Overview

Property Details

Features

Additional Info

Mortgage Calculator

UAE > Dubai > The Oasis by Emaar > The Oasis - Palmiera

Corner Villa On The Lagoon | Big Plot |

[LN002923]

AED15,700,000

For Sale

Off-plan

8,268 ft²

Overview

Sherwoods International Properties is proud to announce the Launch of Emaars First Lagoon Community, Oasis by Emaar. Oasis by Emaar Located in Hessa Street sets the new standard of luxury living on a crystal lagoon. A sanctuary of opulence, sprawling villas that grace expansive plots, revealing panoramic vistas of tranquil water canals, shimmering lakes, and verdant parks.For the first time, Emaar introduces the concept of a basement in their floor plans, spacious built up and plot areas. The 5 bedrooms feature exteriors designed to maximize views of water canals and public spaces, immersing residents in the beauty around. Amenities - Gated Community - Community parks - Pocket parks - Playgrounds - Sports and fitness facilities Wellness and spa facilities - Outdoor tracks for jogging & cycling Pools - Beach Access - Mosques - Schools Efficient layouts maximize the views of the water canals and public realm, allowing residents to enjoy the scenic beauty from the comfort of their homes. The interiors are a reflection of modern elegance, combining high quality materials and finishes to create a sophisticated and inviting atmosphere. For more information and bookings, kindly contact:

Property Details

Property ID
LN002923
Property Type
Villa
Property Status
For Sale
Year Built
0

Facts and Features

Bus services

Built in wardrobes

Community View

Covered parking

Gazebo and outdoor entertaining area

Gymnasium

24 hours Maintenance

Basement parking

More Info

This Listing has been verified by Dubai Land Department

Listing No: 1218677957

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	32,464	7,850,000	18,643	7,836,179
2	32,464	7,836,179	18,610	7,822,326
3	32,464	7,822,326	18,578	7,808,439
4	32,464	7,808,439	18,545	7,794,520
5	32,464	7,794,520	18,511	7,780,568
6	32,464	7,780,568	18,478	7,766,583
7	32,464	7,766,583	18,445	7,752,564
8	32,464	7,752,564	18,412	7,738,512
9	32,464	7,738,512	18,378	7,724,427
10	32,464	7,724,427	18,345	7,710,308
11	32,464	7,710,308	18,311	7,696,156
12	32,464	7,696,156	18,278	7,681,970

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	32,464	7,681,970	18,244	7,667,750
2	32,464	7,667,750	18,210	7,653,497
3	32,464	7,653,497	18,177	7,639,210
4	32,464	7,639,210	18,143	7,624,889
5	32,464	7,624,889	18,109	7,610,533
6	32,464	7,610,533	18,075	7,596,144
7	32,464	7,596,144	18,040	7,581,721
8	32,464	7,581,721	18,006	7,567,263
9	32,464	7,567,263	17,972	7,552,771
10	32,464	7,552,771	17,937	7,538,245
11	32,464	7,538,245	17,903	7,523,684
12	32,464	7,523,684	17,868	7,509,088

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	32,464	7,509,088	17,834	7,494,458
2	32,464	7,494,458	17,799	7,479,793
3	32,464	7,479,793	17,764	7,465,093
4	32,464	7,465,093	17,729	7,450,359
5	32,464	7,450,359	17,694	7,435,589
6	32,464	7,435,589	17,659	7,420,784
7	32,464	7,420,784	17,624	7,405,945
8	32,464	7,405,945	17,589	7,391,069
9	32,464	7,391,069	17,553	7,376,159
10	32,464	7,376,159	17,518	7,361,213
11	32,464	7,361,213	17,482	7,346,232
12	32,464	7,346,232	17,447	7,331,215

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	32,464	7,331,215	17,411	7,316,162
2	32,464	7,316,162	17,375	7,301,074
3	32,464	7,301,074	17,340	7,285,950
4	32,464	7,285,950	17,304	7,270,789
5	32,464	7,270,789	17,268	7,255,593
6	32,464	7,255,593	17,232	7,240,361
7	32,464	7,240,361	17,195	7,225,093
8	32,464	7,225,093	17,159	7,209,788
9	32,464	7,209,788	17,123	7,194,447
10	32,464	7,194,447	17,086	7,179,070
11	32,464	7,179,070	17,050	7,163,656
12	32,464	7,163,656	17,013	7,148,205

