Overview

Property Details

Additional Info

Mortgage Calculator

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

Luxury Resort Living | Sea View | The Palm

[LN004716]

AED35,500,000

For Sale

Ready

4,602 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
LN004716
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	73,406	17,750,000	42,156	17,718,749
2	73,406	17,718,749	42,082	17,687,425
3	73,406	17,687,425	42,007	17,656,026
4	73,406	17,656,026	41,933	17,624,553
5	73,406	17,624,553	41,858	17,593,005
6	73,406	17,593,005	41,783	17,561,382
7	73,406	17,561,382	41,708	17,529,683
8	73,406	17,529,683	41,632	17,497,910
9	73,406	17,497,910	41,557	17,466,061
10	73,406	17,466,061	41,481	17,434,137
11	73,406	17,434,137	41,406	17,402,136
12	73,406	17,402,136	41,330	17,370,060

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	73,406	17,370,060	41,253	17,337,907
2	73,406	17,337,907	41,177	17,305,678
3	73,406	17,305,678	41,100	17,273,373
4	73,406	17,273,373	41,024	17,240,991
5	73,406	17,240,991	40,947	17,208,532
6	73,406	17,208,532	40,870	17,175,995
7	73,406	17,175,995	40,792	17,143,382
8	73,406	17,143,382	40,715	17,110,691
9	73,406	17,110,691	40,637	17,077,923
10	73,406	17,077,923	40,560	17,045,076
11	73,406	17,045,076	40,482	17,012,152
12	73,406	17,012,152	40,403	16,979,149

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	73,406	16,979,149	40,325	16,946,068
2	73,406	16,946,068	40,246	16,912,909
3	73,406	16,912,909	40,168	16,879,671
4	73,406	16,879,671	40,089	16,846,353
5	73,406	16,846,353	40,010	16,812,957
6	73,406	16,812,957	39,930	16,779,481
7	73,406	16,779,481	39,851	16,745,926
8	73,406	16,745,926	39,771	16,712,291
9	73,406	16,712,291	39,691	16,678,577
10	73,406	16,678,577	39,611	16,644,782
11	73,406	16,644,782	39,531	16,610,907
12	73,406	16,610,907	39,450	16,576,951

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	73,406	16,576,951	39,370	16,542,915
2	73,406	16,542,915	39,289	16,508,798
3	73,406	16,508,798	39,208	16,474,600
4	73,406	16,474,600	39,127	16,440,321
5	73,406	16,440,321	39,045	16,405,960
6	73,406	16,405,960	38,964	16,371,518
7	73,406	16,371,518	38,882	16,336,994
8	73,406	16,336,994	38,800	16,302,388
9	73,406	16,302,388	38,718	16,267,699
10	73,406	16,267,699	38,635	16,232,929
11	73,406	16,232,929	38,553	16,198,075
12	73,406	16,198,075	38,470	16,163,139

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	73,406	16,163,139	38,387	16,128,120
2	73,406	16,128,120	38,304	16,093,018
3	73,406	16,093,018	38,220	16,057,833
4	73,406	16,057,833	38,137	16,022,564
5	73,406	16,022,564	38,053	15,987,211
6	73,406	15,987,211	37,969	15,951,774
7	73,406	15,951,774	37,885	15,916,253
8	73,406	15,916,253	37,801	15,880,648
9	73,406	15,880,648	37,716	15,844,958
10	73,406	15,844,958	37,631	15,809,183
11	73,406	15,809,183	37,546	15,773,324
12	73,406	15,773,324	37,461	15,737,379

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	73,406	15,737,379	37,376	15,701,349
2	73,406	15,701,349	37,290	15,665,233
3	73,406	15,665,233	37,204	15,629,031
4	73,406	15,629,031	37,118	15,592,744
5	73,406	15,592,744	37,032	15,556,370
6	73,406	15,556,370	36,946	15,519,910
7	73,406	15,519,910	36,859	15,483,363
8	73,406	15,483,363	36,772	15,446,730
9	73,406	15,446,730	36,685	15,410,010
10	73,406	15,410,010	36,598	15,373,202
11	73,406	15,373,202	36,511	15,336,307
12	73,406	15,336,307	36,423	15,299,324

