Overview

Property Details

Additional Info

Mortgage Calculator

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

Resort Luxury Living | Sea View | The Palm

[LN004723]

AED78,800,000

For Sale

Ready

15,179 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
LN004723
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	162,941	39,400,000	93,575	39,330,633
2	162,941	39,330,633	93,410	39,261,102
3	162,941	39,261,102	93,245	39,191,405
4	162,941	39,191,405	93,079	39,121,543
5	162,941	39,121,543	92,913	39,051,515
6	162,941	39,051,515	92,747	38,981,321
7	162,941	38,981,321	92,580	38,910,960
8	162,941	38,910,960	92,413	38,840,432
9	162,941	38,840,432	92,246	38,769,736
10	162,941	38,769,736	92,078	38,698,873
11	162,941	38,698,873	91,909	38,627,841
12	162,941	38,627,841	91,741	38,556,640

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	162,941	38,556,640	91,572	38,485,271
2	162,941	38,485,271	91,402	38,413,732
3	162,941	38,413,732	91,232	38,342,023
4	162,941	38,342,023	91,062	38,270,143
5	162,941	38,270,143	90,891	38,198,093
6	162,941	38,198,093	90,720	38,125,872
7	162,941	38,125,872	90,548	38,053,480
8	162,941	38,053,480	90,377	37,980,915
9	162,941	37,980,915	90,204	37,908,178
10	162,941	37,908,178	90,031	37,835,268
11	162,941	37,835,268	89,858	37,762,186
12	162,941	37,762,186	89,685	37,688,929

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	162,941	37,688,929	89,511	37,615,499
2	162,941	37,615,499	89,336	37,541,894
3	162,941	37,541,894	89,161	37,468,114
4	162,941	37,468,114	88,986	37,394,160
5	162,941	37,394,160	88,811	37,320,029
6	162,941	37,320,029	88,635	37,245,722
7	162,941	37,245,722	88,458	37,171,239
8	162,941	37,171,239	88,281	37,096,580
9	162,941	37,096,580	88,104	37,021,742
10	162,941	37,021,742	87,926	36,946,727
11	162,941	36,946,727	87,748	36,871,534
12	162,941	36,871,534	87,569	36,796,163

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	162,941	36,796,163	87,390	36,720,612
2	162,941	36,720,612	87,211	36,644,882
3	162,941	36,644,882	87,031	36,568,972
4	162,941	36,568,972	86,851	36,492,881
5	162,941	36,492,881	86,670	36,416,610
6	162,941	36,416,610	86,489	36,340,158
7	162,941	36,340,158	86,307	36,263,524
8	162,941	36,263,524	86,125	36,186,709
9	162,941	36,186,709	85,943	36,109,711
10	162,941	36,109,711	85,760	36,032,529
11	162,941	36,032,529	85,577	35,955,165
12	162,941	35,955,165	85,393	35,877,617

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	162,941	35,877,617	85,209	35,799,885
2	162,941	35,799,885	85,024	35,721,968
3	162,941	35,721,968	84,839	35,643,866
4	162,941	35,643,866	84,654	35,565,579
5	162,941	35,565,579	84,468	35,487,105
6	162,941	35,487,105	84,281	35,408,445
7	162,941	35,408,445	84,095	35,329,599
8	162,941	35,329,599	83,907	35,250,565
9	162,941	35,250,565	83,720	35,171,344
10	162,941	35,171,344	83,531	35,091,934
11	162,941	35,091,934	83,343	35,012,336
12	162,941	35,012,336	83,154	34,932,548

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	162,941	34,932,548	82,964	34,852,571
2	162,941	34,852,571	82,774	34,772,405
3	162,941	34,772,405	82,584	34,692,048
4	162,941	34,692,048	82,393	34,611,500
5	162,941	34,611,500	82,202	34,530,760
6	162,941	34,530,760	82,010	34,449,829
7	162,941	34,449,829	81,818	34,368,706
8	162,941	34,368,706	81,625	34,287,390
9	162,941	34,287,390	81,432	34,205,881
10	162,941	34,205,881	81,238	34,124,178
11	162,941	34,124,178	81,044	34,042,282
12	162,941	34,042,282	80,850	33,960,190

