PREMIUM UPGRADED & EXTENDED BUNGALOW GCW
4BR + 5BA · 4,887 sqft
★ Golden VisaVerified 14m ago
Now
AED 8.00M
AED 1,636
Price / sqft
4,887 sqft
Built-up area
4BR + 5BA
5d
On market
AED 41,210
Mortgage est.
25y · 6% · 20% down
II · THE THESIS
DEAL SCORE PENDINGWHY THIS IS A DEAL
BOTTOM LINE
because listed 5 days ago.
All four signals + supporting evidence below. How do these scores work?
01
HEADLINE · COMPOSITE
Composite of price drop, motivation, area position, and data confidence.
SCORE BREAKDOWN
Awaiting first price event to compute score.
Free-tier shows the headline only. Insider unlocks the four detailed evidence rows below.
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
Bungalow Area, 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 41K
vs AED 41K at pre-drop price (AED 8.00M) · See cuts ↓
DOWN PAYMENT
AED 1.60M
20% of price
DLD FEE
AED 320K
4% of price
MORTGAGE REG
AED 16K
0.25% loan + 290
CASH TO CLOSE
AED 1.94M
Day-one out-of-pocket
LOAN AMOUNT
AED 6.40M
25y · 6.00%
TOTAL INTEREST
AED 5.97M
Over full term
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 8K/mo.
V · COMPARABLES
BUNGALOW AREA · 4BR · ACTIVEVALUE · 2 COMPS
VALUE HEADLINE
AED 1,636 /sqft-9%
vs area median AED 1,794 /sqft · 1 comps
RANK
1 / 2
CHEAPEST QUARTILE
OUR TAKE
★ UnderpricedAED / SQFT · DISTRIBUTION
BREAKDOWN · 1 LISTINGS
MORE EXPENSIVE /SQFT
1
100% of comps
CHEAPER /SQFT
0
See table
MEDIAN DOM
0d
this listing: 0d
NEW THIS WEEK
1
Fresh inventory
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 8.00M4,8871,636—0d—Ideally Located | Corner | Close to ParkAED 7.80M4,3471,794—0d+10%TAKEAWAYOf 1 comparables, 1 are more expensive per sqft.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export
VII · TRUST & ACTION
DATA ATTESTED · 07 JUN, 18:03THIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · DUB130958
Last verified
…
07 Jun, 18:03
Freshness
Hourly
2h scan window
Method
Direct scrape
Reference-keyed
VIII · NEXT BEST
4 ACTIVE IN BUNGALOW AREA · RANKED BY RECENCYSIMILAR OPPORTUNITIES
SCORE 25
Large 4Br Regional | Best Price in the Market
VILLA · REGIONAL LARGE
AED 11.25M
ACTIVE LISTING
SCORE 25
Custom | Modern | Masterpiece
VILLA · AL BARARI
AED 150.00M
ACTIVE LISTING
SCORE 25
Single Row | Backing Park | OP | Resale
VILLA · SELVARA 2
AED 6.50M
ACTIVE LISTING
SCORE 25
NOVA | Big Plot | Best Price |Near Pool |No Agents
VILLA · EMAAAR SOUTH
AED 4.04M
ACTIVE LISTING
Browse all drops in real estate →
Refreshed hourly