Drops · Realestate · Dubai · Al JaddafBack102520-WKE78D
STUDIO BINGHATTI CULLINAN
383 sqft · Binghatti Cullinan
Verified 4d ago
Now
AED 770K
AED 2,010
Price / sqft
−27% vs area median
383 sqft
Built-up area
7d
On market
vs 9d median
AED 3,969
Mortgage est.
25y · 6% · 20% down
II · THE THESIS
DEAL SCORE PENDINGWHY THIS IS A DEAL
BOTTOM LINE
Listed 7 days ago and priced 27% below comparable Al Jaddaf listings.
01
HEADLINE · COMPOSITE
SCORE BREAKDOWN
Awaiting first price event to compute score.
Insider unlocks the four evidence rows below.
04
17 ACTIVE COMPS IN AL JADDAF
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 4K
vs AED 4K at pre-drop price (AED 770K) · See cuts ↓
DOWN PAYMENT
AED 154K
20% of price
DLD FEE
AED 31K
4% of price
MORTGAGE REG
AED 2K
0.25% loan + 290
CASH TO CLOSE
AED 187K
Day-one out-of-pocket
LOAN AMOUNT
AED 616K
25y · 6.00%
TOTAL INTEREST
AED 575K
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 4K
/ mo · ~6% gross yield
BUY · NOW
AED 4K
+AED 119 / 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 785/mo.
V · COMPARABLES
AL JADDAF · ACTIVEVALUE · 16 COMPS
VALUE HEADLINE
AED 2,010 /sqft+11%
vs area median AED 1,810 /sqft · 15 comps
RANK
16 / 16
MID/HIGH RANGE
PRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 15 LISTINGS
MORE EXPENSIVE /SQFT
0
0% of comps
CHEAPER /SQFT
15
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 770K3832,010———Steps Away From Metro · 20K AED Booking · New LaunchAED 700K4611,518——-24%New Launch · 10% Down payment · Metro connectivity · Mortgage applicableAED 1.05M6411,637——-19%50/50 Payment Plan · Next to Metro Station · High Capital ReturnsAED 705K4131,707——-15%FULL CASH DEAL · JUST AED 20K TO SECURE · NEW LAUNCH · METRO NEARBYAED 710K4151,711——-15%ONLY AED 20K TO BOOK · WALK TO METRO · NEW LAUNCH · CASH PURCHASEAED 715K4151,723——-14%TAKEAWAYOf 15 comparables, 0 are more expensive per sqft. The 15 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export