Drops · Realestate · Dubai · The OasisBack101176-NJH90CGG

4BR VILLA TIERRA ADDRESS VILLAS

4BR + 5BA · 11,355 sqft · Tierra Address Villas

★ Golden VisaVerified 3d ago

Now

AED 14.60M

Open on Bayut

AED 1,286

Price / sqft

11,355 sqft

Built-up area

4BR + 5BA

On market

vs 18d median

AED 75,254

Mortgage est.

25y · 6% · 20% down

II · THE THESIS

DEAL SCORE PENDING

WHY THIS IS A DEAL

BOTTOM LINE

because listed 3 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

14 comps · Daily

BENCHMARK

The Oasis, 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 75K

vs AED 75K at pre-drop price (AED 14.60M) · See cuts ↓

DOWN PAYMENT

AED 2.92M

20% of price

DLD FEE

AED 584K

4% of price

MORTGAGE REG

AED 29K

0.25% loan + 290

CASH TO CLOSE

AED 3.53M

Day-one out-of-pocket

LOAN AMOUNT

AED 11.68M

25y · 6.00%

TOTAL INTEREST

AED 10.90M

Over full term

RENT VS BUY

RENT · ESTIMATE

AED 73K

/ mo · ~6% gross yield

BUY · NOW

AED 75K

+AED 2K / 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 15K/mo.

V · COMPARABLES

THE OASIS · 4BR · ACTIVE

VALUE · 12 COMPS

VALUE HEADLINE

AED 1,286 /sqft-20%

vs area median AED 1,603 /sqft · 11 comps

RANK

4 / 12

MID/HIGH RANGE

OUR TAKE

★ Underpriced

PRICE × SIZE · DROP-WEIGHTED

DOT SIZE = DROP %

AED / SQFT · DISTRIBUTION

BREAKDOWN · 11 LISTINGS

MORE EXPENSIVE /SQFT

73% of comps

CHEAPER /SQFT

See table

MEDIAN DOM

—

this listing: —

NEW THIS WEEK

—

Last 7 days

ListingPriceSizeAED/sqftDrop %DOMΔ vs this

TAKEAWAYOf 11 comparables, 8 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

VI · AREA INTEL

THE OASIS · ACTIVE COMPS

GEOGRAPHY · PULSE · VELOCITY

AREA PULSE · 30D

SLOWING

↓ 0↓1 vs prior 30d

PRICE CUTS · THE OASIS · PROPERTY · 1 PRIOR 30D

MEDIAN PRICE · ACTIVE

AED 13.20MThis: AED 14.60M · +11%

AVG DOM

18d

THIS: 3D · −15D

ACTIVE COMPS

listings in segment

SIMILAR INVENTORY

Browse drops in The Oasis

Browse

4BR VILLA TIERRA ADDRESS VILLAS

WHY THIS IS A DEAL

MORTGAGE · RENT · BREAK-EVEN

VALUE · 12 COMPS

GEOGRAPHY · PULSE · VELOCITY

THIS IS THE MOMENT

SIMILAR OPPORTUNITIES