Drops · Realestate · Dubai · Mira OasisBackXO-DXB-55TFZ-S
3-BED TOWNHOUSE MIRA OASIS 3
3BR + 4BA · 2,534 sqft · Mira Oasis 3
★ Golden VisaVerified 4h ago
Now
AED 3.75M
AED 1,480
Price / sqft
2,534 sqft
Built-up area
3BR + 4BA
10d
On market
vs 11d median
AED 19,329
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
21 comps · 3× daily
BENCHMARK
Mira Oasis, 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 19K
vs AED 19K at pre-drop price (AED 3.75M) · See cuts ↓
DOWN PAYMENT
AED 750K
20% of price
DLD FEE
AED 150K
4% of price
MORTGAGE REG
AED 8K
0.25% loan + 290
CASH TO CLOSE
AED 908K
Day-one out-of-pocket
LOAN AMOUNT
AED 3.00M
25y · 6.00%
TOTAL INTEREST
AED 2.80M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 19K
/ mo · ~6% gross yield
BUY · NOW
AED 19K
+AED 579 / 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 4K/mo.
V · COMPARABLES
MIRA OASIS · 3BR · ACTIVEVALUE · 21 COMPS
VALUE HEADLINE
AED 1,480 /sqft+5%
vs area median AED 1,412 /sqft · 20 comps
RANK
14 / 21
MID/HIGH RANGE
PRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 20 LISTINGS
MORE EXPENSIVE /SQFT
6
30% of comps
CHEAPER /SQFT
14
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 3.75M2,5341,480———TYPE C · SINGLE ROW · VACANT ON TRANSFERAED 3.15M2,5541,233——-17%Type C · Single RowAED 3.00M2,4251,237——-16%3BR with maids Type I Vacant NowAED 3.00M2,3651,268——-14%3br Plus Maids Type C Single Row VacantAED 3.10M2,4281,277——-14%Type C · Single Row · Vacant on TransferAED 3.10M2,4281,277——-14%TAKEAWAYOf 20 comparables, 6 are more expensive per sqft. The 14 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export