Drops · Realestate · Abu Dhabi · Building CBackBH-S-290569-2
3-BED TOWNHOUSE BUILDING C
3BR + 4BA · 4,059 sqft
▼ −4.4%★ Golden VisaVerified 2d ago
3-day history
AED 1,601
Price / sqft
4,059 sqft
Built-up area
3BR + 4BA
3d
On market
USD 33,504
Mortgage est.
25y · 6% · 20% down
II · THE THESIS
DEAL SCORE 21 / 100WHY THIS IS A DEAL
BOTTOM LINE
Fair deal — seller has made 1 cut since listing 3d ago. Fair offer band: $1.65M–$1.72M.
01
HEADLINE · COMPOSITE
Fair deal
SCORE BREAKDOWN
8
4
9
Drop % 8/35
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
Building C, last 180d
REFRESH
3× daily
III · THE EVIDENCE
1 CUT · −4.4% · −-$82KPRICE ACTION · 1 DAYS
AskingExpected rangeCut event
CUT-BY-CUT · 1 EVENT
D1
was $1.85M → $1.77M
1d after listing
−4.4%
-$82K
TOTAL · 1D
−4.4%
-$82K
NARRATIVESingle cut of 4.4% — 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
$9K−$421 / mo
vs $10K at pre-drop price ($1.85M) · See cuts ↓
DOWN PAYMENT
$354K
20% of price
DLD FEE
$71K
4% of price
MORTGAGE REG
$4K
0.25% loan + 290
CASH TO CLOSE
$428K
Day-one out-of-pocket
LOAN AMOUNT
$1.42M
25y · 6.00%
TOTAL INTEREST
$1.32M
Over full term
RENT VS BUY
RENT · ESTIMATE
$9K
/ mo · ~6% gross yield
BUY · NOW
$9K
+$273 / 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 ~$2K/mo.
VI · AREA INTEL
BUILDING C · ACTIVE COMPSGEOGRAPHY · PULSE · VELOCITY
VII · TRUST & ACTION
DATA ATTESTEDTHIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · BH-S-290569-2
Last verified
…
08 Oct, 15:28
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