Drops · Realestate · Abu Dhabi · ThorayaBackMCP-S-57395
SINGLE ROW FAMILY HOME · 4BR TH
4BR + 5BA · 3,864 sqft
★ Golden VisaVerified 3m ago
Now
AED 5.22M
AED 1,351
Price / sqft
3,864 sqft
Built-up area
4BR + 5BA
17d
On market
AED 26,909
Mortgage est.
25y · 6% · 20% down
II · THE THESIS
DEAL SCORE PENDINGWHY THIS IS A DEAL
BOTTOM LINE
because listed 17 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
Thoraya, 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 27K
vs AED 27K at pre-drop price (AED 5.22M) · See cuts ↓
DOWN PAYMENT
AED 1.04M
20% of price
DLD FEE
AED 209K
4% of price
MORTGAGE REG
AED 11K
0.25% loan + 290
CASH TO CLOSE
AED 1.26M
Day-one out-of-pocket
LOAN AMOUNT
AED 4.18M
25y · 6.00%
TOTAL INTEREST
AED 3.90M
Over full term
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 5K/mo.
VII · TRUST & ACTION
DATA ATTESTED · 24 JUN, 19:59THIS IS THE MOMENT
SOURCE & CONFIDENCE
90%HIGH
Source
PropertyFinder
Ref · MCP-S-57395
Last verified
…
24 Jun, 19:59
Freshness
Hourly
2h scan window
Method
Direct scrape
Reference-keyed
VERIFIED SPECIALISTS
No verified specialist for this area yet. Submit a callback and we'll match one.
Request a callbackWe aim to respond within 4hNo spam · 1 message
VIII · NEXT BEST
4 ACTIVE IN THORAYA · RANKED BY RECENCYSIMILAR OPPORTUNITIES
SCORE 25
Single Row | Premium Amenities | End Unit
TOWNHOUSE · YAS ISLAND
AED 3.65M
ACTIVE LISTING
SCORE 25
Fully Furnished 4BHK | Best Layout | Prime Area
TOWNHOUSE · MASDAR CITY
AED 3.00M
ACTIVE LISTING
SCORE 25
Luxurious Living | Premium Amenities | Prime Home
TOWNHOUSE · AL BAHYA
AED 4.30M
ACTIVE LISTING
SCORE 25
Signature Living | Spacious Layout | Prime Address
TOWNHOUSE · AL HUDAYRIAT ISLAND
AED 4.87M
ACTIVE LISTING
Browse all drops in real estate →
Refreshed hourly