Drops · Realestate · Abu Dhabi · Al MushrifBackR9KZ7GJG5VMYSKGM9XPWY12Q30
2BR VILLA DELMA STREET
2BR + 4BA · 3,317 sqft · Delma Street
Verified 1h ago
Now
AED 147K
AED 44
Price / sqft
3,317 sqft
Built-up area
2BR + 4BA
1d
On market
AED 758
Mortgage est.
25y · 6% · 20% down
II · THE THESIS
DEAL SCORE PENDINGWHY THIS IS A DEAL
BOTTOM LINE
because listed 1 days ago.
All four signals + supporting evidence below. How do these scores work?
01
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
Active comps refreshed hourly
OFFER BAND
±4% confidence
BENCHMARK
Al Mushrif, last 180d
REFRESH
Hourly
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 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 758
vs AED 758 at pre-drop price (AED 147K) · See cuts ↓
DOWN PAYMENT
AED 29K
20% of price
DLD FEE
AED 6K
4% of price
MORTGAGE REG
AED 584
0.25% loan + 290
CASH TO CLOSE
AED 36K
Day-one out-of-pocket
LOAN AMOUNT
AED 118K
25y · 6.00%
TOTAL INTEREST
AED 110K
Over full term
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 150/mo.
VII · TRUST & ACTION
DATA ATTESTED · 08 JUL, 17:45THIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · R9KZ7GJG5VMYSKGM9XPWY12Q30
Last verified
…
08 Jul, 17:45
Freshness
3× daily
8h 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