LAGOON VILLA BASEMENT · CAR LIFT
5BR + 6BA · 6,262 sqft
★ Golden VisaVerified 2h ago
Now
AED 45.00M
AED 7,186
Price / sqft
6,262 sqft
Built-up area
5BR + 6BA
4d
On market
AED 231,949
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
Sobha Hartland Est, 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 232K
vs AED 232K at pre-drop price (AED 45.00M) · See cuts ↓
DOWN PAYMENT
AED 9.00M
20% of price
DLD FEE
AED 1.80M
4% of price
MORTGAGE REG
AED 90K
0.25% loan + 290
CASH TO CLOSE
AED 10.89M
Day-one out-of-pocket
LOAN AMOUNT
AED 36.00M
25y · 6.00%
TOTAL INTEREST
AED 33.58M
Over full term
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 46K/mo.
VI · AREA INTEL
SOBHA HARTLAND ESTATES-TOWNHOUSES · ACTIVE COMPSGEOGRAPHY · PULSE · VELOCITY
VII · TRUST & ACTION
DATA ATTESTED · 05 JUN, 10:05THIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · PS-01062644
Last verified
…
05 Jun, 10:05
Freshness
Hourly
2h scan window
Method
Direct scrape
Reference-keyed
VIII · NEXT BEST
4 ACTIVE IN SOBHA HARTLAND ESTATES-TOWNHOUSES · 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