Drops · Realestate · Dubai · Al JaddafBack103218-LWAW9L
1-BED APARTMENT BINGHATTI WRAITH
1BR + 2BA · 664 sqft · Binghatti Wraith
Verified 3d ago
Now
AED 1.30M
AED 1,956
Price / sqft
664 sqft
Built-up area
1BR + 2BA
11d
On market
vs 9d median
AED 6,696
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
17 comps · Daily
BENCHMARK
Al Jaddaf, 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 7K
vs AED 7K at pre-drop price (AED 1.30M) · See cuts ↓
DOWN PAYMENT
AED 260K
20% of price
DLD FEE
AED 52K
4% of price
MORTGAGE REG
AED 3K
0.25% loan + 290
CASH TO CLOSE
AED 315K
Day-one out-of-pocket
LOAN AMOUNT
AED 1.04M
25y · 6.00%
TOTAL INTEREST
AED 969K
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 6K
/ mo · ~6% gross yield
BUY · NOW
AED 7K
+AED 201 / 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 1K/mo.
V · COMPARABLES
AL JADDAF · 1BR · ACTIVEVALUE · 17 COMPS
VALUE HEADLINE
AED 1,956 /sqft+8%
vs area median AED 1,815 /sqft · 16 comps
RANK
15 / 17
MID/HIGH RANGE
PRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 16 LISTINGS
MORE EXPENSIVE /SQFT
2
13% of comps
CHEAPER /SQFT
14
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 1.30M6641,956———Steps Away From Metro · 20K AED Booking · New LaunchAED 700K4611,518——-22%New Launch · 10% Down payment · Metro connectivity · Mortgage applicableAED 1.05M6411,637——-16%50/50 Payment Plan · Next to Metro Station · High Capital ReturnsAED 705K4131,707——-13%FULL CASH DEAL · JUST AED 20K TO SECURE · NEW LAUNCH · METRO NEARBYAED 710K4151,711——-13%ONLY AED 20K TO BOOK · WALK TO METRO · NEW LAUNCH · CASH PURCHASEAED 715K4151,723——-12%TAKEAWAYOf 16 comparables, 2 are more expensive per sqft. The 14 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export