Overview

Property Details

Mortgage Calculator

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

Luxury Resort Living | Sea View | The Palm

[LN004670]

AED16,400,000

For Sale

Ready

2,143 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
LN004670
Property Type
Apartment
Property Status
For Sale
Year Built
0

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	33,911	8,200,000	19,475	8,185,563
2	33,911	8,185,563	19,440	8,171,092
3	33,911	8,171,092	19,406	8,156,586
4	33,911	8,156,586	19,371	8,142,047
5	33,911	8,142,047	19,337	8,127,472
6	33,911	8,127,472	19,302	8,112,863
7	33,911	8,112,863	19,268	8,098,220
8	33,911	8,098,220	19,233	8,083,541
9	33,911	8,083,541	19,198	8,068,828
10	33,911	8,068,828	19,163	8,054,080
11	33,911	8,054,080	19,128	8,039,296
12	33,911	8,039,296	19,093	8,024,478

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	33,911	8,024,478	19,058	8,009,625
2	33,911	8,009,625	19,022	7,994,736
3	33,911	7,994,736	18,987	7,979,811
4	33,911	7,979,811	18,952	7,964,852
5	33,911	7,964,852	18,916	7,949,857
6	33,911	7,949,857	18,880	7,934,826
7	33,911	7,934,826	18,845	7,919,759
8	33,911	7,919,759	18,809	7,904,657
9	33,911	7,904,657	18,773	7,889,519
10	33,911	7,889,519	18,737	7,874,345
11	33,911	7,874,345	18,701	7,859,135
12	33,911	7,859,135	18,665	7,843,888

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	33,911	7,843,888	18,629	7,828,606
2	33,911	7,828,606	18,592	7,813,287
3	33,911	7,813,287	18,556	7,797,932
4	33,911	7,797,932	18,520	7,782,540
5	33,911	7,782,540	18,483	7,767,112
6	33,911	7,767,112	18,446	7,751,647
7	33,911	7,751,647	18,410	7,736,146
8	33,911	7,736,146	18,373	7,720,608
9	33,911	7,720,608	18,336	7,705,032
10	33,911	7,705,032	18,299	7,689,420
11	33,911	7,689,420	18,262	7,673,771
12	33,911	7,673,771	18,225	7,658,084

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	33,911	7,658,084	18,187	7,642,360
2	33,911	7,642,360	18,150	7,626,599
3	33,911	7,626,599	18,113	7,610,801
4	33,911	7,610,801	18,075	7,594,965
5	33,911	7,594,965	18,038	7,579,091
6	33,911	7,579,091	18,000	7,563,180
7	33,911	7,563,180	17,962	7,547,231
8	33,911	7,547,231	17,924	7,531,244
9	33,911	7,531,244	17,886	7,515,219
10	33,911	7,515,219	17,848	7,499,155
11	33,911	7,499,155	17,810	7,483,054
12	33,911	7,483,054	17,772	7,466,915

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	33,911	7,466,915	17,733	7,450,737
2	33,911	7,450,737	17,695	7,434,521
3	33,911	7,434,521	17,656	7,418,266
4	33,911	7,418,266	17,618	7,401,973
5	33,911	7,401,973	17,579	7,385,641
6	33,911	7,385,641	17,540	7,369,270
7	33,911	7,369,270	17,502	7,352,860
8	33,911	7,352,860	17,463	7,336,412
9	33,911	7,336,412	17,423	7,319,924
10	33,911	7,319,924	17,384	7,303,397
11	33,911	7,303,397	17,345	7,286,831
12	33,911	7,286,831	17,306	7,270,225

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	33,911	7,270,225	17,266	7,253,580
2	33,911	7,253,580	17,227	7,236,896
3	33,911	7,236,896	17,187	7,220,172
4	33,911	7,220,172	17,147	7,203,408
5	33,911	7,203,408	17,108	7,186,605
6	33,911	7,186,605	17,068	7,169,761
7	33,911	7,169,761	17,028	7,152,877
8	33,911	7,152,877	16,988	7,135,954
9	33,911	7,135,954	16,947	7,118,990
10	33,911	7,118,990	16,907	7,101,986
11	33,911	7,101,986	16,867	7,084,941
12	33,911	7,084,941	16,826	7,067,857

