Drops · Realestate · Dubai · Al FurjanBackRL-256106

4-BED VILLA TILAL AL FURJAN

4BR + 4BA · 3,292 sqft · Tilal Al Furjan

★ Golden VisaVerified 3h ago

Now

AED 5.90M

Open on Bayut

AED 1,792

Price / sqft

−6% vs area median

3,292 sqft

Built-up area

4BR + 4BA

On market

vs 1d median

AED 30,411

Mortgage est.

25y · 6% · 20% down

II · THE THESIS

DEAL SCORE PENDING

WHY THIS IS A DEAL

BOTTOM LINE

Listed 0 days ago and priced 6% below comparable Al Furjan listings.

How do these scores work?

HEADLINE · COMPOSITE

SCORE BREAKDOWN

Awaiting first price event to compute score.

Insider unlocks the four evidence rows below.

BELOW MEDIAN · −6%

−6%

AED 1,792/sqft vs area median 2,165/sqft. See 3 comps ↓

3 ACTIVE COMPS IN AL FURJAN

Motivation · Negotiability · Below median · Every section below

INPUTS

4 signals + relist

WEIGHTS

Drop 35 · Neg 25 · Med 20 · Conf 10 · Relist 10

COMPS

3 comps · Daily

BENCHMARK

Al Furjan, 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 30K

vs AED 30K at pre-drop price (AED 5.90M) · See cuts ↓

DOWN PAYMENT

AED 1.18M

20% of price

DLD FEE

AED 236K

4% of price

MORTGAGE REG

AED 12K

0.25% loan + 290

CASH TO CLOSE

AED 1.43M

Day-one out-of-pocket

LOAN AMOUNT

AED 4.72M

25y · 6.00%

TOTAL INTEREST

AED 4.40M

Over full term

RENT VS BUY

RENT · ESTIMATE

AED 30K

/ mo · ~6% gross yield

BUY · NOW

AED 30K

+AED 911 / 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 6K/mo.

V · COMPARABLES

AL FURJAN · 4BR · ACTIVE

VALUE · 3 COMPS

VALUE HEADLINE

AED 1,792 /sqft-17%

vs area median AED 2,165 /sqft · 2 comps

RANK

2 / 3

MID/HIGH RANGE

OUR TAKE

★ Underpriced

PRICE × SIZE · DROP-WEIGHTED

DOT SIZE = DROP %

AED / SQFT · DISTRIBUTION

BREAKDOWN · 2 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

This listingThisAED 5.90M3,2921,792———4BR + MAID · TYPE A · PRIVATE GARDEN · UNFURNISHEDAED 6.30M3,9561,593——-11%Flagship · Highest Elevation · A-CornerAED 10.30M4,7572,165——+21%

TAKEAWAYOf 2 comparables, 1 are more expensive per sqft. The 1 cheaper one is a mix of smaller units and older buildings.

Unlock all comparables · AED 199 / mo

Scatter · distribution · full table · CSV export

VI · AREA INTEL

AL FURJAN · ACTIVE COMPS

GEOGRAPHY · PULSE · VELOCITY

AREA PULSE · 30D

BUYER'S MARKET

↑ 1↑1 vs prior 30d

PRICE CUTS · AL FURJAN · PROPERTY · 0 PRIOR 30D

MEDIAN PRICE · ACTIVE

AED 6.30MThis: AED 5.90M · -6%

AVG DOM

THIS: 0D · −1D

ACTIVE COMPS

listings in segment

SIMILAR INVENTORY

Browse drops in Al Furjan

Browse

VII · TRUST & ACTION

DATA ATTESTED

THIS IS THE MOMENT

SOURCE & CONFIDENCE

90%HIGH

Source

Bayut

Ref · RL-256106

Last verified

…

28 Oct, 06:00

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.

4-BED VILLA TILAL AL FURJAN

WHY THIS IS A DEAL

MORTGAGE · RENT · BREAK-EVEN

VALUE · 3 COMPS

GEOGRAPHY · PULSE · VELOCITY

THIS IS THE MOMENT

SIMILAR OPPORTUNITIES