LUSH PRIVATE GARDEN VACANT NOW · VILLA IN PHASE2
4BR + 5BA · 3,565 sqft
Verified 2h ago
Now
AED 320K
AED 90
Price / sqft
3,565 sqft
Built-up area
4BR + 5BA
6d
On market
AED 1,649
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
Al Badia Residence, 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 2K
vs AED 2K at pre-drop price (AED 320K) · See cuts ↓
DOWN PAYMENT
AED 64K
20% of price
DLD FEE
AED 13K
4% of price
MORTGAGE REG
AED 930
0.25% loan + 290
CASH TO CLOSE
AED 78K
Day-one out-of-pocket
LOAN AMOUNT
AED 256K
25y · 6.00%
TOTAL INTEREST
AED 239K
Over full term
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 326/mo.
VII · TRUST & ACTION
DATA ATTESTED · 01 JUN, 14:17THIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · LIzBadia-Rental
Last verified
…
01 Jun, 14:17
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 AL BADIA RESIDENCES BUILDING 23 · RANKED BY RECENCYSIMILAR OPPORTUNITIES
SCORE 25
Upgraded | Close to Pool & Park | Exclusive
VILLA · ARABIAN RANCHES 2
AED 360K
ACTIVE LISTING
SCORE 25
Luxury Redefined with Stunning Double Lake Views
VILLA · EMIRATES HILLS
AED 2.70M
ACTIVE LISTING
SCORE 25
Single Row | Great Location| Comes with Appliances
VILLA · DUBAI LAND
AED 165K
ACTIVE LISTING
SCORE 25
Excellent Villa | Private Garden | Shared Pool+Gym
VILLA · UMM SUQEIM 1 VILLAS
AED 450K
ACTIVE LISTING
Browse all drops in real estate →
Refreshed hourly