Ellington Cove Features
Ellington Group

Ellington Cove Apartments - Mortgage

Unit TypeApartments

1, 2 & 3 Bedrooms

Size Size

800 to 2,418 sq. ft.

Ellington CoveAnticipated Handover - Q2 - 2028 Handover

Q2 - 2028

Call Us

Mortgage Calculator

100000
AED 1,000
1
4.00
240

Monthly EMI: AED 599

BREAKUP OF TOTAL PAYMENT

Principal
:
AED 99,000
Interest Payable
:
AED 44,980.93
Total Amount Payable
:
AED 143,980

Payment Breakdown

Principal
AED 99,000
Interest
AED 44,980.93
Monthly Payment
AED 599
Loan Amount
AED 99,000

Down payment
AED 1,000
Total Extra
AED 14,540

Required Upfront
AED 15,540
Broker commission
AED 2,000
Dubai land department fee
AED 4,540
Mortgage Registration
AED 257.5
Mortgage processing
AED 742.5
Registration fee
AED 4,000
Valuation
AED 3,000

Monthly Breakdown of EMI

Inst NoOpening BalanceEMIInterestPrincipleClosing Balance
1AED 99,000AED 599AED 330AED 269AED 98,730
2AED 98,730AED 599AED 329AED 270AED 98,459
3AED 98,459AED 599AED 328AED 271AED 98,187
4AED 98,188AED 599AED 327AED 272AED 97,914
5AED 97,915AED 599AED 326AED 273AED 97,641
6AED 97,641AED 599AED 325AED 274AED 97,366
7AED 97,367AED 599AED 324AED 275AED 97,091
8AED 97,092AED 599AED 323AED 276AED 96,815
9AED 96,815AED 599AED 322AED 277AED 96,538
10AED 96,538AED 599AED 321AED 278AED 96,259
11AED 96,260AED 599AED 320AED 279AED 95,980
12AED 95,981AED 599AED 319AED 279AED 95,700
13AED 95,701AED 599AED 319AED 280AED 95,419
14AED 95,420AED 599AED 318AED 281AED 95,138
15AED 95,138AED 599AED 317AED 282AED 94,855
16AED 94,855AED 599AED 316AED 283AED 94,571
17AED 94,572AED 599AED 315AED 284AED 94,286
18AED 94,287AED 599AED 314AED 285AED 94,001
19AED 94,001AED 599AED 313AED 286AED 93,714
20AED 93,715AED 599AED 312AED 287AED 93,427
21AED 93,427AED 599AED 311AED 288AED 93,138
22AED 93,139AED 599AED 310AED 289AED 92,849
23AED 92,849AED 599AED 309AED 290AED 92,558
24AED 92,559AED 599AED 308AED 291AED 92,267
25AED 92,267AED 599AED 307AED 292AED 91,975
26AED 91,975AED 599AED 306AED 293AED 91,681
27AED 91,682AED 599AED 305AED 294AED 91,387
28AED 91,387AED 599AED 304AED 295AED 91,092
29AED 91,092AED 599AED 303AED 296AED 90,795
30AED 90,796AED 599AED 302AED 297AED 90,498
31AED 90,499AED 599AED 301AED 298AED 90,200
32AED 90,200AED 599AED 300AED 299AED 89,901
33AED 89,901AED 599AED 299AED 300AED 89,600
34AED 89,601AED 599AED 298AED 301AED 89,299
35AED 89,300AED 599AED 297AED 302AED 88,997
36AED 88,997AED 599AED 296AED 303AED 88,694
37AED 88,694AED 599AED 295AED 304AED 88,389
38AED 88,390AED 599AED 294AED 305AED 88,084
39AED 88,084AED 599AED 293AED 306AED 87,778
40AED 87,778AED 599AED 292AED 307AED 87,470
41AED 87,471AED 599AED 291AED 308AED 87,162
42AED 87,162AED 599AED 290AED 309AED 86,853
43AED 86,853AED 599AED 289AED 310AED 86,542
44AED 86,543AED 599AED 288AED 311AED 86,231
45AED 86,231AED 599AED 287AED 312AED 85,918
46AED 85,919AED 599AED 286AED 313AED 85,605
