Overview

Property Details

Features

Additional Info

Mortgage Calculator

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

Luxury Resort Living | Sea View | The Palm

[LN004684]

AED24,070,000

For Sale

Ready

2,910 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
LN004684
Property Type
Apartment
Property Status
For Sale
Year Built
0

Facts and Features

Fitness Center

Concierge service

Shopping mall

Beach Access

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	49,771	12,035,000	28,583	12,013,811
2	49,771	12,013,811	28,532	11,992,572
3	49,771	11,992,572	28,482	11,971,283
4	49,771	11,971,283	28,431	11,949,943
5	49,771	11,949,943	28,381	11,928,553
6	49,771	11,928,553	28,330	11,907,111
7	49,771	11,907,111	28,279	11,885,619
8	49,771	11,885,619	28,228	11,864,076
9	49,771	11,864,076	28,177	11,842,481
10	49,771	11,842,481	28,125	11,820,836
11	49,771	11,820,836	28,074	11,799,138
12	49,771	11,799,138	28,022	11,777,390

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	49,771	11,777,390	27,971	11,755,589
2	49,771	11,755,589	27,919	11,733,737
3	49,771	11,733,737	27,867	11,711,833
4	49,771	11,711,833	27,815	11,689,877
5	49,771	11,689,877	27,763	11,667,869
6	49,771	11,667,869	27,711	11,645,809
7	49,771	11,645,809	27,658	11,623,696
8	49,771	11,623,696	27,606	11,601,530
9	49,771	11,601,530	27,553	11,579,312
10	49,771	11,579,312	27,500	11,557,042
11	49,771	11,557,042	27,447	11,534,718
12	49,771	11,534,718	27,394	11,512,341

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	49,771	11,512,341	27,341	11,489,912
2	49,771	11,489,912	27,288	11,467,428
3	49,771	11,467,428	27,235	11,444,892
4	49,771	11,444,892	27,181	11,422,302
5	49,771	11,422,302	27,127	11,399,658
6	49,771	11,399,658	27,074	11,376,961
7	49,771	11,376,961	27,020	11,354,209
8	49,771	11,354,209	26,966	11,331,404
9	49,771	11,331,404	26,912	11,308,545
10	49,771	11,308,545	26,857	11,285,631
11	49,771	11,285,631	26,803	11,262,662
12	49,771	11,262,662	26,748	11,239,640

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	49,771	11,239,640	26,694	11,216,562
2	49,771	11,216,562	26,639	11,193,430
3	49,771	11,193,430	26,584	11,170,243
4	49,771	11,170,243	26,529	11,147,000
5	49,771	11,147,000	26,474	11,123,703
6	49,771	11,123,703	26,418	11,100,350
7	49,771	11,100,350	26,363	11,076,942
8	49,771	11,076,942	26,307	11,053,478
9	49,771	11,053,478	26,252	11,029,958
10	49,771	11,029,958	26,196	11,006,383
11	49,771	11,006,383	26,140	10,982,751
12	49,771	10,982,751	26,084	10,959,064

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	49,771	10,959,064	26,027	10,935,320
2	49,771	10,935,320	25,971	10,911,520
3	49,771	10,911,520	25,914	10,887,663
4	49,771	10,887,663	25,858	10,863,749
5	49,771	10,863,749	25,801	10,839,779
6	49,771	10,839,779	25,744	10,815,752
7	49,771	10,815,752	25,687	10,791,668
8	49,771	10,791,668	25,630	10,767,526
9	49,771	10,767,526	25,572	10,743,328
10	49,771	10,743,328	25,515	10,719,071
11	49,771	10,719,071	25,457	10,694,757
12	49,771	10,694,757	25,400	10,670,386