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	32,464	7,148,205	16,976	7,132,718
2	32,464	7,132,718	16,940	7,117,194
3	32,464	7,117,194	16,903	7,101,633
4	32,464	7,101,633	16,866	7,086,035
5	32,464	7,086,035	16,829	7,070,400
6	32,464	7,070,400	16,792	7,054,728
7	32,464	7,054,728	16,754	7,039,019
8	32,464	7,039,019	16,717	7,023,272
9	32,464	7,023,272	16,680	7,007,488
10	32,464	7,007,488	16,642	6,991,667
11	32,464	6,991,667	16,605	6,975,808
12	32,464	6,975,808	16,567	6,959,911

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	32,464	6,959,911	16,529	6,943,976
2	32,464	6,943,976	16,491	6,928,004
3	32,464	6,928,004	16,454	6,911,994
4	32,464	6,911,994	16,415	6,895,946
5	32,464	6,895,946	16,377	6,879,859
6	32,464	6,879,859	16,339	6,863,735
7	32,464	6,863,735	16,301	6,847,572
8	32,464	6,847,572	16,262	6,831,370
9	32,464	6,831,370	16,224	6,815,131
10	32,464	6,815,131	16,185	6,798,852
11	32,464	6,798,852	16,147	6,782,535
12	32,464	6,782,535	16,108	6,766,180

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	32,464	6,766,180	16,069	6,749,785
2	32,464	6,749,785	16,030	6,733,352
3	32,464	6,733,352	15,991	6,716,879
4	32,464	6,716,879	15,952	6,700,367
5	32,464	6,700,367	15,913	6,683,816
6	32,464	6,683,816	15,874	6,667,226
7	32,464	6,667,226	15,834	6,650,597
8	32,464	6,650,597	15,795	6,633,928
9	32,464	6,633,928	15,755	6,617,219
10	32,464	6,617,219	15,715	6,600,471
11	32,464	6,600,471	15,676	6,583,682
12	32,464	6,583,682	15,636	6,566,854

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	32,464	6,566,854	15,596	6,549,986
2	32,464	6,549,986	15,556	6,533,078
3	32,464	6,533,078	15,516	6,516,130
4	32,464	6,516,130	15,475	6,499,142
5	32,464	6,499,142	15,435	6,482,113
6	32,464	6,482,113	15,395	6,465,044
7	32,464	6,465,044	15,354	6,447,934
8	32,464	6,447,934	15,313	6,430,784
9	32,464	6,430,784	15,273	6,413,592
10	32,464	6,413,592	15,232	6,396,360
11	32,464	6,396,360	15,191	6,379,088
12	32,464	6,379,088	15,150	6,361,774

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	32,464	6,361,774	15,109	6,344,419
2	32,464	6,344,419	15,067	6,327,022
3	32,464	6,327,022	15,026	6,309,585
4	32,464	6,309,585	14,985	6,292,106
5	32,464	6,292,106	14,943	6,274,585
6	32,464	6,274,585	14,902	6,257,023
7	32,464	6,257,023	14,860	6,239,419
8	32,464	6,239,419	14,818	6,221,774
9	32,464	6,221,774	14,776	6,204,086
10	32,464	6,204,086	14,734	6,186,357
11	32,464	6,186,357	14,692	6,168,585
12	32,464	6,168,585	14,650	6,150,771

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	32,464	6,150,771	14,608	6,132,915
2	32,464	6,132,915	14,565	6,115,016
3	32,464	6,115,016	14,523	6,097,075
4	32,464	6,097,075	14,480	6,079,092
5	32,464	6,079,092	14,437	6,061,065
6	32,464	6,061,065	14,395	6,042,996
7	32,464	6,042,996	14,352	6,024,884
8	32,464	6,024,884	14,309	6,006,729
9	32,464	6,006,729	14,265	5,988,530
10	32,464	5,988,530	14,222	5,970,289
11	32,464	5,970,289	14,179	5,952,004
12	32,464	5,952,004	14,136	5,933,676

