UAEDrops

Scanning the UAE market

Back106968-ABCL7O

INVESTOR 40/60 PP / TIER 1 DEVELOPER SEA VIEWS · WATERFRONT COMMUNITY

1BR + 2BA · 85 sqft

★ Golden VisaVerified 2h ago

Now

AED 2.49M

Open on PropertyFinder

AED 29,164

Price / sqft

85 sqft

Built-up area

1BR + 2BA

20590d

On market

AED 12,834

Mortgage est.

25y · 6% · 20% down

II · THE THESIS
DEAL SCORE PENDING

WHY THIS IS A DEAL

01
HEADLINE · COMPOSITE

Composite of price drop, motivation, area position, and data confidence.

SCORE BREAKDOWN

Awaiting first price event to compute score.

Below — the four signals that built this composite. Free-tier shows the headline only; Insider unlocks the underlying evidence.

Motivation · Negotiability · Below median · Every section below

INPUTS
4 signals + relist
WEIGHTS
Drop 35 · Neg 25 · Med 20 · Conf 10 · Relist 10
COMPS
Active comps refreshed hourly
OFFER BAND
±4% confidence
BENCHMARK
Kanyon by Beyond, last 180d
REFRESH
Hourly
IV · CASHFLOW
UAE CB GUIDELINES · YOUR ASSUMPTIONS

MORTGAGE · RENT · BREAK-EVEN

YOUR ASSUMPTIONS
Down payment20%
15%40%
Interest rate6.00%
3.50%8.00%
Term25 yr
15 yr30 yr
UAE Central Bank caps residential mortgages at 25 years tenor and 80% LTV for residents on a first home (≤AED 5M). Drag the sliders to model your own assumptions — actual rates vary by bank and profile.
MONTHLY · NOW
AED 13K

vs AED 13K at pre-drop price (AED 2.49M) · See cuts ↓

DOWN PAYMENT
AED 498K
20% of price
DLD FEE
AED 100K
4% of price
MORTGAGE REG
AED 5K
0.25% loan + 290
CASH TO CLOSE
AED 603K
Day-one out-of-pocket
LOAN AMOUNT
AED 1.99M
25y · 6.00%
TOTAL INTEREST
AED 1.86M
Over full term
STRESS TEST
AT VARIOUS RATES
10.5k12.8k15.4k4%5%6%7%8%AED / MO

If rates climb to 8%, your payment grows by ~AED 3K/mo.

V · COMPARABLES
KANYON BY BEYOND · 1BR · ACTIVE

VALUE · 2 COMPS

VALUE HEADLINE
AED 29,164 /sqft+8%

vs area median AED 27,088 /sqft · 1 comps

RANK
2 / 2
MID/HIGH RANGE
AED / SQFT · DISTRIBUTION
MEDIANTHIS · 29,16427,08829,164
BREAKDOWN · 1 LISTINGS
MORE EXPENSIVE /SQFT
0
0% of comps
CHEAPER /SQFT
1
See table
MEDIAN DOM
0d
this listing: 0d
NEW THIS WEEK
1
Fresh inventory
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 2.49M8529,164—0d—Forest District Residences | Scenic Waterfront Views | 40/60 PPAED 3.79M14027,088—0d-7%
TAKEAWAYOf 1 comparables, 0 are more expensive per sqft. The 1 cheaper one is a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo

Scatter · distribution · full table · CSV export

VII · TRUST & ACTION
DATA ATTESTED · 05 JUN, 12:33

THIS IS THE MOMENT

SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · 106968-ABCl7O
Last verified
…
05 Jun, 12:33
Freshness
Hourly
2h scan window
Method
Direct scrape
Reference-keyed
VERIFIED SPECIALISTS
R
roel
Allsop
↻ ≤ 4h
RM
Roel Mangal
allsop
↻ ≤ 4h
Request a callback
We aim to respond within 4hNo spam · 1 message
SAVE & SHARE
Share

Sourced & verified by UAEDrops. Independent — we don't accept agency listings.

VIII · NEXT BEST
4 ACTIVE IN KANYON BY BEYOND · RANKED BY RECENCY

SIMILAR OPPORTUNITIES

SCORE 25
5% Downpayment | Near Metro | Wellness Theme | A Grade Developer
[OBJECT OBJECT],[OBJECT OBJECT] · WADI HILLS
AED 1.01M
ACTIVE LISTING
SCORE 25
Exceptional Deal | Luxury Community | Investor-Friendly Opportunity
[OBJECT OBJECT],[OBJECT OBJECT] · CLUB PLACE TOWER A
AED 2.77M
ACTIVE LISTING
SCORE 25
Prime Investment | High Floor | Exclusive Distress Sale | Vastu Unit | Pool View
[OBJECT OBJECT],[OBJECT OBJECT] · COVE BOULEVARD BY IMTIAZ
AED 1.50M
ACTIVE LISTING
SCORE 25
Investor Special | High Growth Area | Attractive Market Price
[OBJECT OBJECT],[OBJECT OBJECT] · ROSEHILL
AED 1.65M
ACTIVE LISTING
Browse all drops in real estate →
Refreshed hourly