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	49,771	10,670,386	25,342	10,645,956
2	49,771	10,645,956	25,284	10,621,469
3	49,771	10,621,469	25,225	10,596,923
4	49,771	10,596,923	25,167	10,572,319
5	49,771	10,572,319	25,109	10,547,657
6	49,771	10,547,657	25,050	10,522,936
7	49,771	10,522,936	24,991	10,498,156
8	49,771	10,498,156	24,933	10,473,318
9	49,771	10,473,318	24,874	10,448,420
10	49,771	10,448,420	24,814	10,423,464
11	49,771	10,423,464	24,755	10,398,448
12	49,771	10,398,448	24,696	10,373,373

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	49,771	10,373,373	24,636	10,348,238
2	49,771	10,348,238	24,577	10,323,043
3	49,771	10,323,043	24,517	10,297,789
4	49,771	10,297,789	24,457	10,272,474
5	49,771	10,272,474	24,397	10,247,100
6	49,771	10,247,100	24,336	10,221,665
7	49,771	10,221,665	24,276	10,196,170
8	49,771	10,196,170	24,215	10,170,614
9	49,771	10,170,614	24,155	10,144,998
10	49,771	10,144,998	24,094	10,119,320
11	49,771	10,119,320	24,033	10,093,582
12	49,771	10,093,582	23,972	10,067,783

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	49,771	10,067,783	23,910	10,041,922
2	49,771	10,041,922	23,849	10,016,000
3	49,771	10,016,000	23,788	9,990,017
4	49,771	9,990,017	23,726	9,963,971
5	49,771	9,963,971	23,664	9,937,864
6	49,771	9,937,864	23,602	9,911,695
7	49,771	9,911,695	23,540	9,885,463
8	49,771	9,885,463	23,477	9,859,170
9	49,771	9,859,170	23,415	9,832,814
10	49,771	9,832,814	23,352	9,806,395
11	49,771	9,806,395	23,290	9,779,914
12	49,771	9,779,914	23,227	9,753,369

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	49,771	9,753,369	23,164	9,726,762
2	49,771	9,726,762	23,101	9,700,091
3	49,771	9,700,091	23,037	9,673,357
4	49,771	9,673,357	22,974	9,646,560
5	49,771	9,646,560	22,910	9,619,699
6	49,771	9,619,699	22,846	9,592,774
7	49,771	9,592,774	22,782	9,565,785
8	49,771	9,565,785	22,718	9,538,732
9	49,771	9,538,732	22,654	9,511,615
10	49,771	9,511,615	22,590	9,484,434
11	49,771	9,484,434	22,525	9,457,188
12	49,771	9,457,188	22,460	9,429,877

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	49,771	9,429,877	22,395	9,402,501
2	49,771	9,402,501	22,330	9,375,060
3	49,771	9,375,060	22,265	9,347,555
4	49,771	9,347,555	22,200	9,319,983
5	49,771	9,319,983	22,134	9,292,347
6	49,771	9,292,347	22,069	9,264,644
7	49,771	9,264,644	22,003	9,236,876
8	49,771	9,236,876	21,937	9,209,042
9	49,771	9,209,042	21,871	9,181,142
10	49,771	9,181,142	21,805	9,153,176
11	49,771	9,153,176	21,738	9,125,143
12	49,771	9,125,143	21,672	9,097,043

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	49,771	9,097,043	21,605	9,068,877
2	49,771	9,068,877	21,538	9,040,644
3	49,771	9,040,644	21,471	9,012,344
4	49,771	9,012,344	21,404	8,983,977
5	49,771	8,983,977	21,336	8,955,542
6	49,771	8,955,542	21,269	8,927,040
7	49,771	8,927,040	21,201	8,898,470
8	49,771	8,898,470	21,133	8,869,832
9	49,771	8,869,832	21,065	8,841,126
10	49,771	8,841,126	20,997	8,812,352
11	49,771	8,812,352	20,929	8,783,510
12	49,771	8,783,510	20,860	8,754,599

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	49,771	8,754,599	20,792	8,725,620
2	49,771	8,725,620	20,723	8,696,572
3	49,771	8,696,572	20,654	8,667,454
4	49,771	8,667,454	20,585	8,638,268
5	49,771	8,638,268	20,515	8,609,012
6	49,771	8,609,012	20,446	8,579,687
7	49,771	8,579,687	20,376	8,550,292
8	49,771	8,550,292	20,306	8,520,827
9	49,771	8,520,827	20,236	8,491,293
10	49,771	8,491,293	20,166	8,461,688
11	49,771	8,461,688	20,096	8,432,013
12	49,771	8,432,013	20,026	8,402,267

