Overview

Property Details

Additional Info

Mortgage Calculator

UAE > Dubai > Palm Jumeirah > The Crescent > Jumeirah Zabeel Saray

Ready villas Cheapest Sea Views Furnished!

[LN001761]

AED40,000,000

For Sale

Ready

4,443 ft²

Overview

Sherwoods Properties is thrilled to unveil an exclusive selection of luxury 5-bedroom residences for sale in the prestigious Zabeel Saray on Palm Jumeirah. Nestled within this iconic location, these residences epitomize lavish living at its finest. Offering breathtaking views, unparalleled amenities, and exquisite design, each home is a testament to refined taste and unparalleled luxury. Elevate your lifestyle amidst the splendor of Palm Jumeirah. A Premier Residential Project, This Villa is located in the West Crescent of the stunning Palm Jumeirah, an enviable location on the iconic man made Island. Villas are clustered around a stunning lagoon pool and set amid lush tropical gardens, all inspired by the Turkish Ottoman Style lush tropical gardens. This stunning Turkish-inspired villa is designed with utmost attention to intricate details and features the finest materials, including Turkish marble, rich dark wood, Turkish motifs in ivory and gold hues, and exterior ceramics from the ancient town of Iznik in Western Anatolia. 5 Bedroom Units starting from 7,758 SQFT to 12,313 SQFT with a price range starting from 33 Million Dirhams to 65 Million Dirhams * Ready * Book a viewing today * Booking with only 20% Deposit * 20% Discount in Zabeel Hotel for F&B, SPA Services and More * Units are On Pool and Beach * 5 Bedrooms Villas * Maid's Room * All Room have En-suite bathrooms * Fully furnished * Formal Lounge * Private Beach * Private Pool * Fully equipped gym * Tennis courts * Covered private parking For More Details and Community viewing Please Contact Us

Property Details

Property ID
LN001761
Property Type
Villa
Property Status
For Sale
Year Built
2021

More Info

This Listing has been verified by Dubai Land Department

Listing No: 0687279276

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	82,711	20,000,000	47,500	19,964,788
2	82,711	19,964,788	47,416	19,929,493
3	82,711	19,929,493	47,332	19,894,114
4	82,711	19,894,114	47,248	19,858,651
5	82,711	19,858,651	47,164	19,823,104
6	82,711	19,823,104	47,079	19,787,472
7	82,711	19,787,472	46,995	19,751,756
8	82,711	19,751,756	46,910	19,715,955
9	82,711	19,715,955	46,825	19,680,069
10	82,711	19,680,069	46,740	19,644,098
11	82,711	19,644,098	46,654	19,608,041
12	82,711	19,608,041	46,569	19,571,898

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	82,711	19,571,898	46,483	19,535,670
2	82,711	19,535,670	46,397	19,499,356
3	82,711	19,499,356	46,310	19,462,955
4	82,711	19,462,955	46,224	19,426,469
5	82,711	19,426,469	46,137	19,389,895
6	82,711	19,389,895	46,051	19,353,234
7	82,711	19,353,234	45,963	19,316,487
8	82,711	19,316,487	45,876	19,279,652
9	82,711	19,279,652	45,789	19,242,730
10	82,711	19,242,730	45,701	19,205,720
11	82,711	19,205,720	45,613	19,168,622
12	82,711	19,168,622	45,525	19,131,436

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	82,711	19,131,436	45,437	19,094,162
2	82,711	19,094,162	45,348	19,056,799
3	82,711	19,056,799	45,259	19,019,347
4	82,711	19,019,347	45,170	18,981,807
5	82,711	18,981,807	45,081	18,944,177
6	82,711	18,944,177	44,992	18,906,458
7	82,711	18,906,458	44,902	18,868,649
8	82,711	18,868,649	44,813	18,830,751
9	82,711	18,830,751	44,723	18,792,762
10	82,711	18,792,762	44,632	18,754,684
11	82,711	18,754,684	44,542	18,716,515
12	82,711	18,716,515	44,451	18,678,255

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	82,711	18,678,255	44,360	18,639,904
2	82,711	18,639,904	44,269	18,601,463
3	82,711	18,601,463	44,178	18,562,930
4	82,711	18,562,930	44,086	18,524,305
5	82,711	18,524,305	43,995	18,485,589
6	82,711	18,485,589	43,903	18,446,781
7	82,711	18,446,781	43,811	18,407,880
8	82,711	18,407,880	43,718	18,368,887
9	82,711	18,368,887	43,626	18,329,802
10	82,711	18,329,802	43,533	18,290,624
11	82,711	18,290,624	43,440	18,251,353
12	82,711	18,251,353	43,346	18,211,988

