4-BED VILLA YAS PARK VIEWS
4BR + 6BA · 2,504 sqft · Yas Park Views
★ Golden VisaVerified 4h ago
Now
AED 4.80M
AED 1,917
Price / sqft
2,504 sqft
Built-up area
4BR + 6BA
1d
On market
vs 13d median
AED 24,741
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
20 comps · 3× daily
BENCHMARK
Yas Island, 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 25K
vs AED 25K at pre-drop price (AED 4.80M) · See cuts ↓
DOWN PAYMENT
AED 960K
20% of price
DLD FEE
AED 192K
4% of price
MORTGAGE REG
AED 10K
0.25% loan + 290
CASH TO CLOSE
AED 1.16M
Day-one out-of-pocket
LOAN AMOUNT
AED 3.84M
25y · 6.00%
TOTAL INTEREST
AED 3.58M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 24K
/ mo · ~6% gross yield
BUY · NOW
AED 25K
+AED 741 / 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
YAS ISLAND · 4BR · ACTIVEVALUE · 15 COMPS
VALUE HEADLINE
AED 1,917 /sqft+11%
vs area median AED 1,728 /sqft · 14 comps
RANK
12 / 15
MID/HIGH RANGE
PRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 14 LISTINGS
MORE EXPENSIVE /SQFT
3
21% of comps
CHEAPER /SQFT
11
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 4.80M2,5041,917———Double Row 5BR · Private Garden · AmenitiesAED 5.30M4,6251,146——-40%Single Row · 3BR · Handover Soon · Invest NowAED 3.90M3,0131,294——-32%4BR+Maid · Corner UnitAED 4.80M3,3621,428——-26%3BR+Maid Townhouse · Near the SpineAED 4.18M2,8951,444——-25%ECO LIFESTYLE · FAMILY COMMUNITYAED 5.10M3,3121,540——-20%TAKEAWAYOf 14 comparables, 3 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