47AED 85,605AED 599AED 285AED 314AED 85,290
48AED 85,291AED 599AED 284AED 315AED 84,975
49AED 84,975AED 599AED 283AED 316AED 84,658
50AED 84,658AED 599AED 282AED 317AED 84,340
51AED 84,341AED 599AED 281AED 318AED 84,021
52AED 84,022AED 599AED 280AED 319AED 83,702
53AED 83,702AED 599AED 279AED 320AED 83,381
54AED 83,381AED 599AED 277AED 321AED 83,059
55AED 83,059AED 599AED 276AED 323AED 82,736
56AED 82,736AED 599AED 275AED 324AED 82,411
57AED 82,412AED 599AED 274AED 325AED 82,086
58AED 82,087AED 599AED 273AED 326AED 81,760
59AED 81,760AED 599AED 272AED 327AED 81,433
60AED 81,433AED 599AED 271AED 328AED 81,104
61AED 81,105AED 599AED 270AED 329AED 80,775
62AED 80,775AED 599AED 269AED 330AED 80,444
63AED 80,444AED 599AED 268AED 331AED 80,112
64AED 80,113AED 599AED 267AED 332AED 79,779
65AED 79,780AED 599AED 265AED 333AED 79,445
66AED 79,446AED 599AED 264AED 335AED 79,110
67AED 79,111AED 599AED 263AED 336AED 78,774
68AED 78,774AED 599AED 262AED 337AED 78,437
69AED 78,437AED 599AED 261AED 338AED 78,098
70AED 78,099AED 599AED 260AED 339AED 77,758
71AED 77,759AED 599AED 259AED 340AED 77,418
72AED 77,418AED 599AED 258AED 341AED 77,076
73AED 77,076AED 599AED 256AED 342AED 76,733
74AED 76,733AED 599AED 255AED 344AED 76,389
75AED 76,389AED 599AED 254AED 345AED 76,043
76AED 76,044AED 599AED 253AED 346AED 75,697
77AED 75,698AED 599AED 252AED 347AED 75,349
78AED 75,350AED 599AED 251AED 348AED 75,001
79AED 75,001AED 599AED 250AED 349AED 74,651
80AED 74,651AED 599AED 248AED 351AED 74,300
81AED 74,300AED 599AED 247AED 352AED 73,947
82AED 73,948AED 599AED 246AED 353AED 73,594
83AED 73,595AED 599AED 245AED 354AED 73,239
84AED 73,240AED 599AED 244AED 355AED 72,884
85AED 72,884AED 599AED 242AED 356AED 72,527
86AED 72,527AED 599AED 241AED 358AED 72,168
87AED 72,169AED 599AED 240AED 359AED 71,809
88AED 71,810AED 599AED 239AED 360AED 71,449
89AED 71,449AED 599AED 238AED 361AED 71,087
90AED 71,087AED 599AED 236AED 362AED 70,724
91AED 70,724AED 599AED 235AED 364AED 70,360
92AED 70,360AED 599AED 234AED 365AED 69,994
93AED 69,995AED 599AED 233AED 366AED 69,628
94AED 69,628AED 599AED 232AED 367AED 69,260
95AED 69,260AED 599AED 230AED 369AED 68,891
96AED 68,891AED 599AED 229AED 370AED 68,521
97AED 68,521AED 599AED 228AED 371AED 68,149
98AED 68,150AED 599AED 227AED 372AED 67,776
99AED 67,777AED 599AED 225AED 373AED 67,402
100AED 67,403AED 599AED 224AED 375AED 67,027
101AED 67,028AED 599AED 223AED 376AED 66,651
102AED 66,651AED 599AED 222AED 377AED 66,273
103AED 66,273AED 599AED 220AED 379AED 65,894
104AED 65,894AED 599AED 219AED 380AED 65,513
105AED 65,514AED 599AED 218AED 381AED 65,132
106AED 65,132AED 599AED 217AED 382AED 64,749
107AED 64,750AED 599AED 215AED 384AED 64,365
108AED 64,366AED 599AED 214AED 385AED 63,980
109AED 63,980AED 599AED 213AED 386AED 63,593
110AED 63,594AED 599AED 211AED 387AED 63,205
111AED 63,206AED 599AED 210AED 389AED 62,816
112AED 62,816AED 599AED 209AED 390AED 62,425