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	33,911	7,067,857	16,786	7,050,731
2	33,911	7,050,731	16,745	7,033,565
3	33,911	7,033,565	16,704	7,016,358
4	33,911	7,016,358	16,663	6,999,110
5	33,911	6,999,110	16,622	6,981,821
6	33,911	6,981,821	16,581	6,964,491
7	33,911	6,964,491	16,540	6,947,120
8	33,911	6,947,120	16,499	6,929,708
9	33,911	6,929,708	16,458	6,912,254
10	33,911	6,912,254	16,416	6,894,759
11	33,911	6,894,759	16,375	6,877,222
12	33,911	6,877,222	16,333	6,859,644

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	33,911	6,859,644	16,291	6,842,024
2	33,911	6,842,024	16,249	6,824,362
3	33,911	6,824,362	16,207	6,806,658
4	33,911	6,806,658	16,165	6,788,912
5	33,911	6,788,912	16,123	6,771,124
6	33,911	6,771,124	16,081	6,753,294
7	33,911	6,753,294	16,039	6,735,422
8	33,911	6,735,422	15,996	6,717,506
9	33,911	6,717,506	15,954	6,699,549
10	33,911	6,699,549	15,911	6,681,549
11	33,911	6,681,549	15,868	6,663,506
12	33,911	6,663,506	15,825	6,645,420

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	33,911	6,645,420	15,782	6,627,291
2	33,911	6,627,291	15,739	6,609,119
3	33,911	6,609,119	15,696	6,590,904
4	33,911	6,590,904	15,653	6,572,646
5	33,911	6,572,646	15,610	6,554,344
6	33,911	6,554,344	15,566	6,535,999
7	33,911	6,535,999	15,522	6,517,610
8	33,911	6,517,610	15,479	6,499,178
9	33,911	6,499,178	15,435	6,480,702
10	33,911	6,480,702	15,391	6,462,181
11	33,911	6,462,181	15,347	6,443,617
12	33,911	6,443,617	15,303	6,425,009

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	33,911	6,425,009	15,259	6,406,357
2	33,911	6,406,357	15,215	6,387,660
3	33,911	6,387,660	15,170	6,368,919
4	33,911	6,368,919	15,126	6,350,134
5	33,911	6,350,134	15,081	6,331,304
6	33,911	6,331,304	15,036	6,312,429
7	33,911	6,312,429	14,992	6,293,509
8	33,911	6,293,509	14,947	6,274,545
9	33,911	6,274,545	14,902	6,255,535
10	33,911	6,255,535	14,856	6,236,480
11	33,911	6,236,480	14,811	6,217,380
12	33,911	6,217,380	14,766	6,198,235

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	33,911	6,198,235	14,720	6,179,044
2	33,911	6,179,044	14,675	6,159,807
3	33,911	6,159,807	14,629	6,140,525
4	33,911	6,140,525	14,583	6,121,197
5	33,911	6,121,197	14,537	6,101,823
6	33,911	6,101,823	14,491	6,082,403
7	33,911	6,082,403	14,445	6,062,937
8	33,911	6,062,937	14,399	6,043,425
9	33,911	6,043,425	14,353	6,023,867
10	33,911	6,023,867	14,306	6,004,262
11	33,911	6,004,262	14,260	5,984,610
12	33,911	5,984,610	14,213	5,964,912

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	33,911	5,964,912	14,166	5,945,167
2	33,911	5,945,167	14,119	5,925,375
3	33,911	5,925,375	14,072	5,905,536
4	33,911	5,905,536	14,025	5,885,650
5	33,911	5,885,650	13,978	5,865,717
6	33,911	5,865,717	13,931	5,845,736
7	33,911	5,845,736	13,883	5,825,708
8	33,911	5,825,708	13,836	5,805,632
9	33,911	5,805,632	13,788	5,785,509
10	33,911	5,785,509	13,740	5,765,338
11	33,911	5,765,338	13,692	5,745,119
12	33,911	5,745,119	13,644	5,724,852

