4-BED TOWNHOUSE LAMAR RESIDENCES
4BR + 4BA · 4,255 sqft
★ Golden VisaVerified 1h ago
Now
AED 4.10M
AED 964
Price / sqft
4,255 sqft
Built-up area
4BR + 4BA
0d
On market
vs 16d median
AED 21,133
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
14 comps · 3× daily
BENCHMARK
Lamar Residences, last 180d
REFRESH
3× 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 21K
vs AED 21K at pre-drop price (AED 4.10M) · See cuts ↓
DOWN PAYMENT
AED 820K
20% of price
DLD FEE
AED 164K
4% of price
MORTGAGE REG
AED 8K
0.25% loan + 290
CASH TO CLOSE
AED 992K
Day-one out-of-pocket
LOAN AMOUNT
AED 3.28M
25y · 6.00%
TOTAL INTEREST
AED 3.06M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 21K
/ mo · ~6% gross yield
BUY · NOW
AED 21K
+AED 633 / 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 4K/mo.
V · COMPARABLES
LAMAR RESIDENCES · 4BR · ACTIVEVALUE · 6 COMPS
VALUE HEADLINE
AED 964 /sqft-42%
vs area median AED 1,665 /sqft · 5 comps
RANK
1 / 6
CHEAPEST QUARTILE
OUR TAKE
★ UnderpricedPRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 5 LISTINGS
MORE EXPENSIVE /SQFT
5
100% of comps
CHEAPER /SQFT
0
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 4.10M4,255964———0% Commission · Waterfront Apt · Best ValueAED 3.13M2,0811,502——+56%Vacant · Luxe 3BR+M UnitAED 3.21M2,0811,543——+60%Sea View · Low FloorAED 3.90M2,3421,665——+73%√ Corner FULL Seaview 3BR+M! Perfect for End Use √AED 3.30M1,9501,692−5.7%—+76%3BR+M · SEA VIEWAED 3.40M1,9501,744——+81%TAKEAWAYOf 5 comparables, 5 are more expensive per sqft.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export
VI · AREA INTEL
LAMAR RESIDENCES · ACTIVE COMPSGEOGRAPHY · PULSE · VELOCITY
AREA PULSE · 30D
BUYER'S MARKET↑ 2↑2 vs prior 30d
PRICE CUTS · LAMAR RESIDENCES · PROPERTY · 0 PRIOR 30D
MEDIAN PRICE · ACTIVE
AED 2.50MThis: AED 4.10M · +64%
AVG DOM
16d
THIS: 0D · −16D
ACTIVE COMPS
14
listings in segment
SIMILAR INVENTORY
Browse drops in Lamar Residences