3-BED VILLA MUDON AL RANIM 3
3BR + 4BA · 1,808 sqft · Mudon Al Ranim 3
★ Golden VisaVerified 4h ago
Now
AED 4.05M
AED 2,240
Price / sqft
1,808 sqft
Built-up area
3BR + 4BA
8d
On market
vs 8d median
AED 20,875
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
62 comps · 3× daily
BENCHMARK
Mudon, 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 21K
vs AED 21K at pre-drop price (AED 4.05M) · See cuts ↓
DOWN PAYMENT
AED 810K
20% of price
DLD FEE
AED 162K
4% of price
MORTGAGE REG
AED 8K
0.25% loan + 290
CASH TO CLOSE
AED 980K
Day-one out-of-pocket
LOAN AMOUNT
AED 3.24M
25y · 6.00%
TOTAL INTEREST
AED 3.02M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 20K
/ mo · ~6% gross yield
BUY · NOW
AED 21K
+AED 625 / 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 4K/mo.
V · COMPARABLES
MUDON · 3BR · ACTIVEVALUE · 62 COMPS
VALUE HEADLINE
AED 2,240 /sqft+25%
vs area median AED 1,786 /sqft · 61 comps
RANK
61 / 62
MID/HIGH RANGE
PRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 61 LISTINGS
MORE EXPENSIVE /SQFT
1
2% of comps
CHEAPER /SQFT
60
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 4.05M1,8082,240———Close to Pool · Brand NewAED 5.20M4,5871,134——-49%4BR + Maid · End Unit · Single Row · Park ViewAED 4.20M3,2351,298——-42%Handover Soon · Mortgage Buyer AcceptedAED 3.42M2,3501,457——-35%Backing on Park · Ready · Mortgage AcceptableAED 3.60M2,3501,532——-32%G+2 · 4BR+MaidsAED 4.00M2,5831,549——-31%TAKEAWAYOf 61 comparables, 1 are more expensive per sqft. The 60 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export