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	162,941	33,960,190	80,655	33,877,904
2	162,941	33,877,904	80,460	33,795,423
3	162,941	33,795,423	80,264	33,712,745
4	162,941	33,712,745	80,067	33,629,871
5	162,941	33,629,871	79,870	33,546,801
6	162,941	33,546,801	79,673	33,463,533
7	162,941	33,463,533	79,475	33,380,067
8	162,941	33,380,067	79,277	33,296,403
9	162,941	33,296,403	79,078	33,212,540
10	162,941	33,212,540	78,879	33,128,479
11	162,941	33,128,479	78,680	33,044,217
12	162,941	33,044,217	78,480	32,959,756

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	162,941	32,959,756	78,279	32,875,093
2	162,941	32,875,093	78,078	32,790,230
3	162,941	32,790,230	77,876	32,705,165
4	162,941	32,705,165	77,674	32,619,898
5	162,941	32,619,898	77,472	32,534,429
6	162,941	32,534,429	77,269	32,448,757
7	162,941	32,448,757	77,065	32,362,881
8	162,941	32,362,881	76,861	32,276,801
9	162,941	32,276,801	76,657	32,190,517
10	162,941	32,190,517	76,452	32,104,028
11	162,941	32,104,028	76,247	32,017,333
12	162,941	32,017,333	76,041	31,930,433

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	162,941	31,930,433	75,834	31,843,326
2	162,941	31,843,326	75,627	31,756,012
3	162,941	31,756,012	75,420	31,668,491
4	162,941	31,668,491	75,212	31,580,762
5	162,941	31,580,762	75,004	31,492,825
6	162,941	31,492,825	74,795	31,404,679
7	162,941	31,404,679	74,586	31,316,323
8	162,941	31,316,323	74,376	31,227,758
9	162,941	31,227,758	74,165	31,138,982
10	162,941	31,138,982	73,955	31,049,996
11	162,941	31,049,996	73,743	30,960,798
12	162,941	30,960,798	73,531	30,871,388

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	162,941	30,871,388	73,319	30,781,766
2	162,941	30,781,766	73,106	30,691,931
3	162,941	30,691,931	72,893	30,601,883
4	162,941	30,601,883	72,679	30,511,621
5	162,941	30,511,621	72,465	30,421,144
6	162,941	30,421,144	72,250	30,330,453
7	162,941	30,330,453	72,034	30,239,546
8	162,941	30,239,546	71,818	30,148,424
9	162,941	30,148,424	71,602	30,057,084
10	162,941	30,057,084	71,385	29,965,528
11	162,941	29,965,528	71,168	29,873,755
12	162,941	29,873,755	70,950	29,781,763

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	162,941	29,781,763	70,731	29,689,554
2	162,941	29,689,554	70,512	29,597,125
3	162,941	29,597,125	70,293	29,504,476
4	162,941	29,504,476	70,073	29,411,608
5	162,941	29,411,608	69,852	29,318,519
6	162,941	29,318,519	69,631	29,225,209
7	162,941	29,225,209	69,409	29,131,677
8	162,941	29,131,677	69,187	29,037,923
9	162,941	29,037,923	68,965	28,943,946
10	162,941	28,943,946	68,741	28,849,747
11	162,941	28,849,747	68,518	28,755,323
12	162,941	28,755,323	68,293	28,660,675

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	162,941	28,660,675	68,069	28,565,803
2	162,941	28,565,803	67,843	28,470,705
3	162,941	28,470,705	67,617	28,375,381
4	162,941	28,375,381	67,391	28,279,831
5	162,941	28,279,831	67,164	28,184,054
6	162,941	28,184,054	66,937	28,088,050
7	162,941	28,088,050	66,709	27,991,817
8	162,941	27,991,817	66,480	27,895,356
9	162,941	27,895,356	66,251	27,798,666
10	162,941	27,798,666	66,021	27,701,746
11	162,941	27,701,746	65,791	27,604,596
12	162,941	27,604,596	65,560	27,507,216