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	33,911	5,724,852	13,596	5,704,536
2	33,911	5,704,536	13,548	5,684,173
3	33,911	5,684,173	13,499	5,663,761
4	33,911	5,663,761	13,451	5,643,301
5	33,911	5,643,301	13,402	5,622,792
6	33,911	5,622,792	13,354	5,602,235
7	33,911	5,602,235	13,305	5,581,628
8	33,911	5,581,628	13,256	5,560,973
9	33,911	5,560,973	13,207	5,540,268
10	33,911	5,540,268	13,158	5,519,515
11	33,911	5,519,515	13,108	5,498,712
12	33,911	5,498,712	13,059	5,477,860

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	33,911	5,477,860	13,009	5,456,958
2	33,911	5,456,958	12,960	5,436,006
3	33,911	5,436,006	12,910	5,415,005
4	33,911	5,415,005	12,860	5,393,954
5	33,911	5,393,954	12,810	5,372,853
6	33,911	5,372,853	12,760	5,351,702
7	33,911	5,351,702	12,710	5,330,501
8	33,911	5,330,501	12,659	5,309,249
9	33,911	5,309,249	12,609	5,287,947
10	33,911	5,287,947	12,558	5,266,594
11	33,911	5,266,594	12,508	5,245,190
12	33,911	5,245,190	12,457	5,223,736

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	33,911	5,223,736	12,406	5,202,230
2	33,911	5,202,230	12,355	5,180,674
3	33,911	5,180,674	12,304	5,159,066
4	33,911	5,159,066	12,252	5,137,408
5	33,911	5,137,408	12,201	5,115,697
6	33,911	5,115,697	12,149	5,093,935
7	33,911	5,093,935	12,098	5,072,122
8	33,911	5,072,122	12,046	5,050,256
9	33,911	5,050,256	11,994	5,028,339
10	33,911	5,028,339	11,942	5,006,369
11	33,911	5,006,369	11,890	4,984,348
12	33,911	4,984,348	11,837	4,962,274

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	33,911	4,962,274	11,785	4,940,148
2	33,911	4,940,148	11,732	4,917,969
3	33,911	4,917,969	11,680	4,895,737
4	33,911	4,895,737	11,627	4,873,453
5	33,911	4,873,453	11,574	4,851,116
6	33,911	4,851,116	11,521	4,828,725
7	33,911	4,828,725	11,468	4,806,282
8	33,911	4,806,282	11,414	4,783,785
9	33,911	4,783,785	11,361	4,761,235
10	33,911	4,761,235	11,307	4,738,631
11	33,911	4,738,631	11,254	4,715,974
12	33,911	4,715,974	11,200	4,693,262

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	33,911	4,693,262	11,146	4,670,497
2	33,911	4,670,497	11,092	4,647,678
3	33,911	4,647,678	11,038	4,624,805
4	33,911	4,624,805	10,983	4,601,877
5	33,911	4,601,877	10,929	4,578,895
6	33,911	4,578,895	10,874	4,555,858
7	33,911	4,555,858	10,820	4,532,766
8	33,911	4,532,766	10,765	4,509,620
9	33,911	4,509,620	10,710	4,486,418
10	33,911	4,486,418	10,655	4,463,162
11	33,911	4,463,162	10,600	4,439,850
12	33,911	4,439,850	10,544	4,416,483

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	33,911	4,416,483	10,489	4,393,061
2	33,911	4,393,061	10,433	4,369,582
3	33,911	4,369,582	10,377	4,346,048
4	33,911	4,346,048	10,321	4,322,459
5	33,911	4,322,459	10,265	4,298,813
6	33,911	4,298,813	10,209	4,275,111
7	33,911	4,275,111	10,153	4,251,352
8	33,911	4,251,352	10,096	4,227,538
9	33,911	4,227,538	10,040	4,203,666
10	33,911	4,203,666	9,983	4,179,738
11	33,911	4,179,738	9,926	4,155,754
12	33,911	4,155,754	9,869	4,131,712

