Overview

Property Details

Additional Info

Mortgage Calculator

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

Resort Luxury Living | Sea View | The Palm

[LN004722]

AED62,500,000

For Sale

Ready

8,342 ft²

Overview

Sherwoods International Properties is pleased to offer you for sale an amazing and spacious luxury 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
LN004722
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	129,236	31,250,000	74,218	31,194,982
2	129,236	31,194,982	74,088	31,139,833
3	129,236	31,139,833	73,957	31,084,553
4	129,236	31,084,553	73,825	31,029,143
5	129,236	31,029,143	73,694	30,973,600
6	129,236	30,973,600	73,562	30,917,926
7	129,236	30,917,926	73,430	30,862,119
8	129,236	30,862,119	73,297	30,806,180
9	129,236	30,806,180	73,164	30,750,108
10	129,236	30,750,108	73,031	30,693,903
11	129,236	30,693,903	72,898	30,637,564
12	129,236	30,637,564	72,764	30,581,092

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	129,236	30,581,092	72,630	30,524,485
2	129,236	30,524,485	72,495	30,467,744
3	129,236	30,467,744	72,360	30,410,868
4	129,236	30,410,868	72,225	30,353,857
5	129,236	30,353,857	72,090	30,296,711
6	129,236	30,296,711	71,954	30,239,429
7	129,236	30,239,429	71,818	30,182,011
8	129,236	30,182,011	71,682	30,124,457
9	129,236	30,124,457	71,545	30,066,766
10	129,236	30,066,766	71,408	30,008,937
11	129,236	30,008,937	71,271	29,950,972
12	129,236	29,950,972	71,133	29,892,869

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	129,236	29,892,869	70,995	29,834,628
2	129,236	29,834,628	70,857	29,776,248
3	129,236	29,776,248	70,718	29,717,730
4	129,236	29,717,730	70,579	29,659,073
5	129,236	29,659,073	70,440	29,600,277
6	129,236	29,600,277	70,300	29,541,341
7	129,236	29,541,341	70,160	29,482,265
8	129,236	29,482,265	70,020	29,423,048
9	129,236	29,423,048	69,879	29,363,691
10	129,236	29,363,691	69,738	29,304,194
11	129,236	29,304,194	69,597	29,244,554
12	129,236	29,244,554	69,455	29,184,773

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	129,236	29,184,773	69,313	29,124,851
2	129,236	29,124,851	69,171	29,064,785
3	129,236	29,064,785	69,028	29,004,578
4	129,236	29,004,578	68,885	28,944,227
5	129,236	28,944,227	68,742	28,883,733
6	129,236	28,883,733	68,598	28,823,095
7	129,236	28,823,095	68,454	28,762,313
8	129,236	28,762,313	68,310	28,701,387
9	129,236	28,701,387	68,165	28,640,316
10	129,236	28,640,316	68,020	28,579,100
11	129,236	28,579,100	67,875	28,517,739
12	129,236	28,517,739	67,729	28,456,232

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	129,236	28,456,232	67,583	28,394,579
2	129,236	28,394,579	67,437	28,332,779
3	129,236	28,332,779	67,290	28,270,833
4	129,236	28,270,833	67,143	28,208,739
5	129,236	28,208,739	66,995	28,146,498
6	129,236	28,146,498	66,847	28,084,110
7	129,236	28,084,110	66,699	28,021,573
8	129,236	28,021,573	66,551	27,958,887
9	129,236	27,958,887	66,402	27,896,053
10	129,236	27,896,053	66,253	27,833,069
11	129,236	27,833,069	66,103	27,769,936
12	129,236	27,769,936	65,953	27,706,653

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	129,236	27,706,653	65,803	27,643,220
2	129,236	27,643,220	65,652	27,579,636
3	129,236	27,579,636	65,501	27,515,901
4	129,236	27,515,901	65,350	27,452,014
5	129,236	27,452,014	65,198	27,387,976
6	129,236	27,387,976	65,046	27,323,786
7	129,236	27,323,786	64,893	27,259,443
8	129,236	27,259,443	64,741	27,194,948
9	129,236	27,194,948	64,588	27,130,299
10	129,236	27,130,299	64,434	27,065,497
11	129,236	27,065,497	64,280	27,000,541
12	129,236	27,000,541	64,126	26,935,430