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	162,941	27,507,216	65,329	27,409,604
2	162,941	27,409,604	65,097	27,311,760
3	162,941	27,311,760	64,865	27,213,684
4	162,941	27,213,684	64,632	27,115,375
5	162,941	27,115,375	64,399	27,016,832
6	162,941	27,016,832	64,164	26,918,056
7	162,941	26,918,056	63,930	26,819,044
8	162,941	26,819,044	63,695	26,719,798
9	162,941	26,719,798	63,459	26,620,316
10	162,941	26,620,316	63,223	26,520,597
11	162,941	26,520,597	62,986	26,420,642
12	162,941	26,420,642	62,749	26,320,450

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	162,941	26,320,450	62,511	26,220,019
2	162,941	26,220,019	62,272	26,119,350
3	162,941	26,119,350	62,033	26,018,442
4	162,941	26,018,442	61,793	25,917,294
5	162,941	25,917,294	61,553	25,815,906
6	162,941	25,815,906	61,312	25,714,277
7	162,941	25,714,277	61,071	25,612,407
8	162,941	25,612,407	60,829	25,510,295
9	162,941	25,510,295	60,586	25,407,940
10	162,941	25,407,940	60,343	25,305,343
11	162,941	25,305,343	60,100	25,202,501
12	162,941	25,202,501	59,855	25,099,415

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	162,941	25,099,415	59,611	24,996,085
2	162,941	24,996,085	59,365	24,892,509
3	162,941	24,892,509	59,119	24,788,687
4	162,941	24,788,687	58,873	24,684,619
5	162,941	24,684,619	58,625	24,580,303
6	162,941	24,580,303	58,378	24,475,740
7	162,941	24,475,740	58,129	24,370,928
8	162,941	24,370,928	57,880	24,265,867
9	162,941	24,265,867	57,631	24,160,557
10	162,941	24,160,557	57,381	24,054,997
11	162,941	24,054,997	57,130	23,949,186
12	162,941	23,949,186	56,879	23,843,123

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	162,941	23,843,123	56,627	23,736,809
2	162,941	23,736,809	56,374	23,630,243
3	162,941	23,630,243	56,121	23,523,423
4	162,941	23,523,423	55,868	23,416,349
5	162,941	23,416,349	55,613	23,309,022
6	162,941	23,309,022	55,358	23,201,439
7	162,941	23,201,439	55,103	23,093,601
8	162,941	23,093,601	54,847	22,985,506
9	162,941	22,985,506	54,590	22,877,155
10	162,941	22,877,155	54,333	22,768,547
11	162,941	22,768,547	54,075	22,659,681
12	162,941	22,659,681	53,816	22,550,556

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	162,941	22,550,556	53,557	22,441,172
2	162,941	22,441,172	53,297	22,331,528
3	162,941	22,331,528	53,037	22,221,624
4	162,941	22,221,624	52,776	22,111,458
5	162,941	22,111,458	52,514	22,001,032
6	162,941	22,001,032	52,252	21,890,342
7	162,941	21,890,342	51,989	21,779,390
8	162,941	21,779,390	51,726	21,668,175
9	162,941	21,668,175	51,461	21,556,695
10	162,941	21,556,695	51,197	21,444,951
11	162,941	21,444,951	50,931	21,332,941
12	162,941	21,332,941	50,665	21,220,665

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	162,941	21,220,665	50,399	21,108,122
2	162,941	21,108,122	50,131	20,995,313
3	162,941	20,995,313	49,863	20,882,235
4	162,941	20,882,235	49,595	20,768,889
5	162,941	20,768,889	49,326	20,655,273
6	162,941	20,655,273	49,056	20,541,388
7	162,941	20,541,388	48,785	20,427,232
8	162,941	20,427,232	48,514	20,312,805
9	162,941	20,312,805	48,242	20,198,106
10	162,941	20,198,106	47,970	20,083,135
11	162,941	20,083,135	47,697	19,967,891
12	162,941	19,967,891	47,423	19,852,373