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	73,406	15,299,324	36,335	15,262,254
2	73,406	15,262,254	36,247	15,225,095
3	73,406	15,225,095	36,159	15,187,848
4	73,406	15,187,848	36,071	15,150,513
5	73,406	15,150,513	35,982	15,113,089
6	73,406	15,113,089	35,893	15,075,576
7	73,406	15,075,576	35,804	15,037,974
8	73,406	15,037,974	35,715	15,000,283
9	73,406	15,000,283	35,625	14,962,502
10	73,406	14,962,502	35,535	14,924,632
11	73,406	14,924,632	35,446	14,886,671
12	73,406	14,886,671	35,355	14,848,621

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	73,406	14,848,621	35,265	14,810,480
2	73,406	14,810,480	35,174	14,772,248
3	73,406	14,772,248	35,084	14,733,926
4	73,406	14,733,926	34,993	14,695,512
5	73,406	14,695,512	34,901	14,657,008
6	73,406	14,657,008	34,810	14,618,412
7	73,406	14,618,412	34,718	14,579,724
8	73,406	14,579,724	34,626	14,540,944
9	73,406	14,540,944	34,534	14,502,073
10	73,406	14,502,073	34,442	14,463,109
11	73,406	14,463,109	34,349	14,424,052
12	73,406	14,424,052	34,257	14,384,903

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	73,406	14,384,903	34,164	14,345,661
2	73,406	14,345,661	34,070	14,306,325
3	73,406	14,306,325	33,977	14,266,896
4	73,406	14,266,896	33,883	14,227,374
5	73,406	14,227,374	33,790	14,187,757
6	73,406	14,187,757	33,695	14,148,047
7	73,406	14,148,047	33,601	14,108,242
8	73,406	14,108,242	33,507	14,068,343
9	73,406	14,068,343	33,412	14,028,348
10	73,406	14,028,348	33,317	13,988,259
11	73,406	13,988,259	33,222	13,948,075
12	73,406	13,948,075	33,126	13,907,795

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	73,406	13,907,795	33,031	13,867,420
2	73,406	13,867,420	32,935	13,826,948
3	73,406	13,826,948	32,839	13,786,381
4	73,406	13,786,381	32,742	13,745,717
5	73,406	13,745,717	32,646	13,704,957
6	73,406	13,704,957	32,549	13,664,100
7	73,406	13,664,100	32,452	13,623,146
8	73,406	13,623,146	32,354	13,582,094
9	73,406	13,582,094	32,257	13,540,945
10	73,406	13,540,945	32,159	13,499,698
11	73,406	13,499,698	32,061	13,458,354
12	73,406	13,458,354	31,963	13,416,911

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	73,406	13,416,911	31,865	13,375,370
2	73,406	13,375,370	31,766	13,333,730
3	73,406	13,333,730	31,667	13,291,991
4	73,406	13,291,991	31,568	13,250,153
5	73,406	13,250,153	31,469	13,208,216
6	73,406	13,208,216	31,369	13,166,179
7	73,406	13,166,179	31,269	13,124,042
8	73,406	13,124,042	31,169	13,081,805
9	73,406	13,081,805	31,069	13,039,468
10	73,406	13,039,468	30,968	12,997,030
11	73,406	12,997,030	30,867	12,954,492
12	73,406	12,954,492	30,766	12,911,852

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	73,406	12,911,852	30,665	12,869,111
2	73,406	12,869,111	30,564	12,826,269
3	73,406	12,826,269	30,462	12,783,325
4	73,406	12,783,325	30,360	12,740,279
5	73,406	12,740,279	30,258	12,697,131
6	73,406	12,697,131	30,155	12,653,880
7	73,406	12,653,880	30,052	12,610,527
8	73,406	12,610,527	29,950	12,567,070
9	73,406	12,567,070	29,846	12,523,511
10	73,406	12,523,511	29,743	12,479,847
11	73,406	12,479,847	29,639	12,436,081
12	73,406	12,436,081	29,535	12,392,210

