FULLY UPGRADED NEAR TO TIP · MARINA SKYLINE VIEW
5BR + 6BA · 6,696 sqft
★ Golden VisaVerified 1d ago
Now
AED 78.00M
AED 11,649
Price / sqft
6,696 sqft
Built-up area
5BR + 6BA
3d
On market
AED 402,044
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 402K
vs AED 402K at pre-drop price (AED 78.00M) · See cuts ↓
DOWN PAYMENT
AED 15.60M
20% of price
DLD FEE
AED 3.12M
4% of price
MORTGAGE REG
AED 156K
0.25% loan + 290
CASH TO CLOSE
AED 18.88M
Day-one out-of-pocket
LOAN AMOUNT
AED 62.40M
25y · 6.00%
TOTAL INTEREST
AED 58.21M
Over full term
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 80K/mo.
V · COMPARABLES
GARDEN HOMES FROND D · 5BR · ACTIVEVALUE · 2 COMPS
VALUE HEADLINE
AED 11,649 /sqft+3452%
vs area median AED 328 /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 78.00M6,69611,649—0d—Fully Upgraded | Furnished | Vacant soonAED 2.20M6,702328−12.0%0d-97%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 · 04 JUN, 04:12THIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · LUL-S-15053
Last verified
…
04 Jun, 04:12
Freshness
Hourly
2h scan window
Method
Direct scrape
Reference-keyed
VIII · NEXT BEST
4 ACTIVE IN GARDEN HOMES FROND D · RANKED BY RECENCYSIMILAR OPPORTUNITIES
SCORE 25
LV4 | Back to Back | Mortgageable | Luxury Villa
VILLA · DAMAC LAGOONS
AED 6.30M
ACTIVE LISTING
SCORE 25
Upgraded 5BR + Maid's Villa | Pool | Luxury Finish
VILLA · MEADOWS 1
AED 19.00M
ACTIVE LISTING
SCORE 25
Vacant | Largest Type | Corner Plot
VILLA · ARABIAN RANCHES 2
AED 10.40M
ACTIVE LISTING
SCORE 25
Large 4Br Regional | Best Price in the Market
VILLA · REGIONAL LARGE
AED 11.25M
ACTIVE LISTING
Browse all drops in real estate →
Refreshed hourly