Overview

Property Details

Mortgage Calculator

UAE > Dubai > Town Square > Hayat Boulevard

Heyat Bouelvard 2A

[LN001125]

AED520,000

For Sale

Ready

321 ft²

Overview

Sherwoods International Properties is pleased to offer this impeccably maintained studio apartment located in Hayat Boulevard 2, nestled within the vibrant and bustling community of Nshama Townsquare. Hayat Boulevard consists of four separate buildings, each with its own gym and swimming pools. They are a short walking distance from Spinney’s, Carrefour, local restaurants and cafes. Features include: * Spacious Layout * Balcony with Boulevard View * Modern Finish * Parking Space Shared Amenities: * Swimming Pool * Kids Pool & Play Area * Gym & Female Only Gym Company name: Sherwoods Properties RERA ORN: 1238 Primary email: info@sherwoodsproperty.com Website: http://www.sherwoodsproperty.com Company Profile: Sherwoods Properties, established since 1984 and in the UAE since 1989. We offer a one stop shop for all your property, investment and financial needs. Our brand enjoys strong international recognition with offices in Dubai and London and an extensive database of worldwide associates.

Property Details

Property ID
LN001125
Property Type
Apartment
Property Status
For Sale
Year Built
2019

Mortgage Calculator

SCHEDULE

# Month	Payment	Principle	Interest	Balance
YEAR 1
1	1,075	260,000	617	259,542
2	1,075	259,542	616	259,083
3	1,075	259,083	615	258,623
4	1,075	258,623	614	258,162
5	1,075	258,162	613	257,700
6	1,075	257,700	612	257,237
7	1,075	257,237	610	256,772
8	1,075	256,772	609	256,307
9	1,075	256,307	608	255,840
10	1,075	255,840	607	255,373
11	1,075	255,373	606	254,904
12	1,075	254,904	605	254,434

# Month	Payment	Principle	Interest	Balance
YEAR 2
1	1,075	254,434	604	253,963
2	1,075	253,963	603	253,491
3	1,075	253,491	602	253,018
4	1,075	253,018	600	252,544
5	1,075	252,544	599	252,068
6	1,075	252,068	598	251,592
7	1,075	251,592	597	251,114
8	1,075	251,114	596	250,635
9	1,075	250,635	595	250,155
10	1,075	250,155	594	249,674
11	1,075	249,674	592	249,192
12	1,075	249,192	591	248,708

# Month	Payment	Principle	Interest	Balance
YEAR 3
1	1,075	248,708	590	248,224
2	1,075	248,224	589	247,738
3	1,075	247,738	588	247,251
4	1,075	247,251	587	246,763
5	1,075	246,763	586	246,274
6	1,075	246,274	584	245,783
7	1,075	245,783	583	245,292
8	1,075	245,292	582	244,799
9	1,075	244,799	581	244,305
10	1,075	244,305	580	243,810
11	1,075	243,810	579	243,314
12	1,075	243,314	577	242,817

# Month	Payment	Principle	Interest	Balance
YEAR 4
1	1,075	242,817	576	242,318
2	1,075	242,318	575	241,819
3	1,075	241,819	574	241,318
4	1,075	241,318	573	240,815
5	1,075	240,815	571	240,312
6	1,075	240,312	570	239,808
7	1,075	239,808	569	239,302
8	1,075	239,302	568	238,795
9	1,075	238,795	567	238,287
10	1,075	238,287	565	237,778
11	1,075	237,778	564	237,267
12	1,075	237,267	563	236,755

# Month	Payment	Principle	Interest	Balance
YEAR 5
1	1,075	236,755	562	236,242
2	1,075	236,242	561	235,728
3	1,075	235,728	559	235,213
4	1,075	235,213	558	234,696
5	1,075	234,696	557	234,178
6	1,075	234,178	556	233,659
7	1,075	233,659	554	233,139
8	1,075	233,139	553	232,617
9	1,075	232,617	552	232,095
10	1,075	232,095	551	231,571
11	1,075	231,571	549	231,045
12	1,075	231,045	548	230,519

# Month	Payment	Principle	Interest	Balance
YEAR 6
1	1,075	230,519	547	229,991
2	1,075	229,991	546	229,462
3	1,075	229,462	544	228,932
4	1,075	228,932	543	228,400
5	1,075	228,400	542	227,867
6	1,075	227,867	541	227,333
7	1,075	227,333	539	226,798
8	1,075	226,798	538	226,261
9	1,075	226,261	537	225,724
10	1,075	225,724	536	225,184
11	1,075	225,184	534	224,644
12	1,075	224,644	533	224,102

