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

Net Rental Yield & Cash Flow Matrix

Comprehensive investment modeling factoring CAM deductions, occupancy rates, and net annual returns.

Layout Configuration Acquisition Cost Monthly Rent (Furnished) Gross Annual Yield Net CAM Deduction Net Cash-on-Cash Return
1-Bed Luxury Suite (600 Sq.Ft) PKR 65 Lakh – 82 Lakh PKR 60,000 – 85,000 11.1% – 12.4% PKR 13,800 / mo 9.5% – 11.2% Net
2-Bed Family Suite (1,120 Sq.Ft) PKR 1.15 Crore – 1.45 Crore PKR 95,000 – 135,000 9.9% – 11.2% PKR 25,760 / mo 8.8% – 10.1% Net
Commercial Retail Shop (320 Sq.Ft) PKR 85 Lakh – 1.80 Crore PKR 75,000 – 160,000 10.6% – 15.5% PKR 7,360 / mo 9.8% – 14.8% Net

Key Architectural & Legal Framework

Ivory by Zameen delivers institutional net rental yields between 9.5% and 14.8% annually within Paradise Commercial, Bahria Town Phase 4. Strong tenant demand from multinational executives and commercial retail businesses sustains premium occupancy rates, generating reliable monthly cash flows after deducting PKR 23/sq.ft CAM maintenance alongside resilient multi-year capital appreciation.

Forensic analysis parameters and transactional protocols.

01

Title Deed & Regulatory Clearance

Direct verification through Bahria Town & RDA development authority records ensuring clear title, zero litigation encumbrances, and approved architectural floor plans.

02

Tax Structure & FBR Compliance (Section 236K & 236C)

Standardized Federal Board of Revenue advance income tax schedules applied according to active CPR filer status.

03

Space Usability & Engineering Efficiency

Forensic inspection of gross-to-net carpet area ratios, shear wall placement, ceiling clearances, and acoustic insulation.

04

Possession Handover & Building Management Protocol

Issuance of formal biometric building access, covered basement parking slot allotment, and property management keys.

Monthly CAM Maintenance Fee Index

Detailed accounting of building service charges and resident benefits.

Covered Service Component Operational Standard Resident Benefit
100% Emergency Power (Dual Gensets) Heavy-duty prime gensets running 24/7 on load shedding Zero power cuts; runs all elevators, HVAC chillers & lighting
Central Climate Control Supply Central chillers / VRF plant servicing Maintains uniform building climate and energy efficiency
High-Speed Elevator Servicing OEM monthly maintenance contract with certified technicians Maximum safety, 99.9% uptime, zero entrapment risk
24/7 Multi-Tier Security & BMS Control CCTV monitoring, armed guards, RFID boom barriers Diplomatic standard security for resident families
Janitorial & Garbage Management Twice daily trash collection, automated sanitization Odorless, five-star hotel hygiene across all floors

Explore Other Ivory by Zameen Silos