Drops · Realestate · Abu Dhabi · Al ShamkhaBackS1RTH52EBTV8VJJ3EZBEPHRE64
6-BED VILLA FAY ALREEMAN
6BR + 7BA · 11,322 sqft · Fay Alreeman
★ Golden VisaVerified 3h ago
Now
AED 5.30M
AED 468
Price / sqft
11,322 sqft
Built-up area
6BR + 7BA
2d
On market
vs 13d median
AED 27,318
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
58 comps · 3× daily
BENCHMARK
Al Shamkha, 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 27K
vs AED 27K at pre-drop price (AED 5.30M) · See cuts ↓
DOWN PAYMENT
AED 1.06M
20% of price
DLD FEE
AED 212K
4% of price
MORTGAGE REG
AED 11K
0.25% loan + 290
CASH TO CLOSE
AED 1.28M
Day-one out-of-pocket
LOAN AMOUNT
AED 4.24M
25y · 6.00%
TOTAL INTEREST
AED 3.96M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 27K
/ mo · ~6% gross yield
BUY · NOW
AED 27K
+AED 818 / 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
AL SHAMKHA · 6BR · ACTIVEVALUE · 28 COMPS
VALUE HEADLINE
AED 468 /sqft-35%
vs area median AED 723 /sqft · 27 comps
RANK
4 / 28
CHEAPEST QUARTILE
OUR TAKE
★ UnderpricedPRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 27 LISTINGS
MORE EXPENSIVE /SQFT
24
89% of comps
CHEAPER /SQFT
3
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 5.30M11,322468———Hot Deal 6BR · Corner UnitAED 5.00M10,979455——-3%Single Row Corner · Mediterranean StandardAED 5.10M10,996464−5.6%—-1%Ready To Move In · Own NowAED 5.26M11,289466——0%Direct to The Park · Ready to move in · CornerAED 5.38M11,005488−0.5%—+4%5BR+ Maid Room · Double Row · Corner Unit · VacantAED 5.00M10,192491——+5%TAKEAWAYOf 27 comparables, 24 are more expensive per sqft. The 3 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export