Drops · Realestate · Dubai · The ValleyBack1QGEAYY4SV34YVN1D3HDKJZ1DG

3BR VILLA LILLIA

3BR + 4BA · 1,483 sqft · Lillia

★ Golden VisaVerified 4h ago

Now

AED 2.29M

Open on PropertyFinder

AED 1,544

Price / sqft

−12% vs area median

1,483 sqft

Built-up area

3BR + 4BA

11d

On market

vs 10d median

AED 11,804

Mortgage est.

25y · 6% · 20% down

II · THE THESIS

DEAL SCORE PENDING

WHY THIS IS A DEAL

BOTTOM LINE

because listed 11 days ago and priced 12% below comparable The Valley listings.

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.

BELOW MEDIAN · −12%

−12%

AED 1,544/sqft vs area median 1,404/sqft. See 24 comps ↓

24 ACTIVE COMPS IN THE VALLEY

Motivation · Negotiability · Below median · Every section below

INPUTS

4 signals + relist

WEIGHTS

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

COMPS

24 comps · 2h fresh

OFFER BAND

±4% confidence

BENCHMARK

The Valley, 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 12K

vs AED 12K at pre-drop price (AED 2.29M) · See cuts ↓

DOWN PAYMENT

AED 458K

20% of price

DLD FEE

AED 92K

4% of price

MORTGAGE REG

AED 5K

0.25% loan + 290

CASH TO CLOSE

AED 554K

Day-one out-of-pocket

LOAN AMOUNT

AED 1.83M

25y · 6.00%

TOTAL INTEREST

AED 1.71M

Over full term

RENT VS BUY

RENT · ESTIMATE

AED 13K

/ mo · ~6% gross yield

BUY · NOW

AED 12K

−AED 1K / mo

0y10y

Buying beats renting after 6.7 years at the current price.

STRESS TEST

AT VARIOUS RATES

If rates climb to 8%, your payment grows by ~AED 2K/mo.

V · COMPARABLES

THE VALLEY · 3BR · ACTIVE

VALUE · 24 COMPS

VALUE HEADLINE

AED 1,544 /sqft+10%

vs area median AED 1,404 /sqft · 23 comps

RANK

19 / 24

MID/HIGH RANGE

PRICE × SIZE · DROP-WEIGHTED

DOT SIZE = DROP %

AED / SQFT · DISTRIBUTION

BREAKDOWN · 23 LISTINGS

MORE EXPENSIVE /SQFT

22% of comps

CHEAPER /SQFT

See table

MEDIAN DOM

this listing: 0d

NEW THIS WEEK

Fresh inventory

ListingPriceSizeAED/sqftDrop %DOMΔ vs this

This listingThisAED 2.29M1,4831,544—0d—AMAZING LOCATION | CLOSE TO AMENITIES | CORNER KITAED 135K1,87372—0d-95%Close to Pool | Spacious | Brand NewAED 135K1,87472—0d-95%PRIME LOCATION | VALLEY SPECIALISTAED 135K1,87372—0d-95%Single Row | Available 1st October | 3 BedAED 145K1,87277—0d-95%Chiller Free : Ready to Move in : Single RowAED 150K1,87380—0d-95%

TAKEAWAYOf 23 comparables, 5 are more expensive per sqft. The 18 cheaper ones are a mix of smaller units and older buildings.

Unlock all comparables · AED 199 / mo

Scatter · distribution · full table · CSV export

3BR VILLA LILLIA

WHY THIS IS A DEAL

MORTGAGE · RENT · BREAK-EVEN

VALUE · 24 COMPS

GEOGRAPHY · PULSE · VELOCITY

THIS IS THE MOMENT

SIMILAR OPPORTUNITIES