Drops · Realestate · Dubai · Tria By DeyaarBackFIRST-S-138576
3-BED PENTHOUSE TRIA BY DEYAAR
3BR + 5BA · 3,213 sqft
★ Golden VisaVerified 7d ago
Now
AED 5.30M
AED 1,650
Price / sqft
3,213 sqft
Built-up area
3BR + 5BA
19d
On market
vs 6d median
AED 27,318
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
3 comps · 3× daily
BENCHMARK
Tria By Deyaar, 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 27K
vs AED 27K at pre-drop price (AED 5.30M) · See cuts ↓
DOWN PAYMENT
AED 1.06M
20% of price
DLD FEE
AED 212K
4% of price
MORTGAGE REG
AED 11K
0.25% loan + 290
CASH TO CLOSE
AED 1.28M
Day-one out-of-pocket
LOAN AMOUNT
AED 4.24M
25y · 6.00%
TOTAL INTEREST
AED 3.96M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 27K
/ mo · ~6% gross yield
BUY · NOW
AED 27K
+AED 818 / 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 5K/mo.
VI · AREA INTEL
TRIA BY DEYAAR · ACTIVE COMPSGEOGRAPHY · PULSE · VELOCITY
No coordinates for this area yet.
MEDIAN PRICE · ACTIVE
AED 1.10MThis: AED 5.30M · +382%
AVG DOM
6d
THIS: 19D · +13D
ACTIVE COMPS
4
listings in segment
SIMILAR INVENTORY
Browse drops in Tria By Deyaar
VII · TRUST & ACTION
DATA ATTESTEDTHIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · FIRST-S-138576
Last verified
…
03 Oct, 19:08
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