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	73,406	12,392,210	29,431	12,348,235
2	73,406	12,348,235	29,327	12,304,156
3	73,406	12,304,156	29,222	12,259,972
4	73,406	12,259,972	29,117	12,215,683
5	73,406	12,215,683	29,012	12,171,288
6	73,406	12,171,288	28,906	12,126,789
7	73,406	12,126,789	28,801	12,082,183
8	73,406	12,082,183	28,695	12,037,472
9	73,406	12,037,472	28,588	11,992,655
10	73,406	11,992,655	28,482	11,947,731
11	73,406	11,947,731	28,375	11,902,700
12	73,406	11,902,700	28,268	11,857,563

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	73,406	11,857,563	28,161	11,812,318
2	73,406	11,812,318	28,054	11,766,966
3	73,406	11,766,966	27,946	11,721,506
4	73,406	11,721,506	27,838	11,675,938
5	73,406	11,675,938	27,730	11,630,262
6	73,406	11,630,262	27,621	11,584,477
7	73,406	11,584,477	27,513	11,538,584
8	73,406	11,538,584	27,404	11,492,582
9	73,406	11,492,582	27,294	11,446,470
10	73,406	11,446,470	27,185	11,400,249
11	73,406	11,400,249	27,075	11,353,918
12	73,406	11,353,918	26,965	11,307,477

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	73,406	11,307,477	26,855	11,260,926
2	73,406	11,260,926	26,744	11,214,265
3	73,406	11,214,265	26,633	11,167,492
4	73,406	11,167,492	26,522	11,120,608
5	73,406	11,120,608	26,411	11,073,613
6	73,406	11,073,613	26,299	11,026,507
7	73,406	11,026,507	26,187	10,979,288
8	73,406	10,979,288	26,075	10,931,958
9	73,406	10,931,958	25,963	10,884,515
10	73,406	10,884,515	25,850	10,836,959
11	73,406	10,836,959	25,737	10,789,290
12	73,406	10,789,290	25,624	10,741,508

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	73,406	10,741,508	25,511	10,693,613
2	73,406	10,693,613	25,397	10,645,604
3	73,406	10,645,604	25,283	10,597,481
4	73,406	10,597,481	25,169	10,549,243
5	73,406	10,549,243	25,054	10,500,891
6	73,406	10,500,891	24,939	10,452,425
7	73,406	10,452,425	24,824	10,403,843
8	73,406	10,403,843	24,709	10,355,145
9	73,406	10,355,145	24,593	10,306,332
10	73,406	10,306,332	24,477	10,257,404
11	73,406	10,257,404	24,361	10,208,358
12	73,406	10,208,358	24,244	10,159,197

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	73,406	10,159,197	24,128	10,109,918
2	73,406	10,109,918	24,011	10,060,523
3	73,406	10,060,523	23,893	10,011,010
4	73,406	10,011,010	23,776	9,961,380
5	73,406	9,961,380	23,658	9,911,632
6	73,406	9,911,632	23,540	9,861,766
7	73,406	9,861,766	23,421	9,811,781
8	73,406	9,811,781	23,302	9,761,677
9	73,406	9,761,677	23,183	9,711,455
10	73,406	9,711,455	23,064	9,661,113
11	73,406	9,661,113	22,945	9,610,652
12	73,406	9,610,652	22,825	9,560,071

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	73,406	9,560,071	22,705	9,509,370
2	73,406	9,509,370	22,584	9,458,548
3	73,406	9,458,548	22,464	9,407,606
4	73,406	9,407,606	22,343	9,356,542
5	73,406	9,356,542	22,221	9,305,358
6	73,406	9,305,358	22,100	9,254,051
7	73,406	9,254,051	21,978	9,202,623
8	73,406	9,202,623	21,856	9,151,073
9	73,406	9,151,073	21,733	9,099,400
10	73,406	9,099,400	21,611	9,047,605
11	73,406	9,047,605	21,488	8,995,687
12	73,406	8,995,687	21,364	8,943,645