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	32,464	5,933,676	14,092	5,915,304
2	32,464	5,915,304	14,048	5,896,889
3	32,464	5,896,889	14,005	5,878,429
4	32,464	5,878,429	13,961	5,859,927
5	32,464	5,859,927	13,917	5,841,380
6	32,464	5,841,380	13,873	5,822,789
7	32,464	5,822,789	13,829	5,804,153
8	32,464	5,804,153	13,784	5,785,474
9	32,464	5,785,474	13,740	5,766,750
10	32,464	5,766,750	13,696	5,747,982
11	32,464	5,747,982	13,651	5,729,169
12	32,464	5,729,169	13,606	5,710,312

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	32,464	5,710,312	13,561	5,691,410
2	32,464	5,691,410	13,517	5,672,462
3	32,464	5,672,462	13,472	5,653,470
4	32,464	5,653,470	13,426	5,634,433
5	32,464	5,634,433	13,381	5,615,351
6	32,464	5,615,351	13,336	5,596,223
7	32,464	5,596,223	13,291	5,577,050
8	32,464	5,577,050	13,245	5,557,831
9	32,464	5,557,831	13,199	5,538,566
10	32,464	5,538,566	13,154	5,519,256
11	32,464	5,519,256	13,108	5,499,900
12	32,464	5,499,900	13,062	5,480,498

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	32,464	5,480,498	13,016	5,461,050
2	32,464	5,461,050	12,969	5,441,556
3	32,464	5,441,556	12,923	5,422,015
4	32,464	5,422,015	12,877	5,402,428
5	32,464	5,402,428	12,830	5,382,795
6	32,464	5,382,795	12,784	5,363,115
7	32,464	5,363,115	12,737	5,343,388
8	32,464	5,343,388	12,690	5,323,614
9	32,464	5,323,614	12,643	5,303,793
10	32,464	5,303,793	12,596	5,283,926
11	32,464	5,283,926	12,549	5,264,011
12	32,464	5,264,011	12,502	5,244,049

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	32,464	5,244,049	12,454	5,224,039
2	32,464	5,224,039	12,407	5,203,982
3	32,464	5,203,982	12,359	5,183,877
4	32,464	5,183,877	12,311	5,163,724
5	32,464	5,163,724	12,263	5,143,524
6	32,464	5,143,524	12,215	5,123,276
7	32,464	5,123,276	12,167	5,102,979
8	32,464	5,102,979	12,119	5,082,635
9	32,464	5,082,635	12,071	5,062,242
10	32,464	5,062,242	12,022	5,041,800
11	32,464	5,041,800	11,974	5,021,310
12	32,464	5,021,310	11,925	5,000,771

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	32,464	5,000,771	11,876	4,980,184
2	32,464	4,980,184	11,827	4,959,548
3	32,464	4,959,548	11,778	4,938,862
4	32,464	4,938,862	11,729	4,918,128
5	32,464	4,918,128	11,680	4,897,344
6	32,464	4,897,344	11,631	4,876,511
7	32,464	4,876,511	11,581	4,855,629
8	32,464	4,855,629	11,532	4,834,696
9	32,464	4,834,696	11,482	4,813,715
10	32,464	4,813,715	11,432	4,792,683
11	32,464	4,792,683	11,382	4,771,601
12	32,464	4,771,601	11,332	4,750,470

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	32,464	4,750,470	11,282	4,729,288
2	32,464	4,729,288	11,232	4,708,056
3	32,464	4,708,056	11,181	4,686,773
4	32,464	4,686,773	11,131	4,665,440
5	32,464	4,665,440	11,080	4,644,056
6	32,464	4,644,056	11,029	4,622,621
7	32,464	4,622,621	10,978	4,601,136
8	32,464	4,601,136	10,927	4,579,599
9	32,464	4,579,599	10,876	4,558,012
10	32,464	4,558,012	10,825	4,536,373
11	32,464	4,536,373	10,773	4,514,682
12	32,464	4,514,682	10,722	4,492,940

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	32,464	4,492,940	10,670	4,471,147
2	32,464	4,471,147	10,618	4,449,301
3	32,464	4,449,301	10,567	4,427,404
4	32,464	4,427,404	10,515	4,405,455
5	32,464	4,405,455	10,462	4,383,454
6	32,464	4,383,454	10,410	4,361,400
7	32,464	4,361,400	10,358	4,339,294
8	32,464	4,339,294	10,305	4,317,136
9	32,464	4,317,136	10,253	4,294,925
10	32,464	4,294,925	10,200	4,272,661
11	32,464	4,272,661	10,147	4,250,344
12	32,464	4,250,344	10,094	4,227,975