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	33,911	4,131,712	9,812	4,107,613
2	33,911	4,107,613	9,755	4,083,457
3	33,911	4,083,457	9,698	4,059,243
4	33,911	4,059,243	9,640	4,034,972
5	33,911	4,034,972	9,583	4,010,644
6	33,911	4,010,644	9,525	3,986,257
7	33,911	3,986,257	9,467	3,961,813
8	33,911	3,961,813	9,409	3,937,310
9	33,911	3,937,310	9,351	3,912,750
10	33,911	3,912,750	9,292	3,888,131
11	33,911	3,888,131	9,234	3,863,454
12	33,911	3,863,454	9,175	3,838,718

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	33,911	3,838,718	9,116	3,813,923
2	33,911	3,813,923	9,058	3,789,069
3	33,911	3,789,069	8,999	3,764,156
4	33,911	3,764,156	8,939	3,739,185
5	33,911	3,739,185	8,880	3,714,154
6	33,911	3,714,154	8,821	3,689,063
7	33,911	3,689,063	8,761	3,663,913
8	33,911	3,663,913	8,701	3,638,703
9	33,911	3,638,703	8,641	3,613,433
10	33,911	3,613,433	8,581	3,588,103
11	33,911	3,588,103	8,521	3,562,713
12	33,911	3,562,713	8,461	3,537,263

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	33,911	3,537,263	8,401	3,511,752
2	33,911	3,511,752	8,340	3,486,181
3	33,911	3,486,181	8,279	3,460,549
4	33,911	3,460,549	8,218	3,434,856
5	33,911	3,434,856	8,157	3,409,102
6	33,911	3,409,102	8,096	3,383,287
7	33,911	3,383,287	8,035	3,357,411
8	33,911	3,357,411	7,973	3,331,473
9	33,911	3,331,473	7,912	3,305,473
10	33,911	3,305,473	7,850	3,279,412
11	33,911	3,279,412	7,788	3,253,289
12	33,911	3,253,289	7,726	3,227,104

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	33,911	3,227,104	7,664	3,200,857
2	33,911	3,200,857	7,602	3,174,547
3	33,911	3,174,547	7,539	3,148,175
4	33,911	3,148,175	7,476	3,121,740
5	33,911	3,121,740	7,414	3,095,242
6	33,911	3,095,242	7,351	3,068,682
7	33,911	3,068,682	7,288	3,042,058
8	33,911	3,042,058	7,224	3,015,372
9	33,911	3,015,372	7,161	2,988,621
10	33,911	2,988,621	7,097	2,961,808
11	33,911	2,961,808	7,034	2,934,930
12	33,911	2,934,930	6,970	2,907,989

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	33,911	2,907,989	6,906	2,880,984
2	33,911	2,880,984	6,842	2,853,914
3	33,911	2,853,914	6,778	2,826,781
4	33,911	2,826,781	6,713	2,799,583
5	33,911	2,799,583	6,649	2,772,320
6	33,911	2,772,320	6,584	2,744,992
7	33,911	2,744,992	6,519	2,717,600
8	33,911	2,717,600	6,454	2,690,143
9	33,911	2,690,143	6,389	2,662,620
10	33,911	2,662,620	6,323	2,635,032
11	33,911	2,635,032	6,258	2,607,379
12	33,911	2,607,379	6,192	2,579,659

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	33,911	2,579,659	6,126	2,551,874
2	33,911	2,551,874	6,060	2,524,023
3	33,911	2,524,023	5,994	2,496,106
4	33,911	2,496,106	5,928	2,468,123
5	33,911	2,468,123	5,861	2,440,073
6	33,911	2,440,073	5,795	2,411,956
7	33,911	2,411,956	5,728	2,383,773
8	33,911	2,383,773	5,661	2,355,523
9	33,911	2,355,523	5,594	2,327,205
10	33,911	2,327,205	5,527	2,298,821
11	33,911	2,298,821	5,459	2,270,369
12	33,911	2,270,369	5,392	2,241,849

