Drops · Realestate · Dubai · MudonBackLEXORO3862026
3-BED VILLA MUDON AL RANIM 6
3BR + 3BA · 1,808 sqft · Mudon Al Ranim 6
★ Golden VisaVerified 1h ago
Now
AED 3.34M
AED 1,847
Price / sqft
−2% vs area median
1,808 sqft
Built-up area
3BR + 3BA
4d
On market
vs 13d median
AED 17,216
Mortgage est.
25y · 6% · 20% down
II · THE THESIS
DEAL SCORE PENDINGWHY THIS IS A DEAL
BOTTOM LINE
Listed 4 days ago and priced 2% below comparable Mudon listings.
01
HEADLINE · COMPOSITE
SCORE BREAKDOWN
Awaiting first price event to compute score.
Insider unlocks the four evidence rows below.
04
17 ACTIVE COMPS IN MUDON
Motivation · Negotiability · Below median · Every section below
INPUTS
4 signals + relist
WEIGHTS
Drop 35 · Neg 25 · Med 20 · Conf 10 · Relist 10
COMPS
17 comps · 3× daily
BENCHMARK
Mudon, 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 17K
vs AED 17K at pre-drop price (AED 3.34M) · See cuts ↓
DOWN PAYMENT
AED 668K
20% of price
DLD FEE
AED 134K
4% of price
MORTGAGE REG
AED 7K
0.25% loan + 290
CASH TO CLOSE
AED 809K
Day-one out-of-pocket
LOAN AMOUNT
AED 2.67M
25y · 6.00%
TOTAL INTEREST
AED 2.49M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 17K
/ mo · ~6% gross yield
BUY · NOW
AED 17K
+AED 516 / 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
MUDON · 3BR · ACTIVEVALUE · 17 COMPS
VALUE HEADLINE
AED 1,847 /sqft+4%
vs area median AED 1,780 /sqft · 16 comps
RANK
14 / 17
MID/HIGH RANGE
PRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 16 LISTINGS
MORE EXPENSIVE /SQFT
3
19% of comps
CHEAPER /SQFT
13
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 3.34M1,8081,847———Near AmenitiesAED 3.00M1,8491,622——-12%Plot I Single Row I Available I Offer NowAED 3.40M2,0351,671——-10%G+1 · On Pool and Park · Genuine ResaleAED 3.10M1,8411,684——-9%Single RowAED 3.30M1,9241,715——-7%Corner Unit · Single Row · More OptionsAED 4.50M2,6181,717——-7%TAKEAWAYOf 16 comparables, 3 are more expensive per sqft. The 13 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export