Drops · Realestate · UAE · Kanyon by BeyondBack106968-KNEQ0P
FOREST DISTRICT RESIDENCES SCENIC WATERFRONT VIEWS · 40/60 PP
2BR + 3BA · 140 sqft
★ Golden VisaVerified 10m ago
Now
AED 3.79M
AED 27,088
Price / sqft
140 sqft
Built-up area
2BR + 3BA
20590d
On market
AED 19,535
Mortgage est.
25y · 6% · 20% down
II · THE THESIS
DEAL SCORE PENDINGWHY 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 ASSUMPTIONSMORTGAGE · 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 20K
vs AED 20K at pre-drop price (AED 3.79M) · See cuts ↓
DOWN PAYMENT
AED 758K
20% of price
DLD FEE
AED 152K
4% of price
MORTGAGE REG
AED 8K
0.25% loan + 290
CASH TO CLOSE
AED 917K
Day-one out-of-pocket
LOAN AMOUNT
AED 3.03M
25y · 6.00%
TOTAL INTEREST
AED 2.83M
Over full term
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 4K/mo.
V · COMPARABLES
KANYON BY BEYOND · 2BR · ACTIVEVALUE · 2 COMPS
VALUE HEADLINE
AED 27,088 /sqft-7%
vs area median AED 29,164 /sqft · 1 comps
RANK
1 / 2
CHEAPEST QUARTILE
OUR TAKE
★ UnderpricedAED / SQFT · DISTRIBUTION
BREAKDOWN · 1 LISTINGS
MORE EXPENSIVE /SQFT
1
100% of comps
CHEAPER /SQFT
0
See table
MEDIAN DOM
0d
this listing: 0d
NEW THIS WEEK
1
Fresh inventory
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 3.79M14027,088—0d—Investor 40/60 PP / Tier 1 Developer | Sea Views | Waterfront CommunityAED 2.49M8529,164—0d+8%TAKEAWAYOf 1 comparables, 1 are more expensive per sqft.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export
VII · TRUST & ACTION
DATA ATTESTED · 05 JUN, 15:36THIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · 106968-KNeQ0p
Last verified
…
05 Jun, 15:36
Freshness
Hourly
2h scan window
Method
Direct scrape
Reference-keyed
VIII · NEXT BEST
4 ACTIVE IN KANYON BY BEYOND · RANKED BY RECENCYSIMILAR OPPORTUNITIES
SCORE 25
Hot deal fully ready Shop for sale in Greece cluster international City Dubai. . .
[OBJECT OBJECT],[OBJECT OBJECT] · L-12
AED 550K
ACTIVE LISTING
SCORE 25
Best Deal I Prime Location I High ROI I Vacant I Lagoon View I Reduced Price – Great Opportunity
[OBJECT OBJECT],[OBJECT OBJECT] · AZIZI RIVIERA 7
AED 4.40M
ACTIVE LISTING
SCORE 25
High Ceiling | Shell n Core | Community Expert
[OBJECT OBJECT],[OBJECT OBJECT] · BINGHATTI PHOENIX
AED 3.75M
ACTIVE LISTING
SCORE 25
Ready Soon | Next To Circle Mall | HIGH ROI
[OBJECT OBJECT],[OBJECT OBJECT] · MAIMOON GARDENS PODIUM
AED 4.49M
ACTIVE LISTING
Browse all drops in real estate →
Refreshed hourly