SPACIOUS PENTHOUSE ORIGINAL PRICE · PAYMENT PLAN
4BR + 5BA · 8,298 sqft
★ Golden VisaVerified 5h ago
Now
AED 41.00M
AED 4,941
Price / sqft
8,298 sqft
Built-up area
4BR + 5BA
1d
On market
AED 211,331
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
Luce, 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 211K
vs AED 211K at pre-drop price (AED 41.00M) · See cuts ↓
DOWN PAYMENT
AED 8.20M
20% of price
DLD FEE
AED 1.64M
4% of price
MORTGAGE REG
AED 82K
0.25% loan + 290
CASH TO CLOSE
AED 9.92M
Day-one out-of-pocket
LOAN AMOUNT
AED 32.80M
25y · 6.00%
TOTAL INTEREST
AED 30.60M
Over full term
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 42K/mo.
VII · TRUST & ACTION
DATA ATTESTED · 02 JUN, 10:27THIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · MPS-49334
Last verified
…
02 Jun, 10:27
Freshness
Hourly
2h scan window
Method
Direct scrape
Reference-keyed
VIII · NEXT BEST
4 ACTIVE IN LUCE · RANKED BY RECENCYSIMILAR OPPORTUNITIES
SCORE 25
6BR Sky Mansion | 360° Palm Views
PENTHOUSE · ONE CRESCENT
AED 185.00M
ACTIVE LISTING
SCORE 25
One of Downtown Most Exclusive Penthouses
PENTHOUSE · ACT ONE
AED 21.00M
ACTIVE LISTING
SCORE 25
MULTIPLE OPTIONS | PRICED TO SELL | BEST LAYOUT
PENTHOUSE · THE COVE II BUILDING 7
AED 6.88M
ACTIVE LISTING
SCORE 25
5-Bedroom Penthouse | 360 Balcony | 0% Commission
PENTHOUSE · THE EDIT AT D3 TOWER A
AED 34.05M
ACTIVE LISTING
Browse all drops in real estate →
Refreshed hourly