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	82,711	18,211,988	43,253	18,172,530
2	82,711	18,172,530	43,159	18,132,978
3	82,711	18,132,978	43,065	18,093,333
4	82,711	18,093,333	42,971	18,053,593
5	82,711	18,053,593	42,877	18,013,759
6	82,711	18,013,759	42,782	17,973,830
7	82,711	17,973,830	42,687	17,933,806
8	82,711	17,933,806	42,592	17,893,688
9	82,711	17,893,688	42,497	17,853,474
10	82,711	17,853,474	42,402	17,813,164
11	82,711	17,813,164	42,306	17,772,759
12	82,711	17,772,759	42,210	17,732,258

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	82,711	17,732,258	42,114	17,691,660
2	82,711	17,691,660	42,017	17,650,967
3	82,711	17,650,967	41,921	17,610,176
4	82,711	17,610,176	41,824	17,569,289
5	82,711	17,569,289	41,727	17,528,304
6	82,711	17,528,304	41,629	17,487,223
7	82,711	17,487,223	41,532	17,446,043
8	82,711	17,446,043	41,434	17,404,766
9	82,711	17,404,766	41,336	17,363,391
10	82,711	17,363,391	41,238	17,321,918
11	82,711	17,321,918	41,139	17,280,346
12	82,711	17,280,346	41,040	17,238,675

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	82,711	17,238,675	40,941	17,196,905
2	82,711	17,196,905	40,842	17,155,037
3	82,711	17,155,037	40,743	17,113,068
4	82,711	17,113,068	40,643	17,071,000
5	82,711	17,071,000	40,543	17,028,833
6	82,711	17,028,833	40,443	16,986,565
7	82,711	16,986,565	40,343	16,944,196
8	82,711	16,944,196	40,242	16,901,727
9	82,711	16,901,727	40,141	16,859,157
10	82,711	16,859,157	40,040	16,816,486
11	82,711	16,816,486	39,939	16,773,714
12	82,711	16,773,714	39,837	16,730,840

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	82,711	16,730,840	39,735	16,687,864
2	82,711	16,687,864	39,633	16,644,787
3	82,711	16,644,787	39,531	16,601,607
4	82,711	16,601,607	39,428	16,558,324
5	82,711	16,558,324	39,326	16,514,938
6	82,711	16,514,938	39,222	16,471,450
7	82,711	16,471,450	39,119	16,427,858
8	82,711	16,427,858	39,016	16,384,163
9	82,711	16,384,163	38,912	16,340,364
10	82,711	16,340,364	38,808	16,296,461
11	82,711	16,296,461	38,704	16,252,453
12	82,711	16,252,453	38,599	16,208,341

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	82,711	16,208,341	38,494	16,164,125
2	82,711	16,164,125	38,389	16,119,803
3	82,711	16,119,803	38,284	16,075,376
4	82,711	16,075,376	38,179	16,030,844
5	82,711	16,030,844	38,073	15,986,205
6	82,711	15,986,205	37,967	15,941,461
7	82,711	15,941,461	37,860	15,896,611
8	82,711	15,896,611	37,754	15,851,654
9	82,711	15,851,654	37,647	15,806,590
10	82,711	15,806,590	37,540	15,761,419
11	82,711	15,761,419	37,433	15,716,141
12	82,711	15,716,141	37,325	15,670,755

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	82,711	15,670,755	37,218	15,625,262
2	82,711	15,625,262	37,109	15,579,660
3	82,711	15,579,660	37,001	15,533,951
4	82,711	15,533,951	36,893	15,488,132
5	82,711	15,488,132	36,784	15,442,205
6	82,711	15,442,205	36,675	15,396,169
7	82,711	15,396,169	36,565	15,350,023
8	82,711	15,350,023	36,456	15,303,768
9	82,711	15,303,768	36,346	15,257,403
10	82,711	15,257,403	36,236	15,210,928
11	82,711	15,210,928	36,125	15,164,342
12	82,711	15,164,342	36,015	15,117,646