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	73,406	8,943,645	21,241	8,891,480
2	73,406	8,891,480	21,117	8,839,191
3	73,406	8,839,191	20,993	8,786,777
4	73,406	8,786,777	20,868	8,734,239
5	73,406	8,734,239	20,743	8,681,577
6	73,406	8,681,577	20,618	8,628,789
7	73,406	8,628,789	20,493	8,575,876
8	73,406	8,575,876	20,367	8,522,837
9	73,406	8,522,837	20,241	8,469,673
10	73,406	8,469,673	20,115	8,416,382
11	73,406	8,416,382	19,988	8,362,964
12	73,406	8,362,964	19,862	8,309,420

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	73,406	8,309,420	19,734	8,255,748
2	73,406	8,255,748	19,607	8,201,949
3	73,406	8,201,949	19,479	8,148,022
4	73,406	8,148,022	19,351	8,093,967
5	73,406	8,093,967	19,223	8,039,784
6	73,406	8,039,784	19,094	7,985,472
7	73,406	7,985,472	18,965	7,931,031
8	73,406	7,931,031	18,836	7,876,461
9	73,406	7,876,461	18,706	7,821,761
10	73,406	7,821,761	18,576	7,766,931
11	73,406	7,766,931	18,446	7,711,971
12	73,406	7,711,971	18,315	7,656,881

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	73,406	7,656,881	18,185	7,601,660
2	73,406	7,601,660	18,053	7,546,307
3	73,406	7,546,307	17,922	7,490,823
4	73,406	7,490,823	17,790	7,435,207
5	73,406	7,435,207	17,658	7,379,460
6	73,406	7,379,460	17,526	7,323,579
7	73,406	7,323,579	17,393	7,267,566
8	73,406	7,267,566	17,260	7,211,420
9	73,406	7,211,420	17,127	7,155,141
10	73,406	7,155,141	16,993	7,098,728
11	73,406	7,098,728	16,859	7,042,181
12	73,406	7,042,181	16,725	6,985,500

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	73,406	6,985,500	16,590	6,928,684
2	73,406	6,928,684	16,455	6,871,733
3	73,406	6,871,733	16,320	6,814,647
4	73,406	6,814,647	16,184	6,757,426
5	73,406	6,757,426	16,048	6,700,068
6	73,406	6,700,068	15,912	6,642,574
7	73,406	6,642,574	15,776	6,584,944
8	73,406	6,584,944	15,639	6,527,177
9	73,406	6,527,177	15,502	6,469,272
10	73,406	6,469,272	15,364	6,411,230
11	73,406	6,411,230	15,226	6,353,051
12	73,406	6,353,051	15,088	6,294,733

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	73,406	6,294,733	14,949	6,236,276
2	73,406	6,236,276	14,811	6,177,681
3	73,406	6,177,681	14,671	6,118,947
4	73,406	6,118,947	14,532	6,060,073
5	73,406	6,060,073	14,392	6,001,059
6	73,406	6,001,059	14,252	5,941,905
7	73,406	5,941,905	14,112	5,882,611
8	73,406	5,882,611	13,971	5,823,175
9	73,406	5,823,175	13,830	5,763,599
10	73,406	5,763,599	13,688	5,703,881
11	73,406	5,703,881	13,546	5,644,021
12	73,406	5,644,021	13,404	5,584,019

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	73,406	5,584,019	13,262	5,523,875
2	73,406	5,523,875	13,119	5,463,588
3	73,406	5,463,588	12,976	5,403,157
4	73,406	5,403,157	12,832	5,342,583
5	73,406	5,342,583	12,688	5,281,866
6	73,406	5,281,866	12,544	5,221,004
7	73,406	5,221,004	12,399	5,159,997
8	73,406	5,159,997	12,254	5,098,846
9	73,406	5,098,846	12,109	5,037,549
10	73,406	5,037,549	11,964	4,976,107
11	73,406	4,976,107	11,818	4,914,519
12	73,406	4,914,519	11,671	4,852,784