113AED 62,426AED 599AED 208AED 391AED 62,033
114AED 62,034AED 599AED 206AED 393AED 61,640
115AED 61,641AED 599AED 205AED 394AED 61,246
116AED 61,246AED 599AED 204AED 395AED 60,850
117AED 60,851AED 599AED 202AED 397AED 60,453
118AED 60,454AED 599AED 201AED 398AED 60,055
119AED 60,055AED 599AED 200AED 399AED 59,655
120AED 59,655AED 599AED 198AED 401AED 59,254
121AED 59,254AED 599AED 197AED 402AED 58,851
122AED 58,852AED 599AED 196AED 403AED 58,448
123AED 58,448AED 599AED 194AED 405AED 58,043
124AED 58,043AED 599AED 193AED 406AED 57,636
125AED 57,637AED 599AED 192AED 407AED 57,228
126AED 57,229AED 599AED 190AED 409AED 56,819
127AED 56,820AED 599AED 189AED 410AED 56,409
128AED 56,409AED 599AED 188AED 411AED 55,997
129AED 55,997AED 599AED 186AED 413AED 55,584
130AED 55,584AED 599AED 185AED 414AED 55,169
131AED 55,169AED 599AED 183AED 416AED 54,753
132AED 54,753AED 599AED 182AED 417AED 54,335
133AED 54,336AED 599AED 181AED 418AED 53,917
134AED 53,917AED 599AED 179AED 420AED 53,496
135AED 53,497AED 599AED 178AED 421AED 53,075
136AED 53,075AED 599AED 176AED 423AED 52,652
137AED 52,652AED 599AED 175AED 424AED 52,227
138AED 52,228AED 599AED 174AED 425AED 51,802
139AED 51,802AED 599AED 172AED 427AED 51,374
140AED 51,375AED 599AED 171AED 428AED 50,946
141AED 50,946AED 599AED 169AED 430AED 50,516
142AED 50,516AED 599AED 168AED 431AED 50,084
143AED 50,085AED 599AED 166AED 432AED 49,651
144AED 49,652AED 599AED 165AED 434AED 49,217
145AED 49,217AED 599AED 164AED 435AED 48,781
146AED 48,781AED 599AED 162AED 437AED 48,343
147AED 48,344AED 599AED 161AED 438AED 47,905
148AED 47,905AED 599AED 159AED 440AED 47,464
149AED 47,465AED 599AED 158AED 441AED 47,023
150AED 47,023AED 599AED 156AED 443AED 46,580
151AED 46,580AED 599AED 155AED 444AED 46,135
152AED 46,135AED 599AED 153AED 446AED 45,689
153AED 45,689AED 599AED 152AED 447AED 45,241
154AED 45,242AED 599AED 150AED 449AED 44,792
155AED 44,793AED 599AED 149AED 450AED 44,341
156AED 44,342AED 599AED 147AED 452AED 43,889
157AED 43,890AED 599AED 146AED 453AED 43,436
158AED 43,436AED 599AED 144AED 455AED 42,981
159AED 42,981AED 599AED 143AED 456AED 42,524
160AED 42,524AED 599AED 141AED 458AED 42,066
161AED 42,066AED 599AED 140AED 459AED 41,606
162AED 41,607AED 599AED 138AED 461AED 41,145
163AED 41,145AED 599AED 137AED 462AED 40,682
164AED 40,683AED 599AED 135AED 464AED 40,218
165AED 40,218AED 599AED 134AED 465AED 39,752
166AED 39,752AED 599AED 132AED 467AED 39,285
167AED 39,285AED 599AED 130AED 468AED 38,816
168AED 38,816AED 599AED 129AED 470AED 38,345
169AED 38,346AED 599AED 127AED 472AED 37,873
170AED 37,873AED 599AED 126AED 473AED 37,399
171AED 37,400AED 599AED 124AED 475AED 36,924
172AED 36,924AED 599AED 123AED 476AED 36,447
173AED 36,448AED 599AED 121AED 478AED 35,969
174AED 35,969AED 599AED 119AED 480AED 35,489
175AED 35,489AED 599AED 118AED 481AED 35,007
176AED 35,008AED 599AED 116AED 483AED 34,524
