GOLF COURSE VIEW FULLY RENOVATED · BIG PLOT
5BR + 5BA · 8,036 sqft
★ Golden VisaVerified 4m ago
Now
AED 22.00M
AED 2,738
Price / sqft
8,036 sqft
Built-up area
5BR + 5BA
3d
On market
AED 113,397
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
Flame Tree Ridge, 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 113K
vs AED 113K at pre-drop price (AED 22.00M) · See cuts ↓
DOWN PAYMENT
AED 4.40M
20% of price
DLD FEE
AED 880K
4% of price
MORTGAGE REG
AED 44K
0.25% loan + 290
CASH TO CLOSE
AED 5.32M
Day-one out-of-pocket
LOAN AMOUNT
AED 17.60M
25y · 6.00%
TOTAL INTEREST
AED 16.42M
Over full term
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 22K/mo.
V · COMPARABLES
FLAME TREE RIDGE · 5BR · ACTIVEVALUE · 2 COMPS
VALUE HEADLINE
AED 2,738 /sqft+1173%
vs area median AED 215 /sqft · 1 comps
RANK
2 / 2
MID/HIGH RANGE
AED / SQFT · DISTRIBUTION
BREAKDOWN · 1 LISTINGS
MORE EXPENSIVE /SQFT
0
0% of comps
CHEAPER /SQFT
1
See table
MEDIAN DOM
0d
this listing: 0d
NEW THIS WEEK
1
Fresh inventory
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 22.00M8,0362,738—0d—Luxury Villa | Private Pool | Upgraded | VacantAED 1.80M8,386215—0d-92%TAKEAWAYOf 1 comparables, 0 are more expensive per sqft. The 1 cheaper one is a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export
VII · TRUST & ACTION
DATA ATTESTED · 05 JUN, 10:05THIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · VI46883
Last verified
…
05 Jun, 10:05
Freshness
Hourly
2h scan window
Method
Direct scrape
Reference-keyed
VIII · NEXT BEST
4 ACTIVE IN FLAME TREE RIDGE · RANKED BY RECENCYSIMILAR OPPORTUNITIES
SCORE 25
Exclusive Turn Key E2 Hattan with 5 Beds
VILLA · MEADOWS 7
AED 25.00M
ACTIVE LISTING
SCORE 25
Full Lake View | Owner Occupied | Fully Upgraded
VILLA · SPRINGS 10
AED 6.10M
ACTIVE LISTING
SCORE 25
ARCHITECTURAL DISTINCTION CORNER & SINGLE ROW
VILLA · NAD AL SHEBA GARDENS PHASE 2
AED 19.50M
ACTIVE LISTING
SCORE 25
Community Expert | Vacant | Single Row
VILLA · ARABIAN RANCHES 2
AED 13.50M
ACTIVE LISTING
Browse all drops in real estate →
Refreshed hourly