# Month	Payment	Principle	Interest	Balance
YEAR 7
1	1,075	224,102	532	223,559
2	1,075	223,559	530	223,015
3	1,075	223,015	529	222,469
4	1,075	222,469	528	221,923
5	1,075	221,923	527	221,374
6	1,075	221,374	525	220,825
7	1,075	220,825	524	220,274
8	1,075	220,274	523	219,722
9	1,075	219,722	521	219,169
10	1,075	219,169	520	218,614
11	1,075	218,614	519	218,058
12	1,075	218,058	517	217,500

# Month	Payment	Principle	Interest	Balance
YEAR 8
1	1,075	217,500	516	216,942
2	1,075	216,942	515	216,382
3	1,075	216,382	513	215,820
4	1,075	215,820	512	215,258
5	1,075	215,258	511	214,694
6	1,075	214,694	509	214,128
7	1,075	214,128	508	213,562
8	1,075	213,562	507	212,994
9	1,075	212,994	505	212,424
10	1,075	212,424	504	211,853
11	1,075	211,853	503	211,281
12	1,075	211,281	501	210,708

# Month	Payment	Principle	Interest	Balance
YEAR 9
1	1,075	210,708	500	210,133
2	1,075	210,133	499	209,557
3	1,075	209,557	497	208,979
4	1,075	208,979	496	208,400
5	1,075	208,400	494	207,820
6	1,075	207,820	493	207,239
7	1,075	207,239	492	206,655
8	1,075	206,655	490	206,071
9	1,075	206,071	489	205,485
10	1,075	205,485	488	204,898
11	1,075	204,898	486	204,309
12	1,075	204,309	485	203,719

# Month	Payment	Principle	Interest	Balance
YEAR 10
1	1,075	203,719	483	203,128
2	1,075	203,128	482	202,535
3	1,075	202,535	481	201,941
4	1,075	201,941	479	201,345
5	1,075	201,345	478	200,748
6	1,075	200,748	476	200,150
7	1,075	200,150	475	199,550
8	1,075	199,550	473	198,948
9	1,075	198,948	472	198,346
10	1,075	198,346	471	197,742
11	1,075	197,742	469	197,136
12	1,075	197,136	468	196,529

# Month	Payment	Principle	Interest	Balance
YEAR 11
1	1,075	196,529	466	195,920
2	1,075	195,920	465	195,310
3	1,075	195,310	463	194,699
4	1,075	194,699	462	194,086
5	1,075	194,086	460	193,472
6	1,075	193,472	459	192,856
7	1,075	192,856	458	192,239
8	1,075	192,239	456	191,620
9	1,075	191,620	455	191,000
10	1,075	191,000	453	190,379
11	1,075	190,379	452	189,755
12	1,075	189,755	450	189,131

# Month	Payment	Principle	Interest	Balance
YEAR 12
1	1,075	189,131	449	188,505
2	1,075	188,505	447	187,877
3	1,075	187,877	446	187,248
4	1,075	187,248	444	186,618
5	1,075	186,618	443	185,986
6	1,075	185,986	441	185,352
7	1,075	185,352	440	184,717
8	1,075	184,717	438	184,081
9	1,075	184,081	437	183,442
10	1,075	183,442	435	182,803
11	1,075	182,803	434	182,162
12	1,075	182,162	432	181,519

# Month	Payment	Principle	Interest	Balance
YEAR 13
1	1,075	181,519	431	180,875
2	1,075	180,875	429	180,229
3	1,075	180,229	428	179,582
4	1,075	179,582	426	178,933
5	1,075	178,933	424	178,283
6	1,075	178,283	423	177,631
7	1,075	177,631	421	176,978
8	1,075	176,978	420	176,323
9	1,075	176,323	418	175,667
10	1,075	175,667	417	175,009
11	1,075	175,009	415	174,349
12	1,075	174,349	414	173,688

# Month	Payment	Principle	Interest	Balance
YEAR 14
1	1,075	173,688	412	173,025
2	1,075	173,025	410	172,361
3	1,075	172,361	409	171,695
4	1,075	171,695	407	171,027
5	1,075	171,027	406	170,358
6	1,075	170,358	404	169,688
7	1,075	169,688	403	169,015
8	1,075	169,015	401	168,342
9	1,075	168,342	399	167,666
10	1,075	167,666	398	166,989
11	1,075	166,989	396	166,310
12	1,075	166,310	394	165,630

