Drops · Realestate · Dubai · Tilal Al GhafBackHUSPY-9G9A143NW3FRYHD4PQ8XGEFQRC

5BR VILLA ELYSIAN MANSIONS

5BR + 6BA · 10,672 sqft · Elysian Mansions

★ Golden VisaVerified 6d ago

Now

AED 25.00M

Open on Bayut

AED 2,343

Price / sqft

10,672 sqft

Built-up area

5BR + 6BA

On market

vs 5d median

AED 128,860

Mortgage est.

25y · 6% · 20% down

II · THE THESIS

DEAL SCORE PENDING

WHY THIS IS A DEAL

BOTTOM LINE

because listed 6 days ago.

All four signals + supporting evidence below. How do these scores work?

HEADLINE · COMPOSITE

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

SCORE BREAKDOWN

Awaiting first price event to compute score.

Free-tier shows the headline only. Insider unlocks the four detailed 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

5 comps · Daily

BENCHMARK

Tilal Al Ghaf, last 180d

REFRESH

Daily

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 129K

vs AED 129K at pre-drop price (AED 25.00M) · See cuts ↓

DOWN PAYMENT

AED 5.00M

20% of price

DLD FEE

AED 1.00M

4% of price

MORTGAGE REG

AED 50K

0.25% loan + 290

CASH TO CLOSE

AED 6.05M

Day-one out-of-pocket

LOAN AMOUNT

AED 20.00M

25y · 6.00%

TOTAL INTEREST

AED 18.66M

Over full term

RENT VS BUY

RENT · ESTIMATE

AED 125K

/ mo · ~6% gross yield

BUY · NOW

AED 129K

+AED 4K / 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 RATES

If rates climb to 8%, your payment grows by ~AED 26K/mo.

V · COMPARABLES

TILAL AL GHAF · 5BR · ACTIVE

VALUE · 5 COMPS

VALUE HEADLINE

AED 2,343 /sqft-6%

vs area median AED 2,483 /sqft · 4 comps

RANK

3 / 5

MID/HIGH RANGE

OUR TAKE

★ Underpriced

PRICE × SIZE · DROP-WEIGHTED

DOT SIZE = DROP %

AED / SQFT · DISTRIBUTION

BREAKDOWN · 4 LISTINGS

MORE EXPENSIVE /SQFT

50% of comps

CHEAPER /SQFT

See table

MEDIAN DOM

—

this listing: —

NEW THIS WEEK

—

Last 7 days

ListingPriceSizeAED/sqftDrop %DOMΔ vs this

TAKEAWAYOf 4 comparables, 2 are more expensive per sqft. The 2 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

TILAL AL GHAF · ACTIVE COMPS

GEOGRAPHY · PULSE · VELOCITY

AREA PULSE · 30D

STABLE

→ 2

PRICE CUTS · TILAL AL GHAF · PROPERTY · 2 PRIOR 30D

MEDIAN PRICE · ACTIVE

AED 10.95MThis: AED 25.00M · +128%

AVG DOM

THIS: 6D · +1D

ACTIVE COMPS

listings in segment

SIMILAR INVENTORY

Browse drops in Tilal Al Ghaf

Browse

VII · TRUST & ACTION

DATA ATTESTED · 22 AUG, 01:58

THIS IS THE MOMENT

SOURCE & CONFIDENCE

90%HIGH

Source

Bayut

Ref · Huspy-9G9A143NW3FRYHD4PQ8XGEFQRC

Last verified

…

22 Aug, 01:58

Freshness

Daily

24h scan window

Method

Direct scrape

Reference-keyed

VERIFIED SPECIALISTS

No verified specialist for this areayet — leave your number and we'll connect you.

Browse verified specialists

SAVE & SHARE

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