6-BED PENTHOUSE BEACH ISLE TOWER 1
6BR + 7BA · 8,476 sqft
★ Golden VisaVerified 14h ago
Now
AED 39.00M
AED 4,601
Price / sqft
8,476 sqft
Built-up area
6BR + 7BA
2d
On market
AED 201,022
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
Beach Isle Tower 1, 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 201K
vs AED 201K at pre-drop price (AED 39.00M) · See cuts ↓
DOWN PAYMENT
AED 7.80M
20% of price
DLD FEE
AED 1.56M
4% of price
MORTGAGE REG
AED 78K
0.25% loan + 290
CASH TO CLOSE
AED 9.44M
Day-one out-of-pocket
LOAN AMOUNT
AED 31.20M
25y · 6.00%
TOTAL INTEREST
AED 29.11M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 195K
/ mo · ~6% gross yield
BUY · NOW
AED 201K
+AED 6K / 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 40K/mo.
VII · TRUST & ACTION
DATA ATTESTEDTHIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · SP-S-7149
Last verified
…
10 Oct, 05:18
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