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

Net Rental Yield & Cash Flow Matrix

Forensic financial modeling accounting for monthly CAM maintenance (PKR 22/sq.ft) and occupancy rates.

Inventory Type Capital Value Range Gross Monthly Rent CAM Fee Deduction Net Annual Yield Estimated ROI
1-Bed Executive (590 Sq.Ft) PKR 50L – 63L PKR 48,000 – 66,000 PKR 12,980/mo PKR 420,000 – 636,000 8.6% – 10.1%
2-Bed Deluxe (1,100 Sq.Ft) PKR 92L – 1.18Cr PKR 82,000 – 120,000 PKR 24,200/mo PKR 693,000 – 1,150,000 8.8% – 9.7%
3-Bed Corner (1,750 Sq.Ft) PKR 1.50Cr – 1.90Cr PKR 135,000 – 185,000 PKR 38,500/mo PKR 1,158,000 – 1,758,000 9.0% – 9.2%
Duplex Penthouse (3,200 Sq.Ft) PKR 3.10Cr – 3.85Cr PKR 250,000 – 350,000 PKR 70,400/mo PKR 2,155,000 – 3,355,000 8.7% – 9.2%
Commercial Retail (330 Sq.Ft) PKR 65L – 1.42Cr PKR 58,000 – 125,000 PKR 7,260/mo PKR 608,000 – 1,412,000 9.9% – 13.9%

Key Architectural & Legal Framework

Forensic analysis parameters and transactional protocols.

01

Title Deed & Regulatory Clearance

Direct verification through RDA and TMA Wah/Taxila records ensuring sanctioned high-rise approval, 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 (PKR 22/sq.ft gross area monthly).

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 Kohistan Heights Silos