3-BED VILLA SPRINGS 10
3BR + 3BA · 2,748 sqft · Springs 10
★ Golden VisaVerified 5h ago
Now
AED 6.00M
AED 2,183
Price / sqft
2,748 sqft
Built-up area
3BR + 3BA
2d
On market
vs 10d median
AED 30,921
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
26 comps · 3× daily
BENCHMARK
The Springs, 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 31K
vs AED 31K at pre-drop price (AED 6.00M) · See cuts ↓
DOWN PAYMENT
AED 1.20M
20% of price
DLD FEE
AED 240K
4% of price
MORTGAGE REG
AED 12K
0.25% loan + 290
CASH TO CLOSE
AED 1.45M
Day-one out-of-pocket
LOAN AMOUNT
AED 4.80M
25y · 6.00%
TOTAL INTEREST
AED 4.48M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 30K
/ mo · ~6% gross yield
BUY · NOW
AED 31K
+AED 926 / 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 6K/mo.
V · COMPARABLES
THE SPRINGS · 3BR · ACTIVEVALUE · 26 COMPS
VALUE HEADLINE
AED 2,183 /sqft+20%
vs area median AED 1,826 /sqft · 25 comps
RANK
21 / 26
MID/HIGH RANGE
PRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 25 LISTINGS
MORE EXPENSIVE /SQFT
5
20% of comps
CHEAPER /SQFT
20
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 6.00M2,7482,183———Type 4E · Vacant Now · Single RowAED 3.75M2,6071,438——-34%Corner Plot · Park ViewAED 3.80M2,6071,458——-33%Extended 4E · Converted · Fully Upgraded VillaAED 3.85M2,5931,485——-32%Type 4E · Springs 2 · 2BR + Maid · OriginalAED 3.90M2,6101,494——-32%Type 4E · Renovation Opportunity · VacantAED 3.80M2,5111,513——-31%TAKEAWAYOf 25 comparables, 5 are more expensive per sqft. The 20 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export