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	162,941	19,852,373	47,149	19,736,581
2	162,941	19,736,581	46,874	19,620,514
3	162,941	19,620,514	46,598	19,504,171
4	162,941	19,504,171	46,322	19,387,552
5	162,941	19,387,552	46,045	19,270,655
6	162,941	19,270,655	45,767	19,153,482
7	162,941	19,153,482	45,489	19,036,030
8	162,941	19,036,030	45,210	18,918,299
9	162,941	18,918,299	44,930	18,800,288
10	162,941	18,800,288	44,650	18,681,997
11	162,941	18,681,997	44,369	18,563,425
12	162,941	18,563,425	44,088	18,444,572

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	162,941	18,444,572	43,805	18,325,436
2	162,941	18,325,436	43,522	18,206,017
3	162,941	18,206,017	43,239	18,086,315
4	162,941	18,086,315	42,954	17,966,328
5	162,941	17,966,328	42,670	17,846,057
6	162,941	17,846,057	42,384	17,725,499
7	162,941	17,725,499	42,098	17,604,656
8	162,941	17,604,656	41,811	17,483,525
9	162,941	17,483,525	41,523	17,362,107
10	162,941	17,362,107	41,235	17,240,400
11	162,941	17,240,400	40,945	17,118,405
12	162,941	17,118,405	40,656	16,996,119

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	162,941	16,996,119	40,365	16,873,544
2	162,941	16,873,544	40,074	16,750,677
3	162,941	16,750,677	39,782	16,627,518
4	162,941	16,627,518	39,490	16,504,067
5	162,941	16,504,067	39,197	16,380,322
6	162,941	16,380,322	38,903	16,256,284
7	162,941	16,256,284	38,608	16,131,951
8	162,941	16,131,951	38,313	16,007,323
9	162,941	16,007,323	38,017	15,882,398
10	162,941	15,882,398	37,720	15,757,178
11	162,941	15,757,178	37,423	15,631,659
12	162,941	15,631,659	37,125	15,505,843

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	162,941	15,505,843	36,826	15,379,728
2	162,941	15,379,728	36,526	15,253,313
3	162,941	15,253,313	36,226	15,126,598
4	162,941	15,126,598	35,925	14,999,582
5	162,941	14,999,582	35,624	14,872,264
6	162,941	14,872,264	35,321	14,744,644
7	162,941	14,744,644	35,018	14,616,721
8	162,941	14,616,721	34,714	14,488,494
9	162,941	14,488,494	34,410	14,359,963
10	162,941	14,359,963	34,104	14,231,126
11	162,941	14,231,126	33,798	14,101,984
12	162,941	14,101,984	33,492	13,972,534

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	162,941	13,972,534	33,184	13,842,777
2	162,941	13,842,777	32,876	13,712,712
3	162,941	13,712,712	32,567	13,582,338
4	162,941	13,582,338	32,258	13,451,655
5	162,941	13,451,655	31,947	13,320,661
6	162,941	13,320,661	31,636	13,189,356
7	162,941	13,189,356	31,324	13,057,739
8	162,941	13,057,739	31,012	12,925,810
9	162,941	12,925,810	30,698	12,793,567
10	162,941	12,793,567	30,384	12,661,010
11	162,941	12,661,010	30,069	12,528,138
12	162,941	12,528,138	29,754	12,394,951

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	162,941	12,394,951	29,438	12,261,447
2	162,941	12,261,447	29,120	12,127,627
3	162,941	12,127,627	28,803	11,993,488
4	162,941	11,993,488	28,484	11,859,031
5	162,941	11,859,031	28,165	11,724,255
6	162,941	11,724,255	27,845	11,589,158
7	162,941	11,589,158	27,524	11,453,741
8	162,941	11,453,741	27,202	11,318,002
9	162,941	11,318,002	26,880	11,181,940
10	162,941	11,181,940	26,557	11,045,556
11	162,941	11,045,556	26,233	10,908,847
12	162,941	10,908,847	25,908	10,771,814

