Drops · Realestate · Dubai · Dubai Sports CityBackHAL-S-1012

5-BED VILLA ESTELLA VILLAGE

5BR + 5BA · 4,802 sqft · Estella Village

★ Golden VisaVerified 2h ago

Now

AED 13.85M

Open on Bayut

AED 2,884

Price / sqft

4,802 sqft

Built-up area

5BR + 5BA

On market

AED 71,389

Mortgage est.

25y · 6% · 20% down

II · THE THESIS

DEAL SCORE PENDING

WHY THIS IS A DEAL

BOTTOM LINE

Listed 0 days ago.

How do these scores work?

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

Active comps refreshed Daily

BENCHMARK

Dubai Sports City, 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 CB caps · 25-yr tenor · 80% LTV on a first home ≤ AED 5M · rates vary by bank — drag the sliders

MONTHLY · NOW

AED 71K

vs AED 71K at pre-drop price (AED 13.85M) · See cuts ↓

DOWN PAYMENT

AED 2.77M

20% of price

DLD FEE

AED 554K

4% of price

MORTGAGE REG

AED 28K

0.25% loan + 290

CASH TO CLOSE

AED 3.35M

Day-one out-of-pocket

LOAN AMOUNT

AED 11.08M

25y · 6.00%

TOTAL INTEREST

AED 10.34M

Over full term

RENT VS BUY

RENT · ESTIMATE

AED 69K

/ mo · ~6% gross yield

BUY · NOW

AED 71K

+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 14K/mo.

V · COMPARABLES

DUBAI SPORTS CITY · 5BR · ACTIVE

VALUE · 2 COMPS

VALUE HEADLINE

AED 2,884 /sqft-30%

vs area median AED 4,142 /sqft · 1 comps

RANK

1 / 2

CHEAPEST QUARTILE

OUR TAKE

★ Underpriced

AED / SQFT · DISTRIBUTION

BREAKDOWN · 1 LISTINGS

MORE EXPENSIVE /SQFT

100% of comps

CHEAPER /SQFT

See table

MEDIAN DOM

—

this listing: —

NEW THIS WEEK

—

Last 7 days

ListingPriceSizeAED/sqftDrop %DOMΔ vs this

This listingThisAED 13.85M4,8022,884———Full Turnkey · Golf Course ViewsAED 25.50M6,1564,142——+44%

TAKEAWAYOf 1 comparables, 1 are more expensive per sqft.

Unlock all comparables · AED 199 / mo

Scatter · distribution · full table · CSV export

VI · AREA INTEL

DUBAI SPORTS CITY · ACTIVE COMPS

GEOGRAPHY · PULSE · VELOCITY

SIMILAR INVENTORY

Browse drops in Dubai Sports City

Browse

VII · TRUST & ACTION

DATA ATTESTED

THIS IS THE MOMENT

SOURCE & CONFIDENCE

90%HIGH

Source

Bayut

Ref · HAL-S-1012

Last verified

…

26 Oct, 05:05

Freshness

Daily

24h scan window

Method

Direct scrape

Reference-keyed

VERIFIED SPECIALISTS

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

Browse verified specialists

SAVE & SHARE

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