READY TO MOVE IN BEACH ACCESS · FULLY FURNISHED
5BR + 5BA · 5,419 sqft
Verified 2h ago
Now
AED 800K
AED 148
Price / sqft
5,419 sqft
Built-up area
5BR + 5BA
32d
On market
AED 4,124
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
Garden Homes Frond, 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 4K
vs AED 4K at pre-drop price (AED 800K) · See cuts ↓
DOWN PAYMENT
AED 160K
20% of price
DLD FEE
AED 32K
4% of price
MORTGAGE REG
AED 2K
0.25% loan + 290
CASH TO CLOSE
AED 194K
Day-one out-of-pocket
LOAN AMOUNT
AED 640K
25y · 6.00%
TOTAL INTEREST
AED 597K
Over full term
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 816/mo.
V · COMPARABLES
GARDEN HOMES FROND C · 5BR · ACTIVEVALUE · 2 COMPS
VALUE HEADLINE
AED 148 /sqft-98%
vs area median AED 7,165 /sqft · 1 comps
RANK
1 / 2
CHEAPEST QUARTILE
OUR TAKE
★ UnderpricedAED / SQFT · DISTRIBUTION
BREAKDOWN · 1 LISTINGS
MORE EXPENSIVE /SQFT
1
100% of comps
CHEAPER /SQFT
0
See table
MEDIAN DOM
0d
this listing: 0d
NEW THIS WEEK
1
Fresh inventory
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 800K5,419148—0d—Exclusive | Brand New | Fully UpgradedAED 48.00M6,6997,165—0d+4741%TAKEAWAYOf 1 comparables, 1 are more expensive per sqft.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export
VII · TRUST & ACTION
DATA ATTESTED · 01 JUN, 16:18THIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · ELY-R-501182
Last verified
…
01 Jun, 16:18
Freshness
Hourly
2h scan window
Method
Direct scrape
Reference-keyed
VERIFIED SPECIALISTS
No verified specialist for this area yet. Submit a callback and we'll match one.
Request a callbackWe aim to respond within 4hNo spam · 1 message
VIII · NEXT BEST
4 ACTIVE IN GARDEN HOMES FROND C · RANKED BY RECENCYSIMILAR OPPORTUNITIES
−2%SCORE 49
Spacious 3 Bed | No Maid’s | Upgraded | Exclusive
VILLA · DAMAC HILLS
AED 220K
AED 225K
PRICE TRAJECTORY
−3%SCORE 41
Ready to Move In | Lake Facing | Multiple Options
VILLA · EMIRATES HILLS
AED 1.50M
AED 1.55M
ACTIVE LISTING
SCORE 25
Extended Villa 5 Beds | Furnished | Vacant
VILLA · ENTERTAINMENT FOYER
AED 3.25M
ACTIVE LISTING
SCORE 25
Co-Exclusive B1 | Elevated Golf Views | Upgraded
VILLA · CARMEN
AED 775K
ACTIVE LISTING
Browse all drops in real estate →
Refreshed hourly