3-BED APARTMENT LAMAR RESIDENCES
3BR + 3BA · 2,082 sqft
★ Golden VisaVerified 4h ago
Now
AED 3.40M
AED 1,633
Price / sqft
2,082 sqft
Built-up area
3BR + 3BA
7d
On market
vs 9d median
AED 17,525
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
12 comps · 3× daily
BENCHMARK
Lamar Residences, 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 18K
vs AED 18K at pre-drop price (AED 3.40M) · See cuts ↓
DOWN PAYMENT
AED 680K
20% of price
DLD FEE
AED 136K
4% of price
MORTGAGE REG
AED 7K
0.25% loan + 290
CASH TO CLOSE
AED 823K
Day-one out-of-pocket
LOAN AMOUNT
AED 2.72M
25y · 6.00%
TOTAL INTEREST
AED 2.54M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 17K
/ mo · ~6% gross yield
BUY · NOW
AED 18K
+AED 525 / 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 3K/mo.
V · COMPARABLES
LAMAR RESIDENCES · 3BR · ACTIVEVALUE · 9 COMPS
VALUE HEADLINE
AED 1,633 /sqft+1%
vs area median AED 1,612 /sqft · 8 comps
RANK
7 / 9
MID/HIGH RANGE
PRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 8 LISTINGS
MORE EXPENSIVE /SQFT
2
25% of comps
CHEAPER /SQFT
6
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 3.40M2,0821,633———4 Bedroom Townhouse · Sea ViewAED 4.10M4,250965——-41%0% Commission · Waterfront Apt · Best ValueAED 3.13M2,0811,502——-8%1,426 Sq. Ft · 0% CommissionAED 1.97M1,3001,513——-7%W Maids · Family Room · Pool FacingAED 3.20M2,0791,539——-6%Hot Deal ~ Sea View ~ Blacony ~AED 2.27M1,4111,612——-1%TAKEAWAYOf 8 comparables, 2 are more expensive per sqft. The 6 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export
VI · AREA INTEL
LAMAR RESIDENCES · ACTIVE COMPSGEOGRAPHY · PULSE · VELOCITY
AREA PULSE · 30D
SLOWING↓ 2↓1 vs prior 30d
PRICE CUTS · LAMAR RESIDENCES · PROPERTY · 3 PRIOR 30D
MEDIAN PRICE · ACTIVE
AED 2.81MThis: AED 3.40M · +21%
AVG DOM
9d
THIS: 7D · −2D
ACTIVE COMPS
12
listings in segment
SIMILAR INVENTORY
Browse drops in Lamar Residences