5-BED VILLA WILDFLOWER
5BR + 6BA · 8,919 sqft · Wildflower
★ Golden VisaVerified 5h ago
Now
AED 39.95M
AED 4,479
Price / sqft
8,919 sqft
Built-up area
5BR + 6BA
0d
On market
vs 11d median
AED 205,919
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
13 comps · 3× daily
BENCHMARK
Jumeirah Golf Esta, 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 206K
vs AED 206K at pre-drop price (AED 39.95M) · See cuts ↓
DOWN PAYMENT
AED 7.99M
20% of price
DLD FEE
AED 1.60M
4% of price
MORTGAGE REG
AED 80K
0.25% loan + 290
CASH TO CLOSE
AED 9.67M
Day-one out-of-pocket
LOAN AMOUNT
AED 31.96M
25y · 6.00%
TOTAL INTEREST
AED 29.82M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 200K
/ mo · ~6% gross yield
BUY · NOW
AED 206K
+AED 6K / 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 41K/mo.
V · COMPARABLES
JUMEIRAH GOLF ESTATES · 5BR · ACTIVEVALUE · 13 COMPS
VALUE HEADLINE
AED 4,479 /sqft+61%
vs area median AED 2,785 /sqft · 12 comps
RANK
12 / 13
MID/HIGH RANGE
PRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 12 LISTINGS
MORE EXPENSIVE /SQFT
1
8% of comps
CHEAPER /SQFT
11
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 39.95M8,9194,479———NewAED 17.50M10,1081,731——-61%Corner Plot with Private DrivewayAED 11.25M4,7102,389——-47%New Listing · Very Private Plot with Private Pool · UpgradedAED 9.95M4,1342,407——-46%Plot Firestone with Golf ViewAED 12.45M5,1232,430——-46%Extendable Plot Firestone with Golf ViewAED 12.00M4,8542,472——-45%TAKEAWAYOf 12 comparables, 1 are more expensive per sqft. The 11 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export