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	162,941	10,771,814	25,583	10,634,456
2	162,941	10,634,456	25,256	10,496,771
3	162,941	10,496,771	24,929	10,358,759
4	162,941	10,358,759	24,602	10,220,420
5	162,941	10,220,420	24,273	10,081,752
6	162,941	10,081,752	23,944	9,942,754
7	162,941	9,942,754	23,614	9,803,427
8	162,941	9,803,427	23,283	9,663,768
9	162,941	9,663,768	22,951	9,523,778
10	162,941	9,523,778	22,618	9,383,455
11	162,941	9,383,455	22,285	9,242,799
12	162,941	9,242,799	21,951	9,101,809

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	162,941	9,101,809	21,616	8,960,485
2	162,941	8,960,485	21,281	8,818,824
3	162,941	8,818,824	20,944	8,676,827
4	162,941	8,676,827	20,607	8,534,493
5	162,941	8,534,493	20,269	8,391,821
6	162,941	8,391,821	19,930	8,248,810
7	162,941	8,248,810	19,590	8,105,459
8	162,941	8,105,459	19,250	7,961,768
9	162,941	7,961,768	18,909	7,817,736
10	162,941	7,817,736	18,567	7,673,361
11	162,941	7,673,361	18,224	7,528,644
12	162,941	7,528,644	17,880	7,383,583

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	162,941	7,383,583	17,536	7,238,177
2	162,941	7,238,177	17,190	7,092,426
3	162,941	7,092,426	16,844	6,946,329
4	162,941	6,946,329	16,497	6,799,885
5	162,941	6,799,885	16,149	6,653,093
6	162,941	6,653,093	15,801	6,505,953
7	162,941	6,505,953	15,451	6,358,463
8	162,941	6,358,463	15,101	6,210,622
9	162,941	6,210,622	14,750	6,062,431
10	162,941	6,062,431	14,398	5,913,888
11	162,941	5,913,888	14,045	5,764,992
12	162,941	5,764,992	13,691	5,615,742

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	162,941	5,615,742	13,337	5,466,138
2	162,941	5,466,138	12,982	5,316,178
3	162,941	5,316,178	12,625	5,165,862
4	162,941	5,165,862	12,268	5,015,190
5	162,941	5,015,190	11,911	4,864,159
6	162,941	4,864,159	11,552	4,712,770
7	162,941	4,712,770	11,192	4,561,021
8	162,941	4,561,021	10,832	4,408,912
9	162,941	4,408,912	10,471	4,256,442
10	162,941	4,256,442	10,109	4,103,609
11	162,941	4,103,609	9,746	3,950,413
12	162,941	3,950,413	9,382	3,796,854

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	162,941	3,796,854	9,017	3,642,930
2	162,941	3,642,930	8,651	3,488,640
3	162,941	3,488,640	8,285	3,333,984
4	162,941	3,333,984	7,918	3,178,961
5	162,941	3,178,961	7,550	3,023,569
6	162,941	3,023,569	7,180	2,867,809
7	162,941	2,867,809	6,811	2,711,678
8	162,941	2,711,678	6,440	2,555,177
9	162,941	2,555,177	6,068	2,398,304
10	162,941	2,398,304	5,695	2,241,058
11	162,941	2,241,058	5,322	2,083,439
12	162,941	2,083,439	4,948	1,925,445

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	162,941	1,925,445	4,572	1,767,077
2	162,941	1,767,077	4,196	1,608,332
3	162,941	1,608,332	3,819	1,449,210
4	162,941	1,449,210	3,441	1,289,710
5	162,941	1,289,710	3,063	1,129,832
6	162,941	1,129,832	2,683	969,574
7	162,941	969,574	2,302	808,935
8	162,941	808,935	1,921	647,914
9	162,941	647,914	1,538	486,512
10	162,941	486,512	1,155	324,725
11	162,941	324,725	771	162,555
12	162,941	162,555	386	6

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