Drops ยท Realestate ยท Dubai ยท AsayelBackTHKWAN2CY8J5G2X92CXRQCG3FW
4-BED PENTHOUSE ASAYEL
4BR + 6BA ยท 3,743 sqft
โ
Golden VisaVerified 4h ago
Now
AED 15.86M
AED 4,239
Price / sqft
3,743 sqft
Built-up area
4BR + 6BA
0d
On market
AED 81,775
Mortgage est.
25y ยท 6% ยท 20% down
II ยท THE THESIS
DEAL SCORE PENDINGWHY THIS IS A DEAL
01
HEADLINE ยท COMPOSITE
SCORE BREAKDOWN
Awaiting first price event to compute score.
Insider unlocks the four evidence rows below.
Motivation ยท Negotiability ยท Below median ยท Every section below
INPUTS
4 signals + relist
WEIGHTS
Drop 35 ยท Neg 25 ยท Med 20 ยท Conf 10 ยท Relist 10
COMPS
Active comps refreshed 3ร daily
BENCHMARK
Asayel, last 180d
REFRESH
3ร daily
IV ยท CASHFLOW
UAE CB GUIDELINES ยท YOUR ASSUMPTIONSMORTGAGE ยท RENT ยท BREAK-EVEN
YOUR ASSUMPTIONS
Down payment20%
15%40%
Interest rate6.00%
3.50%8.00%
Term25 yr
15 yr30 yr
UAE CB caps ยท 25-yr tenor ยท 80% LTV on a first home โค AED 5M ยท rates vary by bank โ drag the sliders
MONTHLY ยท NOW
AED 82K
vs AED 82K at pre-drop price (AED 15.86M) ยท See cuts โ
DOWN PAYMENT
AED 3.17M
20% of price
DLD FEE
AED 635K
4% of price
MORTGAGE REG
AED 32K
0.25% loan + 290
CASH TO CLOSE
AED 3.84M
Day-one out-of-pocket
LOAN AMOUNT
AED 12.69M
25y ยท 6.00%
TOTAL INTEREST
AED 11.84M
Over full term
RENT VS BUY
RENT ยท ESTIMATE
AED 79K
/ mo ยท ~6% gross yield
BUY ยท NOW
AED 82K
+AED 2K / mo
Your monthly cost is already higher than the rent estimate โ 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 16K/mo.
VII ยท TRUST & ACTION
DATA ATTESTEDTHIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref ยท THKWAN2CY8J5G2X92CXRQCG3FW
Last verified
โฆ
30 Oct, 14:51
Freshness
3ร daily
8h scan window
Method
Direct scrape
Reference-keyed
VERIFIED SPECIALISTS
No verified specialist for this area yet โ leave your number and we'll connect you.
Browse verified specialists