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	129,236	26,935,430	63,971	26,870,165
2	129,236	26,870,165	63,816	26,804,745
3	129,236	26,804,745	63,661	26,739,170
4	129,236	26,739,170	63,505	26,673,439
5	129,236	26,673,439	63,349	26,607,551
6	129,236	26,607,551	63,192	26,541,508
7	129,236	26,541,508	63,036	26,475,307
8	129,236	26,475,307	62,878	26,408,949
9	129,236	26,408,949	62,721	26,342,434
10	129,236	26,342,434	62,563	26,275,760
11	129,236	26,275,760	62,404	26,208,928
12	129,236	26,208,928	62,246	26,141,938

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	129,236	26,141,938	62,087	26,074,788
2	129,236	26,074,788	61,927	26,007,479
3	129,236	26,007,479	61,767	25,940,010
4	129,236	25,940,010	61,607	25,872,381
5	129,236	25,872,381	61,446	25,804,592
6	129,236	25,804,592	61,285	25,736,641
7	129,236	25,736,641	61,124	25,668,529
8	129,236	25,668,529	60,962	25,600,255
9	129,236	25,600,255	60,800	25,531,819
10	129,236	25,531,819	60,638	25,463,220
11	129,236	25,463,220	60,475	25,394,458
12	129,236	25,394,458	60,311	25,325,534

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	129,236	25,325,534	60,148	25,256,445
2	129,236	25,256,445	59,984	25,187,192
3	129,236	25,187,192	59,819	25,117,775
4	129,236	25,117,775	59,654	25,048,193
5	129,236	25,048,193	59,489	24,978,446
6	129,236	24,978,446	59,323	24,908,533
7	129,236	24,908,533	59,157	24,838,454
8	129,236	24,838,454	58,991	24,768,209
9	129,236	24,768,209	58,824	24,697,797
10	129,236	24,697,797	58,657	24,627,217
11	129,236	24,627,217	58,489	24,556,470
12	129,236	24,556,470	58,321	24,485,555

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	129,236	24,485,555	58,153	24,414,472
2	129,236	24,414,472	57,984	24,343,220
3	129,236	24,343,220	57,815	24,271,798
4	129,236	24,271,798	57,645	24,200,207
5	129,236	24,200,207	57,475	24,128,446
6	129,236	24,128,446	57,305	24,056,514
7	129,236	24,056,514	57,134	23,984,412
8	129,236	23,984,412	56,962	23,912,138
9	129,236	23,912,138	56,791	23,839,692
10	129,236	23,839,692	56,619	23,767,075
11	129,236	23,767,075	56,446	23,694,285
12	129,236	23,694,285	56,273	23,621,322

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	129,236	23,621,322	56,100	23,548,186
2	129,236	23,548,186	55,926	23,474,877
3	129,236	23,474,877	55,752	23,401,393
4	129,236	23,401,393	55,578	23,327,734
5	129,236	23,327,734	55,403	23,253,901
6	129,236	23,253,901	55,228	23,179,892
7	129,236	23,179,892	55,052	23,105,708
8	129,236	23,105,708	54,876	23,031,347
9	129,236	23,031,347	54,699	22,956,810
10	129,236	22,956,810	54,522	22,882,096
11	129,236	22,882,096	54,344	22,807,204
12	129,236	22,807,204	54,167	22,732,135

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	129,236	22,732,135	53,988	22,656,887
2	129,236	22,656,887	53,810	22,581,460
3	129,236	22,581,460	53,630	22,505,854
4	129,236	22,505,854	53,451	22,430,069
5	129,236	22,430,069	53,271	22,354,104
6	129,236	22,354,104	53,090	22,277,958
7	129,236	22,277,958	52,910	22,201,632
8	129,236	22,201,632	52,728	22,125,124
9	129,236	22,125,124	52,547	22,048,434
10	129,236	22,048,434	52,365	21,971,563
11	129,236	21,971,563	52,182	21,894,509
12	129,236	21,894,509	51,999	21,817,271

