VACANT 5BR VILLA · PRIVATE POOL
5BR + 7BA · 7,831 sqft
Verified 2d ago
Now
AED 850K
AED 109
Price / sqft
7,831 sqft
Built-up area
5BR + 7BA
3d
On market
AED 4,381
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
Garden Homes Frond, 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 4K
vs AED 4K at pre-drop price (AED 850K) · See cuts ↓
DOWN PAYMENT
AED 170K
20% of price
DLD FEE
AED 34K
4% of price
MORTGAGE REG
AED 2K
0.25% loan + 290
CASH TO CLOSE
AED 206K
Day-one out-of-pocket
LOAN AMOUNT
AED 680K
25y · 6.00%
TOTAL INTEREST
AED 634K
Over full term
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 867/mo.
V · COMPARABLES
GARDEN HOMES FROND A · 5BR · ACTIVEVALUE · 2 COMPS
VALUE HEADLINE
AED 109 /sqft-14%
vs area median AED 127 /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 850K7,831109—0d—Grand Foyer 5BR I Yachts View I Pool I BeachAED 850K6,700127—0d+17%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 · 03 JUN, 17:17THIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · DREL-9561
Last verified
…
03 Jun, 17:17
Freshness
Hourly
2h scan window
Method
Direct scrape
Reference-keyed
VIII · NEXT BEST
4 ACTIVE IN GARDEN HOMES FROND A · RANKED BY RECENCYSIMILAR OPPORTUNITIES
SCORE 25
Single Row | Modern Layout | Brand New | Vacant
VILLA · ARABIAN RANCHES 3
AED 530K
ACTIVE LISTING
SCORE 25
Designer Villa | Private Pool and Elevator
VILLA · C6 BY ALPHABETA
AED 510K
ACTIVE LISTING
SCORE 25
7BR VILLA | PRIVATE POOL | SPACIOUS HALL | MAJLIS
VILLA · AL AWEER
AED 370K
ACTIVE LISTING
SCORE 25
Brand New | 5BR Villa |Maids| Ready To Move
VILLA · DUBAI
AED 300K
ACTIVE LISTING
Browse all drops in real estate →
Refreshed hourly