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	33,911	2,241,849	5,324	2,213,262
2	33,911	2,213,262	5,256	2,184,607
3	33,911	2,184,607	5,188	2,155,884
4	33,911	2,155,884	5,120	2,127,092
5	33,911	2,127,092	5,051	2,098,232
6	33,911	2,098,232	4,983	2,069,304
7	33,911	2,069,304	4,914	2,040,307
8	33,911	2,040,307	4,845	2,011,241
9	33,911	2,011,241	4,776	1,982,106
10	33,911	1,982,106	4,707	1,952,901
11	33,911	1,952,901	4,638	1,923,628
12	33,911	1,923,628	4,568	1,894,285

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	33,911	1,894,285	4,498	1,864,872
2	33,911	1,864,872	4,429	1,835,389
3	33,911	1,835,389	4,359	1,805,837
4	33,911	1,805,837	4,288	1,776,214
5	33,911	1,776,214	4,218	1,746,521
6	33,911	1,746,521	4,147	1,716,757
7	33,911	1,716,757	4,077	1,686,923
8	33,911	1,686,923	4,006	1,657,017
9	33,911	1,657,017	3,935	1,627,041
10	33,911	1,627,041	3,864	1,596,994
11	33,911	1,596,994	3,792	1,566,875
12	33,911	1,566,875	3,721	1,536,684

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	33,911	1,536,684	3,649	1,506,422
2	33,911	1,506,422	3,577	1,476,088
3	33,911	1,476,088	3,505	1,445,682
4	33,911	1,445,682	3,433	1,415,204
5	33,911	1,415,204	3,361	1,384,654
6	33,911	1,384,654	3,288	1,354,030
7	33,911	1,354,030	3,215	1,323,334
8	33,911	1,323,334	3,142	1,292,566
9	33,911	1,292,566	3,069	1,261,724
10	33,911	1,261,724	2,996	1,230,809
11	33,911	1,230,809	2,923	1,199,820
12	33,911	1,199,820	2,849	1,168,758

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	33,911	1,168,758	2,775	1,137,622
2	33,911	1,137,622	2,701	1,106,412
3	33,911	1,106,412	2,627	1,075,128
4	33,911	1,075,128	2,553	1,043,770
5	33,911	1,043,770	2,478	1,012,337
6	33,911	1,012,337	2,404	980,830
7	33,911	980,830	2,329	949,248
8	33,911	949,248	2,254	917,590
9	33,911	917,590	2,179	885,858
10	33,911	885,858	2,103	854,050
11	33,911	854,050	2,028	822,167
12	33,911	822,167	1,952	790,208

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	33,911	790,208	1,876	758,173
2	33,911	758,173	1,800	726,062
3	33,911	726,062	1,724	693,874
4	33,911	693,874	1,647	661,611
5	33,911	661,611	1,571	629,270
6	33,911	629,270	1,494	596,853
7	33,911	596,853	1,417	564,359
8	33,911	564,359	1,340	531,788
9	33,911	531,788	1,262	499,139
10	33,911	499,139	1,185	466,413
11	33,911	466,413	1,107	433,609
12	33,911	433,609	1,029	400,727

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	33,911	400,727	951	367,767
2	33,911	367,767	873	334,729
3	33,911	334,729	794	301,612
4	33,911	301,612	716	268,416
5	33,911	268,416	637	235,142
6	33,911	235,142	558	201,789
7	33,911	201,789	479	168,357
8	33,911	168,357	399	134,845
9	33,911	134,845	320	101,253
10	33,911	101,253	240	67,582
11	33,911	67,582	160	33,831
12	33,911	33,831	80	1

Letta Hishitongo

Sales Support Executive

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