# Month	Payment	Principle	Interest	Balance
YEAR 15
1	1,075	165,630	393	164,948
2	1,075	164,948	391	164,265
3	1,075	164,265	390	163,580
4	1,075	163,580	388	162,893
5	1,075	162,893	386	162,205
6	1,075	162,205	385	161,515
7	1,075	161,515	383	160,823
8	1,075	160,823	381	160,130
9	1,075	160,130	380	159,435
10	1,075	159,435	378	158,738
11	1,075	158,738	377	158,040
12	1,075	158,040	375	157,340

# Month	Payment	Principle	Interest	Balance
YEAR 16
1	1,075	157,340	373	156,638
2	1,075	156,638	372	155,935
3	1,075	155,935	370	155,230
4	1,075	155,230	368	154,524
5	1,075	154,524	366	153,815
6	1,075	153,815	365	153,105
7	1,075	153,105	363	152,394
8	1,075	152,394	361	151,681
9	1,075	151,681	360	150,966
10	1,075	150,966	358	150,249
11	1,075	150,249	356	149,530
12	1,075	149,530	355	148,810

# Month	Payment	Principle	Interest	Balance
YEAR 17
1	1,075	148,810	353	148,088
2	1,075	148,088	351	147,365
3	1,075	147,365	349	146,640
4	1,075	146,640	348	145,913
5	1,075	145,913	346	145,184
6	1,075	145,184	344	144,454
7	1,075	144,454	343	143,721
8	1,075	143,721	341	142,987
9	1,075	142,987	339	142,252
10	1,075	142,252	337	141,514
11	1,075	141,514	336	140,775
12	1,075	140,775	334	140,034

# Month	Payment	Principle	Interest	Balance
YEAR 18
1	1,075	140,034	332	139,292
2	1,075	139,292	330	138,547
3	1,075	138,547	329	137,801
4	1,075	137,801	327	137,053
5	1,075	137,053	325	136,303
6	1,075	136,303	323	135,552
7	1,075	135,552	321	134,798
8	1,075	134,798	320	134,043
9	1,075	134,043	318	133,286
10	1,075	133,286	316	132,528
11	1,075	132,528	314	131,767
12	1,075	131,767	312	131,005

# Month	Payment	Principle	Interest	Balance
YEAR 19
1	1,075	131,005	311	130,241
2	1,075	130,241	309	129,475
3	1,075	129,475	307	128,707
4	1,075	128,707	305	127,938
5	1,075	127,938	303	127,166
6	1,075	127,166	302	126,393
7	1,075	126,393	300	125,618
8	1,075	125,618	298	124,841
9	1,075	124,841	296	124,062
10	1,075	124,062	294	123,282
11	1,075	123,282	292	122,499
12	1,075	122,499	290	121,715

# Month	Payment	Principle	Interest	Balance
YEAR 20
1	1,075	121,715	289	120,929
2	1,075	120,929	287	120,141
3	1,075	120,141	285	119,351
4	1,075	119,351	283	118,559
5	1,075	118,559	281	117,765
6	1,075	117,765	279	116,970
7	1,075	116,970	277	116,172
8	1,075	116,172	275	115,373
9	1,075	115,373	274	114,572
10	1,075	114,572	272	113,769
11	1,075	113,769	270	112,964
12	1,075	112,964	268	112,157

# Month	Payment	Principle	Interest	Balance
YEAR 21
1	1,075	112,157	266	111,348
2	1,075	111,348	264	110,537
3	1,075	110,537	262	109,724
4	1,075	109,724	260	108,910
5	1,075	108,910	258	108,093
6	1,075	108,093	256	107,274
7	1,075	107,274	254	106,454
8	1,075	106,454	252	105,632
9	1,075	105,632	250	104,807
10	1,075	104,807	248	103,981
11	1,075	103,981	246	103,153
12	1,075	103,153	244	102,322

# Month	Payment	Principle	Interest	Balance
YEAR 22
1	1,075	102,322	243	101,490
2	1,075	101,490	241	100,656
3	1,075	100,656	239	99,820
4	1,075	99,820	237	98,982
5	1,075	98,982	235	98,141
6	1,075	98,141	233	97,299
7	1,075	97,299	231	96,455
8	1,075	96,455	229	95,609
9	1,075	95,609	227	94,761
10	1,075	94,761	225	93,910
11	1,075	93,910	223	93,058
12	1,075	93,058	221	92,204

