PER SQUARE FEET
  • 3
  • 2
  • 2
1,622 SF
Harlur Road, Bangalore
  • MIN INVESTMENT
  • NO OF INVESTORS
  • RENTAL YIELD
  • RETURN TARGET
  • 100%
Of ₹ 1,45,00,000 Property Value
  • Apartment 525 is a part of Raindrops, a Total Environment project located on Haralur road, Bangalore, just off Sarjapur road and close to Koramangala and HSR layout. The concept of courtyards has been effectively utilised with most homes and corridors opening into them. These homes step back as they go higher, creating open to sky private terrace gardens for each home, maximising natural light and ventilation.

    This project was built with Original specifications of Kota stone, Jaisalmer, exposed brick and with loads of natural light.

    Amenities include a large swimming pool, children's play area, party hall, gymnasium, health club and extensive landscaping

    • QUALITY Award winning development
    • RENTAL YIELD High rental yield
    • ATTRACTIVE PRICE To comparable projects
    • PRIVATE GARDEN Landscaped private garden
    • 100%
      INVESTMENT AMOUNT
    • 16%
      RENTS
    • 1%
      INTEREST ON DEPOSIT
    • 75%
      PROFIT
    • 192%
      TOTAL
    Return Target : 18.4%
  • ₹ 1,45,00,000
    • purchase price
    • stamp duty
    • registration
    • brokerage
    • legal fee
    • reserve
    • purchase price
    • stamp duty
    • registration
    • brokerage
    • legal fee
    • reserve
    All in price

Strong location in proximity to large Information Technology Parks

Well laid out 3 bed apartment on the first floor with a private garden. Door facing: East

  • ₹ 1,45,00,000
    • purchase price
    • stamp duty
    • registration
    • brokerage
    • legal fee
    • reserve
    • purchase price
    • stamp duty
    • registration
    • brokerage
    • legal fee
    • reserve
    All in price
  • ₹44,100
    GROSS RENT
  • ₹8,856
    maintenance
  • ₹5,000
    tax
  • ₹813
    property tax
  • ₹5,438
    property management fee
  • ₹23,993
    net rent
Annual Yield : 3.90%
  • High quality award winning project
     
  • State‐of‐the‐art amenities and landscaping
  • Strong location in proximity to large Information Technology parks
  • Tenant currently pays Rs.30,000 per month implying a 2.8% yield
     
  • Apartment is under‐rented and there is an opportunity to reset rents to Rs. 40,000 per month (3.8%yield)
  • Apartment has a 250 sf private garden over looking the courtyard
10%
20%
  • PROFIT AMOUNT
  • SALE PRICE PSF
  • MOIC
  • IRR
DAY 0 Year 1 Year 2 Year 3 Year 4
investment ( ₹ 1,45,00,000 )
rents 5,29,200 5,55,660 5,83,443 6,12,615
interest on deposit 35,280 35,280 35,280 35,280
sale value 2,53,60,591
TOTAL ( ₹ 1,45,00,000 ) ₹ 5,64,480 ₹ 5,90,940 ₹ 6,18,723 ₹ 2,60,08,486
Picture

Sale agreement signed

23/02/2014
Picture

Open for funding

24/02/2014
Picture

Funding closed

15/03/2014
Picture

Registration completed

23/03/2014