Drops · Realestate · Dubai · Dubai Design DistrictBackH4L-3632027

5-BED PENTHOUSE THE EDIT AT D3 TOWER A

5BR + 6BA · 9,399 sqft · The Edit at D3 Tower A

★ Golden VisaVerified 3h ago

Now

AED 34.05M

Open on Bayut

AED 3,623

Price / sqft

9,399 sqft

Built-up area

5BR + 6BA

On market

AED 175,508

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 Design Distr, 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 176K

vs AED 176K at pre-drop price (AED 34.05M) · See cuts ↓

DOWN PAYMENT

AED 6.81M

20% of price

DLD FEE

AED 1.36M

4% of price

MORTGAGE REG

AED 68K

0.25% loan + 290

CASH TO CLOSE

AED 8.24M

Day-one out-of-pocket

LOAN AMOUNT

AED 27.24M

25y · 6.00%

TOTAL INTEREST

AED 25.41M

Over full term

RENT VS BUY

RENT · ESTIMATE

AED 170K

/ mo · ~6% gross yield

BUY · NOW

AED 176K

+AED 5K / 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 35K/mo.

V · COMPARABLES

DUBAI DESIGN DISTRICT · 5BR · ACTIVE

VALUE · 2 COMPS

VALUE HEADLINE

AED 3,623 /sqft0%

vs area median AED 3,623 /sqft · 1 comps

RANK

1 / 2

CHEAPEST QUARTILE

BREAKDOWN · 1 LISTINGS

MORE EXPENSIVE /SQFT

0% of comps

CHEAPER /SQFT

See table

MEDIAN DOM

—

this listing: —

NEW THIS WEEK

—

Last 7 days

ListingPriceSizeAED/sqftDrop %DOMΔ vs this

This listingThisAED 34.05M9,3993,623———Waterfront 5BR Penthouse · Panoramic Marina & Skyline ViewsAED 34.05M9,3993,623——0%

TAKEAWAYOf 1 comparables, 0 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

VII · TRUST & ACTION

DATA ATTESTED

THIS IS THE MOMENT

SOURCE & CONFIDENCE

90%HIGH

Source

Bayut

Ref · H4L-3632027

Last verified

…

05 Nov, 07:07

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.

5-BED PENTHOUSE THE EDIT AT D3 TOWER A

WHY THIS IS A DEAL

MORTGAGE · RENT · BREAK-EVEN

VALUE · 2 COMPS

THIS IS THE MOMENT

SIMILAR OPPORTUNITIES