Drops · Realestate · Abu Dhabi · Yas IslandBackROS-KAM_GWMFC
4-BED VILLA YAS PARK VIEWS
4BR + 5BA · 2,507 sqft · Yas Park Views
★ Golden VisaVerified 1h ago
Now
AED 4.75M
AED 1,895
Price / sqft
2,507 sqft
Built-up area
4BR + 5BA
4d
On market
vs 8d median
AED 24,483
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
13 comps · 3× daily
BENCHMARK
Yas Island, 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 24K
vs AED 24K at pre-drop price (AED 4.75M) · See cuts ↓
DOWN PAYMENT
AED 950K
20% of price
DLD FEE
AED 190K
4% of price
MORTGAGE REG
AED 10K
0.25% loan + 290
CASH TO CLOSE
AED 1.15M
Day-one out-of-pocket
LOAN AMOUNT
AED 3.80M
25y · 6.00%
TOTAL INTEREST
AED 3.55M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 24K
/ mo · ~6% gross yield
BUY · NOW
AED 24K
+AED 733 / 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 5K/mo.
V · COMPARABLES
YAS ISLAND · 4BR · ACTIVEVALUE · 7 COMPS
VALUE HEADLINE
AED 1,895 /sqft+8%
vs area median AED 1,748 /sqft · 6 comps
RANK
6 / 7
MID/HIGH RANGE
PRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 6 LISTINGS
MORE EXPENSIVE /SQFT
1
17% of comps
CHEAPER /SQFT
5
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 4.75M2,5071,895———Single Row · 3BR · Handover Soon · Invest NowAED 3.90M3,0131,294——-32%Invest Now · 3BRAED 4.00M2,7631,448——-24%Available Now · Super-Hot Deal · 4BHK THAED 4.50M2,8931,555——-18%Next to Green Spine · North Area · Private GardenAED 4.50M2,5741,748——-8%Sea World ViewAED 2.65M1,4121,877——-1%TAKEAWAYOf 6 comparables, 1 are more expensive per sqft. The 5 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
YAS ISLAND · ACTIVE COMPSGEOGRAPHY · PULSE · VELOCITY
AREA PULSE · 30D
SLOWING↓ 3↓8 vs prior 30d
PRICE CUTS · YAS ISLAND · PROPERTY · 11 PRIOR 30D
MEDIAN PRICE · ACTIVE
AED 3.10MThis: AED 4.75M · +53%
AVG DOM
8d
THIS: 4D · −4D
ACTIVE COMPS
13
listings in segment
SIMILAR INVENTORY
Browse drops in Yas Island