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	129,236	21,817,271	51,816	21,739,851
2	129,236	21,739,851	51,632	21,662,246
3	129,236	21,662,246	51,447	21,584,457
4	129,236	21,584,457	51,263	21,506,484
5	129,236	21,506,484	51,077	21,428,325
6	129,236	21,428,325	50,892	21,349,980
7	129,236	21,349,980	50,706	21,271,450
8	129,236	21,271,450	50,519	21,192,733
9	129,236	21,192,733	50,332	21,113,829
10	129,236	21,113,829	50,145	21,034,738
11	129,236	21,034,738	49,957	20,955,459
12	129,236	20,955,459	49,769	20,875,991

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	129,236	20,875,991	49,580	20,796,335
2	129,236	20,796,335	49,391	20,716,489
3	129,236	20,716,489	49,201	20,636,454
4	129,236	20,636,454	49,011	20,556,229
5	129,236	20,556,229	48,821	20,475,814
6	129,236	20,475,814	48,630	20,395,207
7	129,236	20,395,207	48,438	20,314,409
8	129,236	20,314,409	48,246	20,233,419
9	129,236	20,233,419	48,054	20,152,237
10	129,236	20,152,237	47,861	20,070,862
11	129,236	20,070,862	47,668	19,989,293
12	129,236	19,989,293	47,474	19,907,531

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	129,236	19,907,531	47,280	19,825,575
2	129,236	19,825,575	47,085	19,743,424
3	129,236	19,743,424	46,890	19,661,078
4	129,236	19,661,078	46,695	19,578,536
5	129,236	19,578,536	46,499	19,495,799
6	129,236	19,495,799	46,302	19,412,864
7	129,236	19,412,864	46,105	19,329,733
8	129,236	19,329,733	45,908	19,246,405
9	129,236	19,246,405	45,710	19,162,878
10	129,236	19,162,878	45,511	19,079,153
11	129,236	19,079,153	45,312	18,995,230
12	129,236	18,995,230	45,113	18,911,107

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	129,236	18,911,107	44,913	18,826,784
2	129,236	18,826,784	44,713	18,742,261
3	129,236	18,742,261	44,512	18,657,537
4	129,236	18,657,537	44,311	18,572,612
5	129,236	18,572,612	44,109	18,487,485
6	129,236	18,487,485	43,907	18,402,156
7	129,236	18,402,156	43,705	18,316,625
8	129,236	18,316,625	43,501	18,230,890
9	129,236	18,230,890	43,298	18,144,952
10	129,236	18,144,952	43,094	18,058,809
11	129,236	18,058,809	42,889	17,972,462
12	129,236	17,972,462	42,684	17,885,910

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	129,236	17,885,910	42,479	17,799,153
2	129,236	17,799,153	42,272	17,712,189
3	129,236	17,712,189	42,066	17,625,019
4	129,236	17,625,019	41,859	17,537,641
5	129,236	17,537,641	41,651	17,450,057
6	129,236	17,450,057	41,443	17,362,264
7	129,236	17,362,264	41,235	17,274,263
8	129,236	17,274,263	41,026	17,186,052
9	129,236	17,186,052	40,816	17,097,632
10	129,236	17,097,632	40,606	17,009,003
11	129,236	17,009,003	40,396	16,920,162
12	129,236	16,920,162	40,185	16,831,111

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	129,236	16,831,111	39,973	16,741,848
2	129,236	16,741,848	39,761	16,652,373
3	129,236	16,652,373	39,549	16,562,686
4	129,236	16,562,686	39,336	16,472,786
5	129,236	16,472,786	39,122	16,382,672
6	129,236	16,382,672	38,908	16,292,344
7	129,236	16,292,344	38,694	16,201,802
8	129,236	16,201,802	38,479	16,111,044
9	129,236	16,111,044	38,263	16,020,072
10	129,236	16,020,072	38,047	15,928,883
11	129,236	15,928,883	37,831	15,837,477
12	129,236	15,837,477	37,614	15,745,854

