# Casagrand Estancia — Casagrand, Yelahanka / Jakkur / Airport corridor, Bengaluru

Source: https://property-lens.ai/p/casagrand-estancia-008086 (PropertyLens). Analysis generated 2026-10-18 from Karnataka RERA filings, quarterly promoter updates, public ratings and dated locality evidence. Figures marked "assumed" are model estimates that visitors can edit on the page; "observed" figures come from a named source.

## Summary
- Investment score: 83/100 (50 = the average analysed Bengaluru project, 12 points = one standard deviation). Evidence confidence 56%.
- Projected price growth: 12.2% per year over 5 years (likely range 8.8%–15.7%); 10.4% per year over 10 years.
- Net-wealth CAGR: 9.6% per year over an 8-year hold with a 75% loan at 8.5%, interiors fitted. Cash-flow IRR: 16.5% (all-cash 13.2%). Gross rental yield: 4.4%.
- Status: under construction, RERA handover 2030-10-20. Type: apartment, premium segment. Developer: Casagrand (#14 in Bengaluru by RERA registrations).
- Address: PROPOSED RESIDENTIAL APARTMENT BUILDING AT SY.NO.15(P), KATHA NO.5/15 EPID NO.8551355953 , SRINIVASAPURA VILLAGE, YELAHANKA HOBLI, BANGALORE. WARD NO.05,. Homes: 429. Land: 7.32 acres. Launched: 2025.
- RERA registrations: PRM/KA/RERA/1251/472/PR/110925/008086.

## Homes on offer

| Home | Carpet (sq ft) | Super built-up (sq ft) | Price per sq ft | Price | Rent per month |
|---|---|---|---|---|---|
| Home | 373 | 530 | ₹10,350 (assumed) | ₹54.9 L | ₹21,000 (assumed) |
| 1 BHK | 646 | 920 | ₹10,350 (assumed) | ₹95.2 L | ₹31,500 (assumed) |
| 2 BHK | 853 | 1,210 | ₹10,350 (assumed) | ₹1.25 Cr | ₹39,000 (assumed) |
| 3 BHK | 1,286 | 1,825 | ₹10,350 (assumed) | ₹1.89 Cr | ₹53,000 (assumed) |
| 4 BHK | 1,814 | 2,575 | ₹10,350 (assumed) | ₹2.67 Cr | ₹68,500 (assumed) |

## Score factors (this home vs the Bengaluru average)
- Price vs comparables: 5.9/10 (city average 6.2, −0.2 points), confidence 35%. ₹10,350 psf vs premium comps ₹11,000 (-6%; under-construction should price ~8% below ready). Price is a model estimate, so this factor carries a third of its normal weight until a listed price is observed.
- Rental demand & yield: 9.3/10 (city average 6.0, +6.7 points), confidence 38%. Gross yield 4.6% (₹40 psf/month); locality rental demand 7/10.
- Resale liquidity: 8.9/10 (city average 7.6, +2.4 points), confidence 60%. Locality resale depth 7/10; ticket ₹0.55 Cr narrows the buyer pool; UC resale needs builder NOC; 429-home project gives deep resale comps; RERA sales pace ratio 3.51.
- Employment access: 6.4/10 (city average 5.2, +2.4 points), confidence 85%. Drive times now (Google Maps, 2026-09-16): Manyata Tech Park 23 min, Hebbal (Kirloskar) 27 min, MG Road (CBD) 43 min, ITPL Whitefield 51 min; 2 of 7 major hubs within 30 min; 14 msf office pipeline (3 yr).
- Metro, bus, rail & airport: 4.6/10 (city average 4.8, −0.2 points), confidence 60%. none operational (Green Line ~9 km); Jakkur Cross / Yelahanka (Blue Line) ~2027; airport ~38 min by road now (Google Maps); .
- Schools, hospitals, daily needs: 7.0/10 (city average 7.0, +0.0 points), confidence 50%. Locality social-infrastructure index (interim, expert-set; POI distances pending Maps integration).
- Builder delivery & handover risk: 3.9/10 (city average 3.7, +0.4 points), confidence 60%. Casagrand: 22+ projects, on-time 67% (derived); handover 2030-10-20 (RERA); within the RERA timeline, work on schedule (-13 pts).
- Layout, size, age, amenities, maintenance: 7.4/10 (city average 7.3, +0.1 points), confidence 55%. 59 units/acre; carpet/SBA ~72%; maintenance ~₹4.5 psf/month (assumed); filed construction cost ₹2,965 per sq ft (standard spec).
- Water, flooding, noise, infrastructure: 5.9/10 (city average 5.8, +0.2 points), confidence 50%. Airport flight path; Jakkur aerodrome noise; lake catchments
- Legal, title & approvals: 8.5/10 (city average 7.4, +2.3 points), confidence 55%. RERA registered; litigation: none reported; approvals: Plan BBMP/Addl.Dir/JDNORTH/0015/25-26) dated 2025-09-01; title: not verified. Due-diligence report lists 0 red flags (−0.0 pts).
- Expected price growth (5-yr CAGR model): 9.0/10 (city average 6.0, +19.4 points), confidence 56%. Model 5-yr price CAGR 12.2% (range 8.8–15.7%).

