	1,847,387
12	32,567	1,847,387	4,387	1,819,206

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	32,567	1,819,206	4,320	1,790,959
2	32,567	1,790,959	4,253	1,762,645
3	32,567	1,762,645	4,186	1,734,264
4	32,567	1,734,264	4,118	1,705,815
5	32,567	1,705,815	4,051	1,677,299
6	32,567	1,677,299	3,983	1,648,715
7	32,567	1,648,715	3,915	1,620,063
8	32,567	1,620,063	3,847	1,591,343
9	32,567	1,591,343	3,779	1,562,555
10	32,567	1,562,555	3,711	1,533,698
11	32,567	1,533,698	3,642	1,504,773
12	32,567	1,504,773	3,573	1,475,779

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	32,567	1,475,779	3,504	1,446,716
2	32,567	1,446,716	3,435	1,417,585
3	32,567	1,417,585	3,366	1,388,384
4	32,567	1,388,384	3,297	1,359,114
5	32,567	1,359,114	3,227	1,329,774
6	32,567	1,329,774	3,158	1,300,365
7	32,567	1,300,365	3,088	1,270,885
8	32,567	1,270,885	3,018	1,241,336
9	32,567	1,241,336	2,948	1,211,716
10	32,567	1,211,716	2,877	1,182,027
11	32,567	1,182,027	2,807	1,152,266
12	32,567	1,152,266	2,736	1,122,435

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	32,567	1,122,435	2,665	1,092,533
2	32,567	1,092,533	2,594	1,062,561
3	32,567	1,062,561	2,523	1,032,517
4	32,567	1,032,517	2,452	1,002,401
5	32,567	1,002,401	2,380	972,214
6	32,567	972,214	2,309	941,956
7	32,567	941,956	2,237	911,625
8	32,567	911,625	2,165	881,222
9	32,567	881,222	2,092	850,748
10	32,567	850,748	2,020	820,201
11	32,567	820,201	1,947	789,581
12	32,567	789,581	1,875	758,889

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	32,567	758,889	1,802	728,123
2	32,567	728,123	1,729	697,285
3	32,567	697,285	1,656	666,373
4	32,567	666,373	1,582	635,388
5	32,567	635,388	1,509	604,330
6	32,567	604,330	1,435	573,197
7	32,567	573,197	1,361	541,991
8	32,567	541,991	1,287	510,711
9	32,567	510,711	1,212	479,356
10	32,567	479,356	1,138	447,927
11	32,567	447,927	1,063	416,423
12	32,567	416,423	989	384,844

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	32,567	384,844	914	353,191
2	32,567	353,191	838	321,462
3	32,567	321,462	763	289,658
4	32,567	289,658	687	257,778
5	32,567	257,778	612	225,823
6	32,567	225,823	536	193,791
7	32,567	193,791	460	161,684
8	32,567	161,684	384	129,500
9	32,567	129,500	307	97,240
10	32,567	97,240	230	64,903
11	32,567	64,903	154	32,490
12	32,567	32,490	77	1

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 | Sea View | The Palm

Preferences

Quick Menu

Contact Us

RERA No. 1238