Drops · Realestate · Dubai · One CanalBackONECANAL_002
5-BED PENTHOUSE ONE CANAL
5BR + 7BA · 8,893 sqft
★ Golden VisaVerified 5h ago
Now
AED 75.00M
AED 8,434
Price / sqft
8,893 sqft
Built-up area
5BR + 7BA
46d
On market
AED 386,581
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
Active comps refreshed 3× daily
BENCHMARK
One Canal, 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 387K
vs AED 387K at pre-drop price (AED 75.00M) · See cuts ↓
DOWN PAYMENT
AED 15.00M
20% of price
DLD FEE
AED 3.00M
4% of price
MORTGAGE REG
AED 150K
0.25% loan + 290
CASH TO CLOSE
AED 18.15M
Day-one out-of-pocket
LOAN AMOUNT
AED 60.00M
25y · 6.00%
TOTAL INTEREST
AED 55.97M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 375K
/ mo · ~6% gross yield
BUY · NOW
AED 387K
+AED 12K / 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 77K/mo.
V · COMPARABLES
ONE CANAL · 5BR · ACTIVEVALUE · 2 COMPS
VALUE HEADLINE
AED 8,434 /sqft+31%
vs area median AED 6,419 /sqft · 1 comps
RANK
2 / 2
MID/HIGH RANGE
AED / SQFT · DISTRIBUTION
BREAKDOWN · 1 LISTINGS
MORE EXPENSIVE /SQFT
0
0% of comps
CHEAPER /SQFT
1
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 75.00M8,8938,434———5BR Sky Villa · Canal and Park Views · One CanalAED 57.50M8,9586,419——-24%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
VI · AREA INTEL
ONE CANAL · ACTIVE COMPSGEOGRAPHY · PULSE · VELOCITY
VII · TRUST & ACTION
DATA ATTESTEDTHIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · OneCanal_002
Last verified
…
28 Oct, 14:53
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