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	73,406	4,852,784	11,525	4,790,903
2	73,406	4,790,903	11,378	4,728,875
3	73,406	4,728,875	11,231	4,666,700
4	73,406	4,666,700	11,083	4,604,377
5	73,406	4,604,377	10,935	4,541,906
6	73,406	4,541,906	10,787	4,479,286
7	73,406	4,479,286	10,638	4,416,518
8	73,406	4,416,518	10,489	4,353,601
9	73,406	4,353,601	10,339	4,290,534
10	73,406	4,290,534	10,190	4,227,318
11	73,406	4,227,318	10,039	4,163,951
12	73,406	4,163,951	9,889	4,100,434

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	73,406	4,100,434	9,738	4,036,766
2	73,406	4,036,766	9,587	3,972,947
3	73,406	3,972,947	9,435	3,908,976
4	73,406	3,908,976	9,283	3,844,854
5	73,406	3,844,854	9,131	3,780,579
6	73,406	3,780,579	8,978	3,716,151
7	73,406	3,716,151	8,825	3,651,571
8	73,406	3,651,571	8,672	3,586,837
9	73,406	3,586,837	8,518	3,521,949
10	73,406	3,521,949	8,364	3,456,907
11	73,406	3,456,907	8,210	3,391,711
12	73,406	3,391,711	8,055	3,326,360

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	73,406	3,326,360	7,900	3,260,854
2	73,406	3,260,854	7,744	3,195,192
3	73,406	3,195,192	7,588	3,129,374
4	73,406	3,129,374	7,432	3,063,400
5	73,406	3,063,400	7,275	2,997,269
6	73,406	2,997,269	7,118	2,930,981
7	73,406	2,930,981	6,961	2,864,536
8	73,406	2,864,536	6,803	2,797,932
9	73,406	2,797,932	6,645	2,731,171
10	73,406	2,731,171	6,486	2,664,251
11	73,406	2,664,251	6,327	2,597,172
12	73,406	2,597,172	6,168	2,529,934

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	73,406	2,529,934	6,008	2,462,536
2	73,406	2,462,536	5,848	2,394,978
3	73,406	2,394,978	5,688	2,327,260
4	73,406	2,327,260	5,527	2,259,381
5	73,406	2,259,381	5,366	2,191,340
6	73,406	2,191,340	5,204	2,123,138
7	73,406	2,123,138	5,042	2,054,774
8	73,406	2,054,774	4,880	1,986,248
9	73,406	1,986,248	4,717	1,917,559
10	73,406	1,917,559	4,554	1,848,707
11	73,406	1,848,707	4,390	1,779,691
12	73,406	1,779,691	4,226	1,710,511

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	73,406	1,710,511	4,062	1,641,167
2	73,406	1,641,167	3,897	1,571,659
3	73,406	1,571,659	3,732	1,501,985
4	73,406	1,501,985	3,567	1,432,146
5	73,406	1,432,146	3,401	1,362,141
6	73,406	1,362,141	3,235	1,291,969
7	73,406	1,291,969	3,068	1,221,631
8	73,406	1,221,631	2,901	1,151,126
9	73,406	1,151,126	2,733	1,080,454
10	73,406	1,080,454	2,566	1,009,613
11	73,406	1,009,613	2,397	938,605
12	73,406	938,605	2,229	867,428

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	73,406	867,428	2,060	796,081
2	73,406	796,081	1,890	724,566
3	73,406	724,566	1,720	652,880
4	73,406	652,880	1,550	581,024
5	73,406	581,024	1,379	508,998
6	73,406	508,998	1,208	436,800
7	73,406	436,800	1,037	364,431
8	73,406	364,431	865	291,890
9	73,406	291,890	693	219,177
10	73,406	219,177	520	146,291
11	73,406	146,291	347	73,232
12	73,406	73,232	173	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 | Sea View | The Palm

Preferences

Quick Menu

Contact Us

RERA No. 1238