● Premium 1 Bedroom waterfront apartments
● A mediterranean lifestyle
● Private terraces and Infinity swimming pools
● 190 Berth Marina and Yacht Club
● Built-Up Area: 797 square feet
● World Class Amenities
● 5% Booking
● 35% During Construction
● 60% on Handover
* This calculation is based on 25% down-payment and at an average interest rate of 3.24%
Loan amount
Estimated monthly payment
Monthly Principal
Monthly Interest
Cumulative Interest
Total of all payments
Loan Period(in month)
Principal
Interest
Month # | Starting Balance | Monthly Payment | Principal | Interest | Ending Balance |
---|---|---|---|---|---|
1 | 12,962,500 | 12,962 | 12,962 | 12,962 | 12,962 |
2 | 12,962,500 | 12,962 | 12,962 | 12,962 | 12,962 |
3 | 12,962,500 | 12,962 | 12,962 | 12,962 | 12,962 |
3 | 12,962,500 | 12,962 | 12,962 | 12,962 | 12,962 |
3 | 12,962,500 | 12,962 | 12,962 | 12,962 | 12,962 |
3 | 12,962,500 | 12,962 | 12,962 | 12,962 | 12,962 |
3 | 12,962,500 | 12,962 | 12,962 | 12,962 | 12,962 |
3 | 12,962,500 | 12,962 | 12,962 | 12,962 | 12,962 |
Monthly Payment Breakdown
When you call the agent please share the
reference number #DP-S-37401