Drops · Realestate · Abu Dhabi · ToledoBack49WWN5E4NAA3GZFRPBP3VY1J84

4BR VILLA TOLEDO

4BR + 5BA · 3,405 sqft

★ Golden VisaVerified 2h ago

Now

AED 5.00M

Open on PropertyFinder

AED 1,468

Price / sqft

3,405 sqft

Built-up area

4BR + 5BA

On market

vs 2d median

AED 25,772

Mortgage est.

25y · 6% · 20% down

II · THE THESIS

DEAL SCORE PENDING

WHY THIS IS A DEAL

BOTTOM LINE

because listed 2 days ago.

All four signals + supporting evidence below. How do these scores work?

HEADLINE · COMPOSITE

Composite of price drop, motivation, area position, and data confidence.

SCORE BREAKDOWN

Awaiting first price event to compute score.

Free-tier shows the headline only. Insider unlocks the four detailed 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

20 comps · 2h fresh

OFFER BAND

±4% confidence

BENCHMARK

Toledo, last 180d

REFRESH

Hourly

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 Central Bank caps residential mortgages at 25 years tenor and 80% LTV for residents on a first home (≤AED 5M). Drag the sliders to model your own assumptions — actual rates vary by bank and profile.

MONTHLY · NOW

AED 26K

vs AED 26K at pre-drop price (AED 5.00M) · See cuts ↓

DOWN PAYMENT

AED 1.00M

20% of price

DLD FEE

AED 200K

4% of price

MORTGAGE REG

AED 10K

0.25% loan + 290

CASH TO CLOSE

AED 1.21M

Day-one out-of-pocket

LOAN AMOUNT

AED 4.00M

25y · 6.00%

TOTAL INTEREST

AED 3.73M

Over full term

RENT VS BUY

RENT · ESTIMATE

AED 938

/ mo · ~6% gross yield

BUY · NOW

AED 26K

+AED 25K / 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 5K/mo.

V · COMPARABLES

TOLEDO · 4BR · ACTIVE

VALUE · 14 COMPS

VALUE HEADLINE

AED 1,468 /sqft+1325%

vs area median AED 103 /sqft · 13 comps

RANK

13 / 14

MID/HIGH RANGE

PRICE × SIZE · DROP-WEIGHTED

DOT SIZE = DROP %

AED / SQFT · DISTRIBUTION

BREAKDOWN · 13 LISTINGS

MORE EXPENSIVE /SQFT

8% of comps

CHEAPER /SQFT

See table

MEDIAN DOM

this listing: 0d

NEW THIS WEEK

Fresh inventory

ListingPriceSizeAED/sqftDrop %DOMΔ vs this

This listingThisAED 5.00M3,4051,468—0d—HOT Price / Big Layout / Corner Unit / Single RowAED 185K2,73468—0d-95%Corner unit | Double Row I Vacant NowAED 200K2,41083—0d-94%Double Row | Middle Unit I Maid RoomAED 180K1,90095—0d-94%Near to Entrance and amenities | 3BR + Maid|VacantAED 185K1,851100—0d-93%Brand New TH |Spacious 3Br+M |Kitchen AppliancesAED 200K1,980101—0d-93%

TAKEAWAYOf 13 comparables, 1 are more expensive per sqft. The 12 cheaper ones are a mix of smaller units and older buildings.

Unlock all comparables · AED 199 / mo

Scatter · distribution · full table · CSV export

4BR VILLA TOLEDO

WHY THIS IS A DEAL

MORTGAGE · RENT · BREAK-EVEN

VALUE · 14 COMPS

GEOGRAPHY · PULSE · VELOCITY

THIS IS THE MOMENT

SIMILAR OPPORTUNITIES