GARDEN VIEW TENANTED · GOOD ROI
1BR + 2BA · 887 sqft
Verified 2h ago
Now
AED 1.20M
AED 1,353
Price / sqft
887 sqft
Built-up area
1BR + 2BA
22d
On market
AED 6,185
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
Jasmine B, 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 6K
vs AED 6K at pre-drop price (AED 1.20M) · See cuts ↓
DOWN PAYMENT
AED 240K
20% of price
DLD FEE
AED 48K
4% of price
MORTGAGE REG
AED 3K
0.25% loan + 290
CASH TO CLOSE
AED 291K
Day-one out-of-pocket
LOAN AMOUNT
AED 960K
25y · 6.00%
TOTAL INTEREST
AED 896K
Over full term
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 1K/mo.
VII · TRUST & ACTION
DATA ATTESTED · 05 JUN, 06:10THIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · W-049V0S
Last verified
…
05 Jun, 06:10
Freshness
Hourly
2h scan window
Method
Direct scrape
Reference-keyed
VIII · NEXT BEST
4 ACTIVE IN JASMINE B · RANKED BY RECENCYSIMILAR OPPORTUNITIES
SCORE 25
2 BR | Closed Kitchen | Vastu | Vacant in May
APARTMENT · ORCHID RESIDENCE
AED 1.62M
ACTIVE LISTING
SCORE 25
Exquisite Furnished Unit | Panoramic SZR Views
APARTMENT · OPAL TOWER MARINA
AED 1.35M
ACTIVE LISTING
SCORE 25
Golf Course View | Vacant | Furnished
APARTMENT · ARTESIA B
AED 1.55M
ACTIVE LISTING
SCORE 25
Discounted | Brand New 2BR | Direct from Developer
APARTMENT · VIERA RESIDENCES
AED 1.34M
ACTIVE LISTING
Browse all drops in real estate →
Refreshed hourly