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	49,771	8,402,267	19,955	8,372,451
2	49,771	8,372,451	19,884	8,342,564
3	49,771	8,342,564	19,813	8,312,606
4	49,771	8,312,606	19,742	8,282,577
5	49,771	8,282,577	19,671	8,252,476
6	49,771	8,252,476	19,599	8,222,304
7	49,771	8,222,304	19,527	8,192,061
8	49,771	8,192,061	19,456	8,161,745
9	49,771	8,161,745	19,384	8,131,358
10	49,771	8,131,358	19,311	8,100,898
11	49,771	8,100,898	19,239	8,070,366
12	49,771	8,070,366	19,167	8,039,761

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	49,771	8,039,761	19,094	8,009,084
2	49,771	8,009,084	19,021	7,978,334
3	49,771	7,978,334	18,948	7,947,511
4	49,771	7,947,511	18,875	7,916,615
5	49,771	7,916,615	18,801	7,885,645
6	49,771	7,885,645	18,728	7,854,602
7	49,771	7,854,602	18,654	7,823,485
8	49,771	7,823,485	18,580	7,792,294
9	49,771	7,792,294	18,506	7,761,029
10	49,771	7,761,029	18,432	7,729,690
11	49,771	7,729,690	18,358	7,698,276
12	49,771	7,698,276	18,283	7,666,788

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	49,771	7,666,788	18,208	7,635,225
2	49,771	7,635,225	18,133	7,603,587
3	49,771	7,603,587	18,058	7,571,874
4	49,771	7,571,874	17,983	7,540,086
5	49,771	7,540,086	17,907	7,508,222
6	49,771	7,508,222	17,832	7,476,282
7	49,771	7,476,282	17,756	7,444,267
8	49,771	7,444,267	17,680	7,412,175
9	49,771	7,412,175	17,603	7,380,007
10	49,771	7,380,007	17,527	7,347,763
11	49,771	7,347,763	17,450	7,315,443
12	49,771	7,315,443	17,374	7,283,045

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	49,771	7,283,045	17,297	7,250,571
2	49,771	7,250,571	17,220	7,218,019
3	49,771	7,218,019	17,142	7,185,390
4	49,771	7,185,390	17,065	7,152,684
5	49,771	7,152,684	16,987	7,119,900
6	49,771	7,119,900	16,909	7,087,038
7	49,771	7,087,038	16,831	7,054,098
8	49,771	7,054,098	16,753	7,021,080
9	49,771	7,021,080	16,675	6,987,984
10	49,771	6,987,984	16,596	6,954,808
11	49,771	6,954,808	16,517	6,921,554
12	49,771	6,921,554	16,438	6,888,221

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	49,771	6,888,221	16,359	6,854,809
2	49,771	6,854,809	16,280	6,821,318
3	49,771	6,821,318	16,200	6,787,747
4	49,771	6,787,747	16,120	6,754,096
5	49,771	6,754,096	16,040	6,720,366
6	49,771	6,720,366	15,960	6,686,555
7	49,771	6,686,555	15,880	6,652,664
8	49,771	6,652,664	15,800	6,618,692
9	49,771	6,618,692	15,719	6,584,640
10	49,771	6,584,640	15,638	6,550,507
11	49,771	6,550,507	15,557	6,516,293
12	49,771	6,516,293	15,476	6,481,997

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	49,771	6,481,997	15,394	6,447,620
2	49,771	6,447,620	15,313	6,413,162
3	49,771	6,413,162	15,231	6,378,621
4	49,771	6,378,621	15,149	6,343,999
5	49,771	6,343,999	15,066	6,309,294
6	49,771	6,309,294	14,984	6,274,507
7	49,771	6,274,507	14,901	6,239,638
8	49,771	6,239,638	14,819	6,204,685
9	49,771	6,204,685	14,736	6,169,650
10	49,771	6,169,650	14,652	6,134,531
11	49,771	6,134,531	14,569	6,099,329
12	49,771	6,099,329	14,485	6,064,043