# Month	Payment	Principle	Interest	Balance
YEAR 23
1	1,075	92,204	218	91,348
2	1,075	91,348	216	90,489
3	1,075	90,489	214	89,629
4	1,075	89,629	212	88,767
5	1,075	88,767	210	87,902
6	1,075	87,902	208	87,036
7	1,075	87,036	206	86,167
8	1,075	86,167	204	85,297
9	1,075	85,297	202	84,424
10	1,075	84,424	200	83,549
11	1,075	83,549	198	82,672
12	1,075	82,672	196	81,794

# Month	Payment	Principle	Interest	Balance
YEAR 24
1	1,075	81,794	194	80,913
2	1,075	80,913	192	80,030
3	1,075	80,030	190	79,144
4	1,075	79,144	187	78,257
5	1,075	78,257	185	77,368
6	1,075	77,368	183	76,476
7	1,075	76,476	181	75,583
8	1,075	75,583	179	74,687
9	1,075	74,687	177	73,789
10	1,075	73,789	175	72,889
11	1,075	72,889	173	71,987
12	1,075	71,987	170	71,083

# Month	Payment	Principle	Interest	Balance
YEAR 25
1	1,075	71,083	168	70,176
2	1,075	70,176	166	69,268
3	1,075	69,268	164	68,357
4	1,075	68,357	162	67,444
5	1,075	67,444	160	66,529
6	1,075	66,529	158	65,612
7	1,075	65,612	155	64,692
8	1,075	64,692	153	63,771
9	1,075	63,771	151	62,847
10	1,075	62,847	149	61,921
11	1,075	61,921	147	60,993
12	1,075	60,993	144	60,062

# Month	Payment	Principle	Interest	Balance
YEAR 26
1	1,075	60,062	142	59,130
2	1,075	59,130	140	58,195
3	1,075	58,195	138	57,258
4	1,075	57,258	135	56,318
5	1,075	56,318	133	55,377
6	1,075	55,377	131	54,433
7	1,075	54,433	129	53,487
8	1,075	53,487	127	52,539
9	1,075	52,539	124	51,589
10	1,075	51,589	122	50,636
11	1,075	50,636	120	49,681
12	1,075	49,681	117	48,724

# Month	Payment	Principle	Interest	Balance
YEAR 27
1	1,075	48,724	115	47,764
2	1,075	47,764	113	46,802
3	1,075	46,802	111	45,838
4	1,075	45,838	108	44,872
5	1,075	44,872	106	43,903
6	1,075	43,903	104	42,932
7	1,075	42,932	101	41,959
8	1,075	41,959	99	40,983
9	1,075	40,983	97	40,005
10	1,075	40,005	95	39,025
11	1,075	39,025	92	38,043
12	1,075	38,043	90	37,058

# Month	Payment	Principle	Interest	Balance
YEAR 28
1	1,075	37,058	88	36,070
2	1,075	36,070	85	35,081
3	1,075	35,081	83	34,089
4	1,075	34,089	80	33,095
5	1,075	33,095	78	32,098
6	1,075	32,098	76	31,099
7	1,075	31,099	73	30,098
8	1,075	30,098	71	29,094
9	1,075	29,094	69	28,088
10	1,075	28,088	66	27,079
11	1,075	27,079	64	26,068
12	1,075	26,068	61	25,055

# Month	Payment	Principle	Interest	Balance
YEAR 29
1	1,075	25,055	59	24,039
2	1,075	24,039	57	23,021
3	1,075	23,021	54	22,000
4	1,075	22,000	52	20,977
5	1,075	20,977	49	19,952
6	1,075	19,952	47	18,924
7	1,075	18,924	44	17,894
8	1,075	17,894	42	16,861
9	1,075	16,861	40	15,826
10	1,075	15,826	37	14,788
11	1,075	14,788	35	13,748
12	1,075	13,748	32	12,705

# Month	Payment	Principle	Interest	Balance
YEAR 30
1	1,075	12,705	30	11,660
2	1,075	11,660	27	10,613
3	1,075	10,613	25	9,563
4	1,075	9,563	22	8,510
5	1,075	8,510	20	7,455
6	1,075	7,455	17	6,398
7	1,075	6,398	15	5,338
8	1,075	5,338	12	4,275
9	1,075	4,275	10	3,210
10	1,075	3,210	7	2,142
11	1,075	2,142	5	1,072
12	1,075	1,072	2	3

Aquib Farooq

Relationship Manager

Hayat Boulevard 2A

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

Heyat Bouelvard 2A

Preferences

Quick Menu

Contact Us

RERA No. 1238