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	82,711	15,117,646	35,904	15,070,839
2	82,711	15,070,839	35,793	15,023,921
3	82,711	15,023,921	35,681	14,976,891
4	82,711	14,976,891	35,570	14,929,750
5	82,711	14,929,750	35,458	14,882,497
6	82,711	14,882,497	35,345	14,835,131
7	82,711	14,835,131	35,233	14,787,653
8	82,711	14,787,653	35,120	14,740,062
9	82,711	14,740,062	35,007	14,692,358
10	82,711	14,692,358	34,894	14,644,541
11	82,711	14,644,541	34,780	14,596,611
12	82,711	14,596,611	34,666	14,548,566

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	82,711	14,548,566	34,552	14,500,407
2	82,711	14,500,407	34,438	14,452,134
3	82,711	14,452,134	34,323	14,403,747
4	82,711	14,403,747	34,208	14,355,244
5	82,711	14,355,244	34,093	14,306,626
6	82,711	14,306,626	33,978	14,257,893
7	82,711	14,257,893	33,862	14,209,044
8	82,711	14,209,044	33,746	14,160,079
9	82,711	14,160,079	33,630	14,110,998
10	82,711	14,110,998	33,513	14,061,800
11	82,711	14,061,800	33,396	14,012,485
12	82,711	14,012,485	33,279	13,963,053

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	82,711	13,963,053	33,162	13,913,504
2	82,711	13,913,504	33,044	13,863,837
3	82,711	13,863,837	32,926	13,814,052
4	82,711	13,814,052	32,808	13,764,149
5	82,711	13,764,149	32,689	13,714,128
6	82,711	13,714,128	32,571	13,663,987
7	82,711	13,663,987	32,451	13,613,728
8	82,711	13,613,728	32,332	13,563,349
9	82,711	13,563,349	32,212	13,512,850
10	82,711	13,512,850	32,093	13,462,232
11	82,711	13,462,232	31,972	13,411,493
12	82,711	13,411,493	31,852	13,360,634

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	82,711	13,360,634	31,731	13,309,654
2	82,711	13,309,654	31,610	13,258,553
3	82,711	13,258,553	31,489	13,207,331
4	82,711	13,207,331	31,367	13,155,987
5	82,711	13,155,987	31,245	13,104,521
6	82,711	13,104,521	31,123	13,052,932
7	82,711	13,052,932	31,000	13,001,222
8	82,711	13,001,222	30,877	12,949,388
9	82,711	12,949,388	30,754	12,897,431
10	82,711	12,897,431	30,631	12,845,351
11	82,711	12,845,351	30,507	12,793,148
12	82,711	12,793,148	30,383	12,740,820

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	82,711	12,740,820	30,259	12,688,368
2	82,711	12,688,368	30,134	12,635,791
3	82,711	12,635,791	30,010	12,583,090
4	82,711	12,583,090	29,884	12,530,263
5	82,711	12,530,263	29,759	12,477,311
6	82,711	12,477,311	29,633	12,424,233
7	82,711	12,424,233	29,507	12,371,029
8	82,711	12,371,029	29,381	12,317,699
9	82,711	12,317,699	29,254	12,264,242
10	82,711	12,264,242	29,127	12,210,658
11	82,711	12,210,658	29,000	12,156,947
12	82,711	12,156,947	28,872	12,103,108

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	82,711	12,103,108	28,744	12,049,142
2	82,711	12,049,142	28,616	11,995,047
3	82,711	11,995,047	28,488	11,940,824
4	82,711	11,940,824	28,359	11,886,472
5	82,711	11,886,472	28,230	11,831,990
6	82,711	11,831,990	28,100	11,777,380
7	82,711	11,777,380	27,971	11,722,640
8	82,711	11,722,640	27,841	11,667,770
9	82,711	11,667,770	27,710	11,612,769
10	82,711	11,612,769	27,580	11,557,638
11	82,711	11,557,638	27,449	11,502,376
12	82,711	11,502,376	27,318	11,446,982

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	82,711	11,446,982	27,186	11,391,458
2	82,711	11,391,458	27,054	11,335,801
3	82,711	11,335,801	26,922	11,280,012
4	82,711	11,280,012	26,790	11,224,090
5	82,711	11,224,090	26,657	11,168,036
6	82,711	11,168,036	26,524	11,111,849
7	82,711	11,111,849	26,390	11,055,528
8	82,711	11,055,528	26,256	10,999,073
9	82,711	10,999,073	26,122	10,942,485
10	82,711	10,942,485	25,988	10,885,762
11	82,711	10,885,762	25,853	10,828,904
12	82,711	10,828,904	25,718	10,771,911