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	129,236	15,745,854	37,396	15,654,014
2	129,236	15,654,014	37,178	15,561,956
3	129,236	15,561,956	36,959	15,469,679
4	129,236	15,469,679	36,740	15,377,182
5	129,236	15,377,182	36,520	15,284,466
6	129,236	15,284,466	36,300	15,191,530
7	129,236	15,191,530	36,079	15,098,374
8	129,236	15,098,374	35,858	15,004,996
9	129,236	15,004,996	35,636	14,911,396
10	129,236	14,911,396	35,414	14,817,574
11	129,236	14,817,574	35,191	14,723,529
12	129,236	14,723,529	34,968	14,629,260

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	129,236	14,629,260	34,744	14,534,768
2	129,236	14,534,768	34,520	14,440,052
3	129,236	14,440,052	34,295	14,345,110
4	129,236	14,345,110	34,069	14,249,943
5	129,236	14,249,943	33,843	14,154,550
6	129,236	14,154,550	33,617	14,058,930
7	129,236	14,058,930	33,389	13,963,084
8	129,236	13,963,084	33,162	13,867,009
9	129,236	13,867,009	32,934	13,770,707
10	129,236	13,770,707	32,705	13,674,175
11	129,236	13,674,175	32,476	13,577,415
12	129,236	13,577,415	32,246	13,480,425

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	129,236	13,480,425	32,016	13,383,204
2	129,236	13,383,204	31,785	13,285,752
3	129,236	13,285,752	31,553	13,188,069
4	129,236	13,188,069	31,321	13,090,154
5	129,236	13,090,154	31,089	12,992,007
6	129,236	12,992,007	30,856	12,893,626
7	129,236	12,893,626	30,622	12,795,012
8	129,236	12,795,012	30,388	12,696,163
9	129,236	12,696,163	30,153	12,597,080
10	129,236	12,597,080	29,918	12,497,761
11	129,236	12,497,761	29,682	12,398,207
12	129,236	12,398,207	29,445	12,298,416

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	129,236	12,298,416	29,208	12,198,388
2	129,236	12,198,388	28,971	12,098,122
3	129,236	12,098,122	28,733	11,997,619
4	129,236	11,997,619	28,494	11,896,876
5	129,236	11,896,876	28,255	11,795,895
6	129,236	11,795,895	28,015	11,694,673
7	129,236	11,694,673	27,774	11,593,212
8	129,236	11,593,212	27,533	11,491,509
9	129,236	11,491,509	27,292	11,389,564
10	129,236	11,389,564	27,050	11,287,378
11	129,236	11,287,378	26,807	11,184,949
12	129,236	11,184,949	26,564	11,082,276

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	129,236	11,082,276	26,320	10,979,360
2	129,236	10,979,360	26,075	10,876,199
3	129,236	10,876,199	25,830	10,772,794
4	129,236	10,772,794	25,585	10,669,142
5	129,236	10,669,142	25,339	10,565,245
6	129,236	10,565,245	25,092	10,461,101
7	129,236	10,461,101	24,845	10,356,709
8	129,236	10,356,709	24,597	10,252,070
9	129,236	10,252,070	24,348	10,147,182
10	129,236	10,147,182	24,099	10,042,044
11	129,236	10,042,044	23,849	9,936,658
12	129,236	9,936,658	23,599	9,831,021

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	129,236	9,831,021	23,348	9,725,133
2	129,236	9,725,133	23,097	9,618,993
3	129,236	9,618,993	22,845	9,512,601
4	129,236	9,512,601	22,592	9,405,957
5	129,236	9,405,957	22,339	9,299,060
6	129,236	9,299,060	22,085	9,191,908
7	129,236	9,191,908	21,830	9,084,502
8	129,236	9,084,502	21,575	8,976,841
9	129,236	8,976,841	21,319	8,868,925
10	129,236	8,868,925	21,063	8,760,752
11	129,236	8,760,752	20,806	8,652,322
12	129,236	8,652,322	20,549	8,543,634

