Drops · Realestate · Dubai · International CityBackMTPWCWQGPPHZXZP93AVWP6G8FM
3BEDROOM + MAID ROOM VILLA FOR SALE
3BR + 4BA · 1,657 sqft · Warsan Village
★ Golden VisaVerified 1h ago
Now
AED 2.05M
AED 1,237
Price / sqft
1,657 sqft
Built-up area
3BR + 4BA
59d
On market
AED 10,567
Mortgage est.
25y · 6% · 20% down
II · THE THESIS
DEAL SCORE PENDINGWHY THIS IS A DEAL
01
HEADLINE · COMPOSITE
Composite of price drop, motivation, area position, and data confidence.
SCORE BREAKDOWN
Awaiting first price event to compute score.
Below — the four signals that built this composite. Free-tier shows the headline only; Insider unlocks the underlying evidence.
Motivation · Negotiability · Below median · Every section below
INPUTS
4 signals + relist
WEIGHTS
Drop 35 · Neg 25 · Med 20 · Conf 10 · Relist 10
COMPS
Active comps refreshed hourly
OFFER BAND
±4% confidence
BENCHMARK
International City, last 180d
REFRESH
Hourly
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 Central Bank caps residential mortgages at 25 years tenor and 80% LTV for residents on a first home (≤AED 5M). Drag the sliders to model your own assumptions — actual rates vary by bank and profile.
MONTHLY · NOW
AED 11K
vs AED 11K at pre-drop price (AED 2.05M) · See cuts ↓
DOWN PAYMENT
AED 410K
20% of price
DLD FEE
AED 82K
4% of price
MORTGAGE REG
AED 4K
0.25% loan + 290
CASH TO CLOSE
AED 496K
Day-one out-of-pocket
LOAN AMOUNT
AED 1.64M
25y · 6.00%
TOTAL INTEREST
AED 1.53M
Over full term
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 2K/mo.
VI · AREA INTEL
INTERNATIONAL CITY · ACTIVE COMPSGEOGRAPHY · PULSE · VELOCITY
VII · TRUST & ACTION
DATA ATTESTED · 05 JUN, 10:05THIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · MTPWCWQGPPHZXZP93AVWP6G8FM
Last verified
…
05 Jun, 10:05
Freshness
Hourly
2h scan window
Method
Direct scrape
Reference-keyed
VIII · NEXT BEST
4 ACTIVE IN INTERNATIONAL CITY · RANKED BY RECENCYSIMILAR OPPORTUNITIES
SCORE 25
Lowest Price | Private Pool | Type B Large
VILLA · MUROOJ AL FURJAN EAST
AED 7.90M
ACTIVE LISTING
SCORE 25
Exclusive | Huge Corner Plot | Upgraded
VILLA · MEADOWS 2
AED 15.00M
ACTIVE LISTING
SCORE 25
Ultra Luxury Emerald Hills Villa | Vastu Compliant
VILLA · DUBAI HILLS ESTATE
AED 89.90M
ACTIVE LISTING
SCORE 25
Exclusive Turn Key E2 Hattan with 5 Beds
VILLA · MEADOWS 7
AED 25.00M
ACTIVE LISTING
Browse all drops in real estate →
Refreshed hourly