Drops · Realestate · Dubai · Jumeirah IslandsBackB-JMNK-VS-187214
4-BED VILLA CLUSTER 38
4BR + 5BA · 5,144 sqft · Cluster 38
★ Golden VisaVerified 3h ago
Now
AED 28.50M
AED 5,540
Price / sqft
5,144 sqft
Built-up area
4BR + 5BA
0d
On market
AED 146,901
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
Active comps refreshed Daily
BENCHMARK
Jumeirah Islands, 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 147K
vs AED 147K at pre-drop price (AED 28.50M) · See cuts ↓
DOWN PAYMENT
AED 5.70M
20% of price
DLD FEE
AED 1.14M
4% of price
MORTGAGE REG
AED 57K
0.25% loan + 290
CASH TO CLOSE
AED 6.90M
Day-one out-of-pocket
LOAN AMOUNT
AED 22.80M
25y · 6.00%
TOTAL INTEREST
AED 21.27M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 143K
/ mo · ~6% gross yield
BUY · NOW
AED 147K
+AED 4K / 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 29K/mo.
VI · AREA INTEL
JUMEIRAH ISLANDS · ACTIVE COMPSGEOGRAPHY · PULSE · VELOCITY
VII · TRUST & ACTION
DATA ATTESTEDTHIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
Bayut
Ref · B-JmNK-VS-187214
Last verified
…
04 Nov, 06:47
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