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	49,771	6,064,043	14,402	6,028,674
2	49,771	6,028,674	14,318	5,993,220
3	49,771	5,993,220	14,233	5,957,682
4	49,771	5,957,682	14,149	5,922,060
5	49,771	5,922,060	14,064	5,886,353
6	49,771	5,886,353	13,980	5,850,562
7	49,771	5,850,562	13,895	5,814,685
8	49,771	5,814,685	13,809	5,778,724
9	49,771	5,778,724	13,724	5,742,676
10	49,771	5,742,676	13,638	5,706,544
11	49,771	5,706,544	13,553	5,670,325
12	49,771	5,670,325	13,467	5,634,020

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	49,771	5,634,020	13,380	5,597,630
2	49,771	5,597,630	13,294	5,561,152
3	49,771	5,561,152	13,207	5,524,588
4	49,771	5,524,588	13,120	5,487,938
5	49,771	5,487,938	13,033	5,451,200
6	49,771	5,451,200	12,946	5,414,375
7	49,771	5,414,375	12,859	5,377,462
8	49,771	5,377,462	12,771	5,340,462
9	49,771	5,340,462	12,683	5,303,374
10	49,771	5,303,374	12,595	5,266,198
11	49,771	5,266,198	12,507	5,228,934
12	49,771	5,228,934	12,418	5,191,581

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	49,771	5,191,581	12,330	5,154,139
2	49,771	5,154,139	12,241	5,116,609
3	49,771	5,116,609	12,151	5,078,989
4	49,771	5,078,989	12,062	5,041,280
5	49,771	5,041,280	11,973	5,003,481
6	49,771	5,003,481	11,883	4,965,593
7	49,771	4,965,593	11,793	4,927,615
8	49,771	4,927,615	11,703	4,889,546
9	49,771	4,889,546	11,612	4,851,387
10	49,771	4,851,387	11,522	4,813,138
11	49,771	4,813,138	11,431	4,774,797
12	49,771	4,774,797	11,340	4,736,366

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	49,771	4,736,366	11,248	4,697,843
2	49,771	4,697,843	11,157	4,659,229
3	49,771	4,659,229	11,065	4,620,523
4	49,771	4,620,523	10,973	4,581,725
5	49,771	4,581,725	10,881	4,542,835
6	49,771	4,542,835	10,789	4,503,852
7	49,771	4,503,852	10,696	4,464,777
8	49,771	4,464,777	10,603	4,425,610
9	49,771	4,425,610	10,510	4,386,349
10	49,771	4,386,349	10,417	4,346,995
11	49,771	4,346,995	10,324	4,307,547
12	49,771	4,307,547	10,230	4,268,006

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	49,771	4,268,006	10,136	4,228,371
2	49,771	4,228,371	10,042	4,188,642
3	49,771	4,188,642	9,948	4,148,818
4	49,771	4,148,818	9,853	4,108,900
5	49,771	4,108,900	9,758	4,068,887
6	49,771	4,068,887	9,663	4,028,779
7	49,771	4,028,779	9,568	3,988,576
8	49,771	3,988,576	9,472	3,948,277
9	49,771	3,948,277	9,377	3,907,882
10	49,771	3,907,882	9,281	3,867,392
11	49,771	3,867,392	9,185	3,826,805
12	49,771	3,826,805	9,088	3,786,122

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	49,771	3,786,122	8,992	3,745,343
2	49,771	3,745,343	8,895	3,704,466
3	49,771	3,704,466	8,798	3,663,493
4	49,771	3,663,493	8,700	3,622,422
5	49,771	3,622,422	8,603	3,581,254
6	49,771	3,581,254	8,505	3,539,987
7	49,771	3,539,987	8,407	3,498,623
8	49,771	3,498,623	8,309	3,457,161
9	49,771	3,457,161	8,210	3,415,600
10	49,771	3,415,600	8,112	3,373,940
11	49,771	3,373,940	8,013	3,332,182
12	49,771	3,332,182	7,913	3,290,324