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	129,236	8,543,634	20,291	8,434,689
2	129,236	8,434,689	20,032	8,325,485
3	129,236	8,325,485	19,773	8,216,021
4	129,236	8,216,021	19,513	8,106,297
5	129,236	8,106,297	19,252	7,996,313
6	129,236	7,996,313	18,991	7,886,068
7	129,236	7,886,068	18,729	7,775,560
8	129,236	7,775,560	18,466	7,664,791
9	129,236	7,664,791	18,203	7,553,758
10	129,236	7,553,758	17,940	7,442,461
11	129,236	7,442,461	17,675	7,330,900
12	129,236	7,330,900	17,410	7,219,075

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	129,236	7,219,075	17,145	7,106,983
2	129,236	7,106,983	16,879	6,994,626
3	129,236	6,994,626	16,612	6,882,001
4	129,236	6,882,001	16,344	6,769,109
5	129,236	6,769,109	16,076	6,655,949
6	129,236	6,655,949	15,807	6,542,520
7	129,236	6,542,520	15,538	6,428,822
8	129,236	6,428,822	15,268	6,314,854
9	129,236	6,314,854	14,997	6,200,615
10	129,236	6,200,615	14,726	6,086,105
11	129,236	6,086,105	14,454	5,971,323
12	129,236	5,971,323	14,181	5,856,268

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	129,236	5,856,268	13,908	5,740,940
2	129,236	5,740,940	13,634	5,625,338
3	129,236	5,625,338	13,360	5,509,461
4	129,236	5,509,461	13,084	5,393,310
5	129,236	5,393,310	12,809	5,276,882
6	129,236	5,276,882	12,532	5,160,178
7	129,236	5,160,178	12,255	5,043,197
8	129,236	5,043,197	11,977	4,925,938
9	129,236	4,925,938	11,699	4,808,400
10	129,236	4,808,400	11,419	4,690,583
11	129,236	4,690,583	11,140	4,572,487
12	129,236	4,572,487	10,859	4,454,110

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	129,236	4,454,110	10,578	4,335,452
2	129,236	4,335,452	10,296	4,216,512
3	129,236	4,216,512	10,014	4,097,289
4	129,236	4,097,289	9,731	3,977,784
5	129,236	3,977,784	9,447	3,857,994
6	129,236	3,857,994	9,162	3,737,920
7	129,236	3,737,920	8,877	3,617,561
8	129,236	3,617,561	8,591	3,496,916
9	129,236	3,496,916	8,305	3,375,985
10	129,236	3,375,985	8,017	3,254,766
11	129,236	3,254,766	7,730	3,133,259
12	129,236	3,133,259	7,441	3,011,464

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	129,236	3,011,464	7,152	2,889,380
2	129,236	2,889,380	6,862	2,767,005
3	129,236	2,767,005	6,571	2,644,340
4	129,236	2,644,340	6,280	2,521,384
5	129,236	2,521,384	5,988	2,398,135
6	129,236	2,398,135	5,695	2,274,594
7	129,236	2,274,594	5,402	2,150,760
8	129,236	2,150,760	5,108	2,026,631
9	129,236	2,026,631	4,813	1,902,208
10	129,236	1,902,208	4,517	1,777,489
11	129,236	1,777,489	4,221	1,652,474
12	129,236	1,652,474	3,924	1,527,162

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	129,236	1,527,162	3,627	1,401,552
2	129,236	1,401,552	3,328	1,275,644
3	129,236	1,275,644	3,029	1,149,437
4	129,236	1,149,437	2,729	1,022,930
5	129,236	1,022,930	2,429	896,123
6	129,236	896,123	2,128	769,015
7	129,236	769,015	1,826	641,604
8	129,236	641,604	1,523	513,891
9	129,236	513,891	1,220	385,875
10	129,236	385,875	916	257,555
11	129,236	257,555	611	128,930
12	129,236	128,930	306	5

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

Resort Luxury Living | Sea View | The Palm

Preferences

Quick Menu

Contact Us

RERA No. 1238