177AED 34,524AED 599AED 115AED 484AED 34,039
178AED 34,039AED 599AED 113AED 486AED 33,553
179AED 33,553AED 599AED 111AED 488AED 33,064
180AED 33,065AED 599AED 110AED 489AED 32,575
181AED 32,575AED 599AED 108AED 491AED 32,083
182AED 32,084AED 599AED 106AED 492AED 31,590
183AED 31,591AED 599AED 105AED 494AED 31,096
184AED 31,096AED 599AED 103AED 496AED 30,600
185AED 30,600AED 599AED 102AED 497AED 30,102
186AED 30,102AED 599AED 100AED 499AED 29,602
187AED 29,603AED 599AED 98AED 501AED 29,101
188AED 29,101AED 599AED 97AED 502AED 28,598
189AED 28,598AED 599AED 95AED 504AED 28,093
190AED 28,094AED 599AED 93AED 506AED 27,587
191AED 27,588AED 599AED 91AED 507AED 27,079
192AED 27,080AED 599AED 90AED 509AED 26,569
193AED 26,570AED 599AED 88AED 511AED 26,058
194AED 26,059AED 599AED 86AED 513AED 25,545
195AED 25,546AED 599AED 85AED 514AED 25,030
196AED 25,031AED 599AED 83AED 516AED 24,514
197AED 24,514AED 599AED 81AED 518AED 23,996
198AED 23,996AED 599AED 79AED 519AED 23,476
199AED 23,476AED 599AED 78AED 521AED 22,954
200AED 22,954AED 599AED 76AED 523AED 22,431
201AED 22,431AED 599AED 74AED 525AED 21,905
202AED 21,906AED 599AED 73AED 526AED 21,378
203AED 21,379AED 599AED 71AED 528AED 20,850
204AED 20,850AED 599AED 69AED 530AED 20,319
205AED 20,320AED 599AED 67AED 532AED 19,787
206AED 19,788AED 599AED 65AED 533AED 19,253
207AED 19,254AED 599AED 64AED 535AED 18,718
208AED 18,718AED 599AED 62AED 537AED 18,180
209AED 18,181AED 599AED 60AED 539AED 17,641
210AED 17,641AED 599AED 58AED 541AED 17,100
211AED 17,100AED 599AED 57AED 542AED 16,557
212AED 16,557AED 599AED 55AED 544AED 16,012
213AED 16,012AED 599AED 53AED 546AED 15,465
214AED 15,466AED 599AED 51AED 548AED 14,917
215AED 14,918AED 599AED 49AED 550AED 14,367
216AED 14,367AED 599AED 47AED 552AED 13,815
217AED 13,815AED 599AED 46AED 553AED 13,261
218AED 13,261AED 599AED 44AED 555AED 12,705
219AED 12,706AED 599AED 42AED 557AED 12,148
220AED 12,148AED 599AED 40AED 559AED 11,588
221AED 11,589AED 599AED 38AED 561AED 11,027
222AED 11,027AED 599AED 36AED 563AED 10,464
223AED 10,464AED 599AED 34AED 565AED 9,899
224AED 9,899AED 599AED 32AED 566AED 9,332
225AED 9,332AED 599AED 31AED 568AED 8,763
226AED 8,763AED 599AED 29AED 570AED 8,192
227AED 8,193AED 599AED 27AED 572AED 7,620
228AED 7,620AED 599AED 25AED 574AED 7,045
229AED 7,046AED 599AED 23AED 576AED 6,469
230AED 6,469AED 599AED 21AED 578AED 5,890
231AED 5,891AED 599AED 19AED 580AED 5,310
232AED 5,311AED 599AED 17AED 582AED 4,728
233AED 4,728AED 599AED 15AED 584AED 4,144
234AED 4,144AED 599AED 13AED 586AED 3,558
235AED 3,558AED 599AED 11AED 588AED 2,970
236AED 2,970AED 599AED 9AED 590AED 2,380
237AED 2,380AED 599AED 7AED 591AED 1,788
238AED 1,788AED 599AED 5AED 593AED 1,194
239AED 1,194AED 599AED 3AED 595AED 598
240AED 598AED 599AED 1AED 597AED 0
 
REGISTER YOUR INTEREST
Sent Message Sent Successfully.
Sending Sending...

Direct Sales & 0% Commission