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	82,711	10,771,911	25,583	10,714,783
2	82,711	10,714,783	25,447	10,657,519
3	82,711	10,657,519	25,311	10,600,119
4	82,711	10,600,119	25,175	10,542,583
5	82,711	10,542,583	25,038	10,484,910
6	82,711	10,484,910	24,901	10,427,100
7	82,711	10,427,100	24,764	10,369,153
8	82,711	10,369,153	24,626	10,311,068
9	82,711	10,311,068	24,488	10,252,846
10	82,711	10,252,846	24,350	10,194,485
11	82,711	10,194,485	24,211	10,135,985
12	82,711	10,135,985	24,072	10,077,347

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	82,711	10,077,347	23,933	10,018,569
2	82,711	10,018,569	23,794	9,959,651
3	82,711	9,959,651	23,654	9,900,594
4	82,711	9,900,594	23,513	9,841,397
5	82,711	9,841,397	23,373	9,782,058
6	82,711	9,782,058	23,232	9,722,579
7	82,711	9,722,579	23,091	9,662,959
8	82,711	9,662,959	22,949	9,603,197
9	82,711	9,603,197	22,807	9,543,293
10	82,711	9,543,293	22,665	9,483,247
11	82,711	9,483,247	22,522	9,423,058
12	82,711	9,423,058	22,379	9,362,726

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	82,711	9,362,726	22,236	9,302,251
2	82,711	9,302,251	22,092	9,241,633
3	82,711	9,241,633	21,948	9,180,870
4	82,711	9,180,870	21,804	9,119,963
5	82,711	9,119,963	21,659	9,058,912
6	82,711	9,058,912	21,514	8,997,715
7	82,711	8,997,715	21,369	8,936,373
8	82,711	8,936,373	21,223	8,874,886
9	82,711	8,874,886	21,077	8,813,252
10	82,711	8,813,252	20,931	8,751,472
11	82,711	8,751,472	20,784	8,689,545
12	82,711	8,689,545	20,637	8,627,472

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	82,711	8,627,472	20,490	8,565,250
2	82,711	8,565,250	20,342	8,502,881
3	82,711	8,502,881	20,194	8,440,364
4	82,711	8,440,364	20,045	8,377,699
5	82,711	8,377,699	19,897	8,314,884
6	82,711	8,314,884	19,747	8,251,920
7	82,711	8,251,920	19,598	8,188,807
8	82,711	8,188,807	19,448	8,125,544
9	82,711	8,125,544	19,298	8,062,131
10	82,711	8,062,131	19,147	7,998,567
11	82,711	7,998,567	18,996	7,934,852
12	82,711	7,934,852	18,845	7,870,986

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	82,711	7,870,986	18,693	7,806,968
2	82,711	7,806,968	18,541	7,742,798
3	82,711	7,742,798	18,389	7,678,476
4	82,711	7,678,476	18,236	7,614,001
5	82,711	7,614,001	18,083	7,549,373
6	82,711	7,549,373	17,929	7,484,591
7	82,711	7,484,591	17,775	7,419,655
8	82,711	7,419,655	17,621	7,354,565
9	82,711	7,354,565	17,467	7,289,321
10	82,711	7,289,321	17,312	7,223,922
11	82,711	7,223,922	17,156	7,158,367
12	82,711	7,158,367	17,001	7,092,657

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	82,711	7,092,657	16,845	7,026,790
2	82,711	7,026,790	16,688	6,960,767
3	82,711	6,960,767	16,531	6,894,588
4	82,711	6,894,588	16,374	6,828,251
5	82,711	6,828,251	16,217	6,761,757
6	82,711	6,761,757	16,059	6,695,104
7	82,711	6,695,104	15,900	6,628,294
8	82,711	6,628,294	15,742	6,561,324
9	82,711	6,561,324	15,583	6,494,196
10	82,711	6,494,196	15,423	6,426,908
11	82,711	6,426,908	15,263	6,359,461
12	82,711	6,359,461	15,103	6,291,853

