Drops · Realestate · Dubai · Forte 2BackEB88DDF9-0BA2-4C39-BC14-B6817DE389B4
4-BED PENTHOUSE FORTE 2
4BR + 4BA · 2,255 sqft
★ Golden VisaVerified 4h ago
Now
AED 10.00M
AED 4,435
Price / sqft
2,255 sqft
Built-up area
4BR + 4BA
1d
On market
AED 51,544
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
Forte 2, 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 52K
vs AED 52K at pre-drop price (AED 10.00M) · See cuts ↓
DOWN PAYMENT
AED 2.00M
20% of price
DLD FEE
AED 400K
4% of price
MORTGAGE REG
AED 20K
0.25% loan + 290
CASH TO CLOSE
AED 2.42M
Day-one out-of-pocket
LOAN AMOUNT
AED 8.00M
25y · 6.00%
TOTAL INTEREST
AED 7.46M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 50K
/ mo · ~6% gross yield
BUY · NOW
AED 52K
+AED 2K / 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 10K/mo.
VII · TRUST & ACTION
DATA ATTESTEDTHIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · eb88ddf9-0ba2-4c39-bc14-b6817de389b4
Last verified
…
23 Oct, 19:48
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