Projected annual rental yields (9.4% – 14.6%), capital appreciation, and short-term rental returns.
Rawalpindi Development Authority (RDA) & TopCity-1
Direct registered deed & biometric allotment records.
Dedicated utility substations & central cooling provisions.
Robust rental cash flow & high airport transit yields.
Forensic analysis parameters and transactional protocols.
Direct verification through RDA approved NOC No. RDA/MP&TE/F-PHS-218/343 and TopCity-1 master plan records ensuring unencumbered ownership rights.
Standardized Federal Board of Revenue advance income tax schedules applied according to active CPR filer status (3% for active filers, 10.5%–12% for non-filers).
Forensic inspection of gross-to-net carpet area ratios, shear wall placement, ceiling clearances, and acoustic insulation.
Issuance of formal biometric building access, covered basement parking slot allotment, and property management keys.
Comparative analysis of long-term tenancy vs short-term serviced hospitality yields.
| Inventory Type | Capital Valuation | Monthly Rent (Long-Term) | Serviced Daily ADR | Net Long-Term Yield | Serviced Net Yield |
|---|---|---|---|---|---|
| 1-Bed Executive Suite | PKR 52L – 66L | PKR 52,000 – 75,000/mo | PKR 5,500 – 8,000/night | 11.2% – 13.6% | 13.5% – 14.6% |
| 2-Bed Deluxe Suite | PKR 92L – 1.22Cr | PKR 88,000 – 125,000/mo | PKR 9,000 – 13,000/night | 11.0% – 12.3% | 12.8% – 13.5% |
| 3-Bed Royal Corner Suite | PKR 1.48Cr – 1.88Cr | PKR 135,000 – 180,000/mo | PKR 13,500 – 18,500/night | 10.9% – 11.5% | 11.8% – 12.5% |
| Duplex Sky Penthouse | PKR 2.95Cr – 3.85Cr | PKR 250,000 – 350,000/mo | PKR 25,000 – 35,000/night | 10.2% – 10.9% | 11.2% – 11.8% |
| Commercial Retail Arcade | PKR 68L – 1.45Cr | PKR 60,000 – 130,000/mo | Retail Galleria Lease | 9.4% – 11.5% | 14%–18% Cap Growth |
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 |
Main project overview & pricing
Master Guide590 Sq.Ft layout configuration
PKR 52 Lakh – 66 Lakh1,100 Sq.Ft layout configuration
PKR 92 Lakh – 1.22 Crore1,720 Sq.Ft layout configuration
PKR 1.48 Crore – 1.88 Crore3,250 Sq.Ft layout configuration
PKR 2.95 Crore – 3.85 Crore330 Sq.Ft boutique retail units
PKR 68 Lakh – 1.45 Crore2D CAD layouts & space analysis
84.7%–85.5% usableQuarterly installment schedules
Flexible TermsStatutory approvals & legality
100% Approved