Drops · Realestate · Dubai · MudonBackTREO-S-056385
4-BED VILLA MUDON AL RANIM 7
4BR + 3BA · 3,005 sqft · Mudon Al Ranim 7
★ Golden VisaVerified 2h ago
Now
AED 4.95M
AED 1,647
Price / sqft
3,005 sqft
Built-up area
4BR + 3BA
0d
On market
vs 13d median
AED 25,514
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
24 comps · Daily
BENCHMARK
Mudon, 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 26K
vs AED 26K at pre-drop price (AED 4.95M) · See cuts ↓
DOWN PAYMENT
AED 990K
20% of price
DLD FEE
AED 198K
4% of price
MORTGAGE REG
AED 10K
0.25% loan + 290
CASH TO CLOSE
AED 1.20M
Day-one out-of-pocket
LOAN AMOUNT
AED 3.96M
25y · 6.00%
TOTAL INTEREST
AED 3.69M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 25K
/ mo · ~6% gross yield
BUY · NOW
AED 26K
+AED 764 / 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 5K/mo.
V · COMPARABLES
MUDON · 4BR · ACTIVEVALUE · 24 COMPS
VALUE HEADLINE
AED 1,647 /sqft-8%
vs area median AED 1,783 /sqft · 23 comps
RANK
4 / 24
CHEAPEST QUARTILE
OUR TAKE
★ UnderpricedPRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 23 LISTINGS
MORE EXPENSIVE /SQFT
20
87% of comps
CHEAPER /SQFT
3
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 4.95M3,0051,647———Single Row · MortgageableAED 4.10M2,8261,451——-12%Priced to sell · Greenbelt · Genuine Re-SaleAED 3.90M2,4651,582——-4%Near AmenitiesAED 3.00M1,8491,622——-2%Plot I Single Row I Available I Offer NowAED 3.40M2,0351,671——+1%G+1 · On Pool and Park · Genuine ResaleAED 3.10M1,8411,684——+2%TAKEAWAYOf 23 comparables, 20 are more expensive per sqft. The 3 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export