Empirical rental yields, executive tenant absorption, net cap rates accounting for monthly CAM deductions, and Margalla Hills corridor capital appreciation models.
Ground and lower ground commercial shops with high footfall.
Executive 1-bed residences popular with corporate tenants.
2-bed and 3-bed units offering long-term lease stability.
Supported by Sector E-11 infrastructure and Margalla Avenue link.
Comprehensive asset modeling net of annual CAM maintenance fees (PKR 25/sq.ft gross area monthly).
| Inventory Typology | October 2026 Asset Price | Gross Monthly Rent | Annual CAM Deduction | Net Projected Yield | 3-Year Capital Gain |
|---|---|---|---|---|---|
| 1-Bed Luxury Suite (620 sq.ft) | PKR 58L – 72L | PKR 60,000 – 80,000 | PKR 186,000 / yr | 9.5% – 11.5% | 40% – 50% |
| 2-Bed Deluxe Residence (1,150 sq.ft) | PKR 1.05 Cr – 1.35 Cr | PKR 95,000 – 140,000 | PKR 345,000 / yr | 8.5% – 10.5% | 40% – 50% |
| 3-Bed Executive Residence (1,850 sq.ft) | PKR 1.68 Cr – 2.15 Cr | PKR 155,000 – 215,000 | PKR 555,000 / yr | 8.8% – 10.2% | 40% – 50% |
| Royal Duplex Sky Penthouse (3,400 sq.ft) | PKR 3.45 Cr – 4.30 Cr | PKR 290,000 – 390,000 | PKR 1,020,000 / yr | 8.0% – 9.8% | 45% – 55% |
| Commercial Retail Outlet (360 sq.ft) | PKR 78L – 1.65 Cr | PKR 68,000 – 145,000 | PKR 108,000 / yr | 10.5% – 14.5% | 50% – 60% |
Test custom asset valuations to evaluate gross cash flow, CAM deductions, and net investment cap rate.
Key locational and urban advantages protecting investment yield resilience in Sector E-11.
Direct frontage along Main Double Road E-11, surrounded by established high-density residential sectors and rapid access to Margalla Avenue and the new western bypass.
Lower ground, ground, and three commercial retail levels attract high recurring consumer footfall, creating high retail rental yields and tenant demand.
Engineered floor layouts with low circulation loss (13.5% to 15.3%) maximize usable living carpet area, translating to higher per-square-foot rental premiums.
Triple-level covered parking, dual backup gensets, and 24/7 security management preserve building appeal and minimize long-term asset depreciation.
Comprehensive investment, architectural, and financial sub-guides.
Complete project overview & directory
Master Guide620 sq.ft executive suites
PKR 58L – 72L1,150 sq.ft family apartments
PKR 1.05 Cr – 1.35 Cr1,850 sq.ft panoramic hill-view units
PKR 1.68 Cr – 2.15 Cr3,400 sq.ft crown rooftop terraces
PKR 3.45 Cr – 4.30 Cr360 sq.ft high-footfall mall units
PKR 78L – 1.65 Cr14-Storey layouts & circulation loss
CAD Blueprints3-Year installment breakdown & rates
Oct 2026 PricesStatutory approval status & title deed
100% Approved