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	49,771	3,290,324	7,814	3,248,367
2	49,771	3,248,367	7,714	3,206,310
3	49,771	3,206,310	7,614	3,164,154
4	49,771	3,164,154	7,514	3,121,897
5	49,771	3,121,897	7,414	3,079,540
6	49,771	3,079,540	7,313	3,037,082
7	49,771	3,037,082	7,213	2,994,523
8	49,771	2,994,523	7,111	2,951,864
9	49,771	2,951,864	7,010	2,909,103
10	49,771	2,909,103	6,909	2,866,240
11	49,771	2,866,240	6,807	2,823,276
12	49,771	2,823,276	6,705	2,780,210

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	49,771	2,780,210	6,602	2,737,041
2	49,771	2,737,041	6,500	2,693,770
3	49,771	2,693,770	6,397	2,650,396
4	49,771	2,650,396	6,294	2,606,919
5	49,771	2,606,919	6,191	2,563,339
6	49,771	2,563,339	6,087	2,519,655
7	49,771	2,519,655	5,984	2,475,868
8	49,771	2,475,868	5,880	2,431,976
9	49,771	2,431,976	5,775	2,387,981
10	49,771	2,387,981	5,671	2,343,880
11	49,771	2,343,880	5,566	2,299,676
12	49,771	2,299,676	5,461	2,255,366

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	49,771	2,255,366	5,356	2,210,950
2	49,771	2,210,950	5,251	2,166,430
3	49,771	2,166,430	5,145	2,121,803
4	49,771	2,121,803	5,039	2,077,071
5	49,771	2,077,071	4,933	2,032,233
6	49,771	2,032,233	4,826	1,987,287
7	49,771	1,987,287	4,719	1,942,236
8	49,771	1,942,236	4,612	1,897,077
9	49,771	1,897,077	4,505	1,851,811
10	49,771	1,851,811	4,398	1,806,437
11	49,771	1,806,437	4,290	1,760,956
12	49,771	1,760,956	4,182	1,715,366

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	49,771	1,715,366	4,073	1,669,669
2	49,771	1,669,669	3,965	1,623,863
3	49,771	1,623,863	3,856	1,577,948
4	49,771	1,577,948	3,747	1,531,924
5	49,771	1,531,924	3,638	1,485,790
6	49,771	1,485,790	3,528	1,439,548
7	49,771	1,439,548	3,418	1,393,195
8	49,771	1,393,195	3,308	1,346,732
9	49,771	1,346,732	3,198	1,300,159
10	49,771	1,300,159	3,087	1,253,475
11	49,771	1,253,475	2,977	1,206,681
12	49,771	1,206,681	2,865	1,159,775

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	49,771	1,159,775	2,754	1,112,758
2	49,771	1,112,758	2,642	1,065,629
3	49,771	1,065,629	2,530	1,018,388
4	49,771	1,018,388	2,418	971,035
5	49,771	971,035	2,306	923,570
6	49,771	923,570	2,193	875,991
7	49,771	875,991	2,080	828,300
8	49,771	828,300	1,967	780,496
9	49,771	780,496	1,853	732,578
10	49,771	732,578	1,739	684,546
11	49,771	684,546	1,625	636,400
12	49,771	636,400	1,511	588,140

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	49,771	588,140	1,396	539,765
2	49,771	539,765	1,281	491,276
3	49,771	491,276	1,166	442,671
4	49,771	442,671	1,051	393,951
5	49,771	393,951	935	345,115
6	49,771	345,115	819	296,163
7	49,771	296,163	703	247,094
8	49,771	247,094	586	197,910
9	49,771	197,910	470	148,608
10	49,771	148,608	352	99,189
11	49,771	99,189	235	49,653
12	49,771	49,653	117	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