Projected annual rental yields (8.7% – 14.2%), capital appreciation trajectory, and Airbnb revenue models.
MPCHS & Capital Development Authority (CDA)
Direct registered deed & biometric allotment records.
Dedicated utility substations & central cooling provisions.
Robust rental cash flow & strong capital appreciation.
Forensic analysis parameters and transactional protocols.
Direct verification through relevant development authority records ensuring clear title, zero litigation encumbrances, and approved architectural floor plans.
Standardized Federal Board of Revenue advance income tax schedules applied according to active CPR filer status.
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.
Institutional rental yield forecast after deduction of CAM service fees for Mid City B-17 Multi Gardens Islamabad.
| Unit Configuration | Capital Entry Valuation | Gross Monthly Rent | Monthly CAM Deduction | Projected Net Annual Yield |
|---|---|---|---|---|
| 1-Bed Luxury Suite (560 Sq.Ft) | PKR 42 L – 56 L | PKR 42,000 – 58,000 | PKR 11,200 (PKR 20/sq.ft) | 9.0% – 12.5% Net ROI |
| 2-Bed Family Residence (1,040 Sq.Ft) | PKR 78 L – 1.05 Cr | PKR 75,000 – 105,000 | PKR 20,800 (PKR 20/sq.ft) | 8.8% – 12.0% Net ROI |
| 3-Bed Corner Residence (1,620 Sq.Ft) | PKR 1.35 Cr – 1.72 Cr | PKR 120,000 – 165,000 | PKR 32,400 (PKR 20/sq.ft) | 8.7% – 11.5% Net ROI |
| Mid City Margalla Sky Penthouse (3,100 Sq.Ft) | PKR 2.75 Cr – 3.50 Cr | PKR 220,000 – 300,000 | PKR 62,000 (PKR 20/sq.ft) | 8.5% – 10.8% Net ROI |
| Megamall Retail Shops (280 Sq.Ft) | PKR 58 L – 1.30 Cr | PKR 50,000 – 115,000 | PKR 5,600 (PKR 20/sq.ft) | 10.2% – 14.2% Net ROI |
| Grade-A Corporate Offices (620 Sq.Ft) | PKR 62 L – 95 L | PKR 55,000 – 90,000 | PKR 12,400 (PKR 20/sq.ft) | 9.2% – 13.0% Net ROI |
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 |