WhatsApp Instant Response
Direct Call +92 330 5000987
Messenger Facebook Chat

Comparative Rental Yield & Cash Flow Matrix

Comprehensive commercial investment model stamped October 2026.

Commercial Space Class Gross / Net Area October 2026 Price Pre-Leased Monthly Rent Monthly CAM Fee Net Annual Yield Tenancy Structure
Rainforest Atrium Kiosk 180 / 155 sq.ft PKR 1.20Cr – 1.85Cr PKR 95,000 – 160,000 PKR 8,100 9.5% – 12.0% Impulse / Confectionery Retail Lease
Designer Factory Outlet Shop 360 / 305 sq.ft PKR 1.65Cr – 3.25Cr PKR 140,000 – 250,000 PKR 16,200 10.0% – 12.5% Pre-Leased National Brand Store
Grade-A Corporate Office Suite 580 / 490 sq.ft PKR 1.45Cr – 2.10Cr PKR 110,000 – 165,000 PKR 20,300 9.0% – 11.0% Multi-Year Corporate Office Lease
Rooftop Sky Dining Restaurant 850 / 720 sq.ft PKR 2.80Cr – 4.50Cr PKR 220,000 – 380,000 PKR 29,750 9.5% – 12.5% F&B Hospitality Destination Lease
Kids Playland Amusement Anchor 1,200 / 1,020 sq.ft PKR 3.90Cr – 5.80Cr PKR 300,000 – 480,000 PKR 42,000 9.2% – 11.8% Long-Term Leisure Anchor Agreement

Macroeconomic & Commercial Footfall Catalysts

Key structural drivers underpinning high occupancy, consistent brand sales, and capital appreciation.

01

Prime GT Road Arterial Gateway

Directly facing Gate 1 of DHA Phase 2 Islamabad on the Grand Trunk Road, capturing continuous vehicular traffic exceeding 350,000 vehicles daily traveling between Islamabad, Rawalpindi, and Punjab.

02

Factory Outlet Value-Shopping Draw

As Pakistan's premier designer outlet mall, it attracts price-conscious, brand-focused shoppers year-round seeking official discount collections, resulting in resilient retail sales even during economic downturns.

03

Rainforest Microclimate & Family Leisure Anchor

The multi-storey indoor rainforest waterfall, tropical botanical gardens, and 7th-floor kids playland create an immersive experiential destination that extends average shopper dwell time beyond 2.5 hours.

04

High Secondary Resale Liquidity & Capital Growth

With 100% operational status and active pre-rented units, investors benefit from immediate rental dividends on day one and strong capital appreciation averaging 14.2% annually along the DHA Phase 2 commercial corridor.

Monthly CAM Maintenance Fee Index

Accounting of common area operational expenses (PKR 35/sq.ft offices/dining, PKR 45/sq.ft retail).

Covered Service Component Operational Standard Tenant & Shopper Benefit
100% Dual Genset Prime Power Heavy-duty synchronized CAT / Perkins prime generators Zero business disruption; runs all retail lighting, VRF air conditioning & lifts
Central VRF Climate Servicing Regular filter sanitization and chiller plant servicing Uniform ambient temperature and reduced individual shop electricity bills
8 Elevators & Escalator Loops Monthly OEM preventative maintenance contracts 99.9% vertical mobility uptime with zero customer congestion
24/7 Security & CCTV Monitoring Armed guards, walk-through metal detectors, RFID boom barriers Diplomatic-grade security protecting high-value retail stores and corporate offices
Janitorial & Atrium Horticulture Daily botanical misting, waterfall filtration, marble corridor buffing Pristine rainforest ambiance and five-star shopping mall hygiene standards
⚡ Forensic Real Estate Tool

High-Rise ROI, Rental Yield & Area Calculator

Calculate exact buying price, monthly rental cash flow, gross vs net area, and monthly CAM maintenance costs.

Estimated Valuation / Buying Price
PKR 6.35 Crore
PKR 38,485 / sq.ft
Net Living Space (Carpet) 1,220 Sq.Ft (74%)
Gross Building Area 1,650 Sq.Ft
Gross Monthly Rental PKR 385,000 / mo
Monthly CAM Maintenance - PKR 57,750 / mo
Net Cash Flow (Monthly) PKR 327,250 / mo
Net Annual Rental ROI 8.6% Net Yield

Explore Other Amazon Outlet Mall Silos

Navigate other commercial assets, corporate offices, and regulatory blueprints.