2-BED APARTMENT THE SOURCE II
2BR + 3BA · 1,259 sqft
▼ −4.0%★ Golden VisaVerified 3d ago
10-day history
II · THE THESIS
DEAL SCORE 20 / 100WHY THIS IS A DEAL
BOTTOM LINE
Fair deal — seller has made 1 cut since listing 10d ago. Fair offer band: $1.22M–$1.27M.
01
HEADLINE · COMPOSITE
Fair deal
SCORE BREAKDOWN
7
4
9
Drop % 7/35
Negotiability 4/25
Confidence 9/10
Insider unlocks the four evidence rows below.
03
BASED ON · MOTIVATION · CUT COUNT · TIME ON MARKET · TOTAL REDUCTION
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
OFFER BAND
−7% … −3% vs asking
BENCHMARK
The Source II, last 180d
REFRESH
3× daily
III · THE EVIDENCE
1 CUT · −4.0% · −-$54KPRICE ACTION · 5 DAYS
AskingExpected rangeCut event
CUT-BY-CUT · 1 EVENT
D5
was $1.36M → $1.31M
5d after listing
−4.0%
-$54K
TOTAL · 5D
−4.0%
-$54K
NARRATIVESingle cut of 4.0% — early signal that the seller is testing the market.
Unlock the price history · AED 199 / mo
Every cut event · area median overlay · CSV export
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
$7K−$281 / mo
vs $7K at pre-drop price ($1.36M) · See cuts ↓
DOWN PAYMENT
$261K
20% of price
DLD FEE
$52K
4% of price
MORTGAGE REG
$3K
0.25% loan + 290
CASH TO CLOSE
$316K
Day-one out-of-pocket
LOAN AMOUNT
$1.05M
25y · 6.00%
TOTAL INTEREST
$975K
Over full term
RENT VS BUY
RENT · ESTIMATE
$7K
/ mo · ~6% gross yield
BUY · NOW
$7K
+$202 / 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 ~$1K/mo.
VII · TRUST & ACTION
DATA ATTESTEDTHIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · AP260277AHS
Last verified
…
07 Oct, 15:25
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