1BR APARTMENT THE ARCHIVE BY IMTIAZ
1BR + 2BA · 761 sqft · The Archive by Imtiaz
Verified 3h ago
Now
AED 970K
AED 1,275
Price / sqft
761 sqft
Built-up area
1BR + 2BA
0d
On market
vs 15d median
AED 5,000
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
26 comps · Daily
BENCHMARK
Dubai Land Residen, 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 5K
vs AED 5K at pre-drop price (AED 970K) · See cuts ↓
DOWN PAYMENT
AED 194K
20% of price
DLD FEE
AED 39K
4% of price
MORTGAGE REG
AED 2K
0.25% loan + 290
CASH TO CLOSE
AED 235K
Day-one out-of-pocket
LOAN AMOUNT
AED 776K
25y · 6.00%
TOTAL INTEREST
AED 724K
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 5K
/ mo · ~6% gross yield
BUY · NOW
AED 5K
+AED 150 / 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 990/mo.
V · COMPARABLES
DUBAI LAND RESIDENCE COMPLEX · 1BR · ACTIVEVALUE · 26 COMPS
VALUE HEADLINE
AED 1,275 /sqft+4%
vs area median AED 1,228 /sqft · 25 comps
RANK
17 / 26
MID/HIGH RANGE
PRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 25 LISTINGS
MORE EXPENSIVE /SQFT
9
36% of comps
CHEAPER /SQFT
16
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 970K7611,275———New Launch · 1 BR Fully Furnished · Elegance · Close to the MetroAED 950K972977——-23%New Launch · Fully Furnished · Imtiaz · 40% Post Handover · Next to MetroAED 666K6511,023——-20%Ready Soon · Pool And Park ViewAED 490K4461,099——-14%Fully Furnished · High Floor · Amenities ViewAED 1.49M1,3361,115——-13%Executive Studio · Fully FurnishedAED 625K5361,166——-9%TAKEAWAYOf 25 comparables, 9 are more expensive per sqft. The 16 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export