3BR VILLA LEGACY LARGE
3BR + 4BA · 3,527 sqft · Legacy Large
★ Golden VisaVerified 2h ago
Now
AED 9.50M
AED 2,694
Price / sqft
3,527 sqft
Built-up area
3BR + 4BA
0d
On market
vs 13d median
AED 48,967
Mortgage est.
25y · 6% · 20% down
II · THE THESIS
DEAL SCORE PENDINGWHY THIS IS A DEAL
01
HEADLINE · COMPOSITE
SCORE BREAKDOWN
Awaiting first price event to compute score.
Insider unlocks the four evidence rows below.
Motivation · Negotiability · Below median · Every section below
INPUTS
4 signals + relist
WEIGHTS
Drop 35 · Neg 25 · Med 20 · Conf 10 · Relist 10
COMPS
9 comps · Daily
BENCHMARK
Jumeirah Park, last 180d
REFRESH
Daily
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 CB caps · 25-yr tenor · 80% LTV on a first home ≤ AED 5M · rates vary by bank — drag the sliders
MONTHLY · NOW
AED 49K
vs AED 49K at pre-drop price (AED 9.50M) · See cuts ↓
DOWN PAYMENT
AED 1.90M
20% of price
DLD FEE
AED 380K
4% of price
MORTGAGE REG
AED 19K
0.25% loan + 290
CASH TO CLOSE
AED 2.30M
Day-one out-of-pocket
LOAN AMOUNT
AED 7.60M
25y · 6.00%
TOTAL INTEREST
AED 7.09M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 48K
/ mo · ~6% gross yield
BUY · NOW
AED 49K
+AED 1K / mo
Your monthly cost is already higher than the rent estimate — the buy vs rent break-even leans on price appreciation rather than monthly cash flow.
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 10K/mo.
V · COMPARABLES
JUMEIRAH PARK · 3BR · ACTIVEVALUE · 8 COMPS
VALUE HEADLINE
AED 2,694 /sqft+33%
vs area median AED 2,022 /sqft · 7 comps
RANK
7 / 8
MID/HIGH RANGE
PRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 7 LISTINGS
MORE EXPENSIVE /SQFT
1
14% of comps
CHEAPER /SQFT
6
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 9.50M3,5272,694———Open House this Weekend · Call now to bookAED 8.89M5,9701,490——-45%Open House this weekend · VOTAED 8.00M4,1571,924−2.4%—-29%Open House this weekendAED 8.13M4,1541,956——-27%InternalAED 8.40M4,1542,022——-25%Priced to Sell · New ListingAED 7.20M3,0632,349——-13%TAKEAWAYOf 7 comparables, 1 are more expensive per sqft. The 6 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export
VI · AREA INTEL
JUMEIRAH PARK · ACTIVE COMPSGEOGRAPHY · PULSE · VELOCITY
AREA PULSE · 30D
BUYER'S MARKET↑ 2↑1 vs prior 30d
PRICE CUTS · JUMEIRAH PARK · PROPERTY · 1 PRIOR 30D
MEDIAN PRICE · ACTIVE
AED 8.89MThis: AED 9.50M · +7%
AVG DOM
13d
THIS: 0D · −13D
ACTIVE COMPS
9
listings in segment
SIMILAR INVENTORY
Browse drops in Jumeirah Park