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	32,464	4,227,975	10,041	4,205,552
2	32,464	4,205,552	9,988	4,183,076
3	32,464	4,183,076	9,934	4,160,546
4	32,464	4,160,546	9,881	4,137,963
5	32,464	4,137,963	9,827	4,115,327
6	32,464	4,115,327	9,773	4,092,636
7	32,464	4,092,636	9,720	4,069,892
8	32,464	4,069,892	9,665	4,047,094
9	32,464	4,047,094	9,611	4,024,242
10	32,464	4,024,242	9,557	4,001,335
11	32,464	4,001,335	9,503	3,978,374
12	32,464	3,978,374	9,448	3,955,358

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	32,464	3,955,358	9,393	3,932,288
2	32,464	3,932,288	9,339	3,909,163
3	32,464	3,909,163	9,284	3,885,983
4	32,464	3,885,983	9,229	3,862,748
5	32,464	3,862,748	9,174	3,839,458
6	32,464	3,839,458	9,118	3,816,112
7	32,464	3,816,112	9,063	3,792,711
8	32,464	3,792,711	9,007	3,769,255
9	32,464	3,769,255	8,951	3,745,742
10	32,464	3,745,742	8,896	3,722,174
11	32,464	3,722,174	8,840	3,698,550
12	32,464	3,698,550	8,784	3,674,870

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	32,464	3,674,870	8,727	3,651,133
2	32,464	3,651,133	8,671	3,627,341
3	32,464	3,627,341	8,614	3,603,491
4	32,464	3,603,491	8,558	3,579,585
5	32,464	3,579,585	8,501	3,555,623
6	32,464	3,555,623	8,444	3,531,603
7	32,464	3,531,603	8,387	3,507,526
8	32,464	3,507,526	8,330	3,483,392
9	32,464	3,483,392	8,273	3,459,201
10	32,464	3,459,201	8,215	3,434,952
11	32,464	3,434,952	8,158	3,410,646
12	32,464	3,410,646	8,100	3,386,282

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	32,464	3,386,282	8,042	3,361,860
2	32,464	3,361,860	7,984	3,337,381
3	32,464	3,337,381	7,926	3,312,843
4	32,464	3,312,843	7,868	3,288,246
5	32,464	3,288,246	7,809	3,263,592
6	32,464	3,263,592	7,751	3,238,878
7	32,464	3,238,878	7,692	3,214,107
8	32,464	3,214,107	7,633	3,189,276
9	32,464	3,189,276	7,574	3,164,386
10	32,464	3,164,386	7,515	3,139,437
11	32,464	3,139,437	7,456	3,114,429
12	32,464	3,114,429	7,396	3,089,362

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	32,464	3,089,362	7,337	3,064,235
2	32,464	3,064,235	7,277	3,039,048
3	32,464	3,039,048	7,217	3,013,801
4	32,464	3,013,801	7,157	2,988,495
5	32,464	2,988,495	7,097	2,963,128
6	32,464	2,963,128	7,037	2,937,702
7	32,464	2,937,702	6,977	2,912,214
8	32,464	2,912,214	6,916	2,886,667
9	32,464	2,886,667	6,855	2,861,058
10	32,464	2,861,058	6,795	2,835,389
11	32,464	2,835,389	6,734	2,809,659
12	32,464	2,809,659	6,672	2,783,867

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	32,464	2,783,867	6,611	2,758,015
2	32,464	2,758,015	6,550	2,732,101
3	32,464	2,732,101	6,488	2,706,125
4	32,464	2,706,125	6,427	2,680,088
5	32,464	2,680,088	6,365	2,653,989
6	32,464	2,653,989	6,303	2,627,828
7	32,464	2,627,828	6,241	2,601,605
8	32,464	2,601,605	6,178	2,575,320
9	32,464	2,575,320	6,116	2,548,972
10	32,464	2,548,972	6,053	2,522,561
11	32,464	2,522,561	5,991	2,496,088
12	32,464	2,496,088	5,928	2,469,552

