Drops · Realestate · Abu Dhabi · Al ShamkhaBack75YTG53G0S3CAZQNHX8MC8CY54
6-BED VILLA FAY AL REEMAN II
6BR + 7BA · 10,979 sqft · Fay Al Reeman II
★ Golden VisaVerified 3h ago
Now
AED 5.15M
AED 469
Price / sqft
10,979 sqft
Built-up area
6BR + 7BA
0d
On market
vs 13d median
AED 26,545
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
61 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 5.15M) · See cuts ↓
DOWN PAYMENT
AED 1.03M
20% of price
DLD FEE
AED 206K
4% of price
MORTGAGE REG
AED 11K
0.25% loan + 290
CASH TO CLOSE
AED 1.25M
Day-one out-of-pocket
LOAN AMOUNT
AED 4.12M
25y · 6.00%
TOTAL INTEREST
AED 3.84M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 26K
/ mo · ~6% gross yield
BUY · NOW
AED 27K
+AED 795 / 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 469 /sqft-35%
vs area median AED 723 /sqft · 27 comps
RANK
5 / 28
CHEAPEST QUARTILE
OUR TAKE
★ UnderpricedPRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 27 LISTINGS
MORE EXPENSIVE /SQFT
23
85% of comps
CHEAPER /SQFT
4
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 5.15M10,979469———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——-1%6BR + Maid Villa · Fay Al Reeman · CornerAED 5.30M11,322468——0%Direct to The Park · Ready to move in · CornerAED 5.38M11,005488−0.5%—+4%TAKEAWAYOf 27 comparables, 23 are more expensive per sqft. The 4 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export