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	82,711	6,291,853	14,943	6,224,085
2	82,711	6,224,085	14,782	6,156,155
3	82,711	6,156,155	14,620	6,088,065
4	82,711	6,088,065	14,459	6,019,812
5	82,711	6,019,812	14,297	5,951,398
6	82,711	5,951,398	14,134	5,882,821
7	82,711	5,882,821	13,971	5,814,081
8	82,711	5,814,081	13,808	5,745,178
9	82,711	5,745,178	13,644	5,676,112
10	82,711	5,676,112	13,480	5,606,881
11	82,711	5,606,881	13,316	5,537,486
12	82,711	5,537,486	13,151	5,467,926

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	82,711	5,467,926	12,986	5,398,201
2	82,711	5,398,201	12,820	5,328,310
3	82,711	5,328,310	12,654	5,258,253
4	82,711	5,258,253	12,488	5,188,030
5	82,711	5,188,030	12,321	5,117,640
6	82,711	5,117,640	12,154	5,047,083
7	82,711	5,047,083	11,986	4,976,358
8	82,711	4,976,358	11,818	4,905,466
9	82,711	4,905,466	11,650	4,834,405
10	82,711	4,834,405	11,481	4,763,175
11	82,711	4,763,175	11,312	4,691,776
12	82,711	4,691,776	11,142	4,620,208

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	82,711	4,620,208	10,972	4,548,469
2	82,711	4,548,469	10,802	4,476,560
3	82,711	4,476,560	10,631	4,404,481
4	82,711	4,404,481	10,460	4,332,230
5	82,711	4,332,230	10,289	4,259,807
6	82,711	4,259,807	10,117	4,187,213
7	82,711	4,187,213	9,944	4,114,446
8	82,711	4,114,446	9,771	4,041,506
9	82,711	4,041,506	9,598	3,968,394
10	82,711	3,968,394	9,424	3,895,107
11	82,711	3,895,107	9,250	3,821,646
12	82,711	3,821,646	9,076	3,748,011

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	82,711	3,748,011	8,901	3,674,201
2	82,711	3,674,201	8,726	3,600,216
3	82,711	3,600,216	8,550	3,526,055
4	82,711	3,526,055	8,374	3,451,718
5	82,711	3,451,718	8,197	3,377,204
6	82,711	3,377,204	8,020	3,302,514
7	82,711	3,302,514	7,843	3,227,646
8	82,711	3,227,646	7,665	3,152,600
9	82,711	3,152,600	7,487	3,077,376
10	82,711	3,077,376	7,308	3,001,973
11	82,711	3,001,973	7,129	2,926,391
12	82,711	2,926,391	6,950	2,850,630

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	82,711	2,850,630	6,770	2,774,689
2	82,711	2,774,689	6,589	2,698,567
3	82,711	2,698,567	6,409	2,622,265
4	82,711	2,622,265	6,227	2,545,781
5	82,711	2,545,781	6,046	2,469,116
6	82,711	2,469,116	5,864	2,392,269
7	82,711	2,392,269	5,681	2,315,239
8	82,711	2,315,239	5,498	2,238,026
9	82,711	2,238,026	5,315	2,160,630
10	82,711	2,160,630	5,131	2,083,050
11	82,711	2,083,050	4,947	2,005,286
12	82,711	2,005,286	4,762	1,927,337

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	82,711	1,927,337	4,577	1,849,203
2	82,711	1,849,203	4,391	1,770,883
3	82,711	1,770,883	4,205	1,692,378
4	82,711	1,692,378	4,019	1,613,685
5	82,711	1,613,685	3,832	1,534,806
6	82,711	1,534,806	3,645	1,455,740
7	82,711	1,455,740	3,457	1,376,486
8	82,711	1,376,486	3,269	1,297,044
9	82,711	1,297,044	3,080	1,217,413
10	82,711	1,217,413	2,891	1,137,593
11	82,711	1,137,593	2,701	1,057,583
12	82,711	1,057,583	2,511	977,383

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	82,711	977,383	2,321	896,993
2	82,711	896,993	2,130	816,412
3	82,711	816,412	1,938	735,639
4	82,711	735,639	1,747	654,675
5	82,711	654,675	1,554	573,518
6	82,711	573,518	1,362	492,169
7	82,711	492,169	1,168	410,627
8	82,711	410,627	975	328,890
9	82,711	328,890	781	246,960
10	82,711	246,960	586	164,835
11	82,711	164,835	391	82,515
12	82,711	82,515	195	3

Bridget Kambari

Branch Manager

The Royal Villas Zabeel Saray

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

Ready villas Cheapest Sea Views Furnished!

Preferences

Quick Menu

Contact Us

RERA No. 1238