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	32,464	2,469,552	5,865	2,442,953
2	32,464	2,442,953	5,802	2,416,291
3	32,464	2,416,291	5,738	2,389,565
4	32,464	2,389,565	5,675	2,362,776
5	32,464	2,362,776	5,611	2,335,923
6	32,464	2,335,923	5,547	2,309,007
7	32,464	2,309,007	5,483	2,282,027
8	32,464	2,282,027	5,419	2,254,982
9	32,464	2,254,982	5,355	2,227,874
10	32,464	2,227,874	5,291	2,200,700
11	32,464	2,200,700	5,226	2,173,463
12	32,464	2,173,463	5,161	2,146,161

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	32,464	2,146,161	5,097	2,118,793
2	32,464	2,118,793	5,032	2,091,361
3	32,464	2,091,361	4,966	2,063,864
4	32,464	2,063,864	4,901	2,036,301
5	32,464	2,036,301	4,836	2,008,673
6	32,464	2,008,673	4,770	1,980,980
7	32,464	1,980,980	4,704	1,953,220
8	32,464	1,953,220	4,638	1,925,395
9	32,464	1,925,395	4,572	1,897,504
10	32,464	1,897,504	4,506	1,869,546
11	32,464	1,869,546	4,440	1,841,522
12	32,464	1,841,522	4,373	1,813,431

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	32,464	1,813,431	4,306	1,785,274
2	32,464	1,785,274	4,240	1,757,050
3	32,464	1,757,050	4,172	1,728,758
4	32,464	1,728,758	4,105	1,700,400
5	32,464	1,700,400	4,038	1,671,974
6	32,464	1,671,974	3,970	1,643,481
7	32,464	1,643,481	3,903	1,614,920
8	32,464	1,614,920	3,835	1,586,291
9	32,464	1,586,291	3,767	1,557,594
10	32,464	1,557,594	3,699	1,528,829
11	32,464	1,528,829	3,630	1,499,996
12	32,464	1,499,996	3,562	1,471,094

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	32,464	1,471,094	3,493	1,442,124
2	32,464	1,442,124	3,425	1,413,085
3	32,464	1,413,085	3,356	1,383,976
4	32,464	1,383,976	3,286	1,354,799
5	32,464	1,354,799	3,217	1,325,552
6	32,464	1,325,552	3,148	1,296,236
7	32,464	1,296,236	3,078	1,266,851
8	32,464	1,266,851	3,008	1,237,395
9	32,464	1,237,395	2,938	1,207,870
10	32,464	1,207,870	2,868	1,178,274
11	32,464	1,178,274	2,798	1,148,608
12	32,464	1,148,608	2,727	1,118,872

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	32,464	1,118,872	2,657	1,089,065
2	32,464	1,089,065	2,586	1,059,187
3	32,464	1,059,187	2,515	1,029,239
4	32,464	1,029,239	2,444	999,219
5	32,464	999,219	2,373	969,128
6	32,464	969,128	2,301	938,965
7	32,464	938,965	2,230	908,731
8	32,464	908,731	2,158	878,425
9	32,464	878,425	2,086	848,047
10	32,464	848,047	2,014	817,597
11	32,464	817,597	1,941	787,074
12	32,464	787,074	1,869	756,479

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	32,464	756,479	1,796	725,812
2	32,464	725,812	1,723	695,071
3	32,464	695,071	1,650	664,258
4	32,464	664,258	1,577	633,371
5	32,464	633,371	1,504	602,411
6	32,464	602,411	1,430	571,378
7	32,464	571,378	1,357	540,270
8	32,464	540,270	1,283	509,089
9	32,464	509,089	1,209	477,834
10	32,464	477,834	1,134	446,505
11	32,464	446,505	1,060	415,101
12	32,464	415,101	985	383,623

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	32,464	383,623	911	352,069
2	32,464	352,069	836	320,441
3	32,464	320,441	761	288,738
4	32,464	288,738	685	256,960
5	32,464	256,960	610	225,106
6	32,464	225,106	534	193,176
7	32,464	193,176	458	161,171
8	32,464	161,171	382	129,089
9	32,464	129,089	306	96,931
10	32,464	96,931	230	64,697
11	32,464	64,697	153	32,387
12	32,464	32,387	76	1

Bridget Kambari

Branch Manager

UAE > Dubai > The Oasis > Palmiera

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

Corner Villa On The Lagoon | Big Plot |

Preferences

Quick Menu

Contact Us

RERA No. 1238