## Why prices should grow about 12.2% a year
- + 6.0%: Start with 6.0% a year: the normal long-run growth of Bengaluru home prices.
- + 1.3%: Add 1.3%: prices here rose 14.5% a year recently (2023-06 to 2026-06). Some of that pace continues, but it fades each year.
- − 0.5%: Subtract 0.5%: at ₹10,350 per sq ft, fewer families can afford to buy here, which slows further rises.
- + 2.7%: Add 2.7%: 14 million sq ft of new offices nearby means more people wanting homes here.
- + 0.0%: Supply and demand are balanced here (18 months of unsold stock).
- + 0.2%: Add 0.2% for new roads, metro and water lines, weighted by how likely they are to actually finish: Blue Line KR Puram–Hebbal–Airport (construction, 2027); Satellite Town Ring Road (construction, 2028).
- + 2.6%: Add 2.6% for this project itself: unfinished homes are worth more once they are complete.
- = 12.2%: Result: about 12.2% a year, so a home worth ₹56.8 L today would be worth about ₹1.01 Cr in 5 years. We are 56% confident in the evidence behind this.

## Returns over 8 years
- Cash put in: ₹40.8 L. Exit value in year 8: ₹1.30 Cr. Net sale after loan and costs: ₹87.7 L. Net rent after running costs: ₹6.0 L. Loan: ₹44.7 L (EMI ₹0.4 L per month). All-in cost: ₹69.7 L (other charges ₹1.9 L, GST ₹2.8 L, stamp duty and registration ₹3.7 L, interiors ₹6.4 L).

## Exit plans compared
- Sell at handover, no interiors (5 years): IRR 26.7%, net-wealth CAGR 16.4%, cash in ₹23.2 L, net rent ₹0.8 L, net sale ₹54.9 L. Best IRR.
- Hold bare, rent unfurnished (8 years): IRR 18.5%, net-wealth CAGR 11.3%, cash in ₹35.1 L, net rent ₹5.1 L, net sale ₹86.0 L.
- Hold, do interiors, rent & sell fitted (8 years): IRR 16.5%, net-wealth CAGR 9.6%, cash in ₹40.8 L, net rent ₹6.0 L, net sale ₹87.7 L.

## Financial and legal due diligence (public record)
Automated from the Karnataka RERA file PRM/KA/RERA/1251/472/PR/110925/008086 and 3 quarterly filings. Prices and rents are locality estimates, not verified listings.

### At a glance
- [POSITIVE] On its original RERA completion date: 2030-10-20
- 5% built per the latest filing; 273/429 homes booked
- [WATCH] No RERA complaints on this project; 161 on the promoter overall
- [POSITIVE] No litigation declared in RERA filings

### Risk meters (rule-based)
- Delivery timeline: 9/10. no extensions, no overdue dates on the RERA file
- Legal & complaints: 9/10. no litigation and no complaints on the RERA file
- Money to finish: 8/10. finance cost is 0% of the registered budget; last quarter: collected ₹20.44 cr, withdrew ₹0.00 cr
- Developer strength: 7.6/10. ICRA A-/Stable (Casagrand Builder)

### Red flags to resolve in writing
None recorded.

### Complaints and disputes
- 0 complaints on this project at K-RERA (0 open); 161 on the promoter entity across projects.

### Credit ratings
- Casagrand Builder: ICRA A- / Stable (2025-05)

### Questions to put to the developer
1. Share the latest CA Form 4 and architect Form 5 with the escrow deposit ratio.
2. Confirm the price list, floor-rise and other charges for the exact unit.
3. Which date is contractual — 2030-10-20 — and what is the per-month delay compensation?
4. Confirm there is no litigation on the land or approvals beyond the RERA declaration.
5. Is the land freehold with the developer, and is any part mortgaged?

### Filed record
**RERA file · Registration**
- Registration: PRM/KA/RERA/1251/472/PR/110925/008086 · promoter CASA GRANDE GARDEN CITY BUILDERS PVT LTD (Company) · U45205KA2015PTC082415
- Dates: Start 2025-10-20 · original completion 2030-10-20 · no extensions [green]
- Progress: 5% complete per quarterly filing Q1 2026-27 (submitted 2026-07-10) · 273 of 429 homes booked (156 available)
- Registered cost: Total ₹276 cr · land ₹0.00 cr · construction ₹200 cr
- Borrowing / mortgage declared: Borrowing: No
- RERA bank account: INDUSIND BANK, M G Road (70% construction account)
- Plan sanction: BBMP/Addl.Dir/JDNORTH/0015/25-26) dated 2025-09-01 · BBMP - Bruhat Bengaluru Mahanagara Palike
- Land & towers: 7.32 acres (29,613 sq m) · Tower 1 110 homes, 13 floors; TOWER 2 98 homes, 13 floors; TOWER 3 221 homes, 13 floors
- Litigation declared: None declared in filings [green]
- K-RERA complaints: 0 on this registration (0 open) · 161 on the promoter entity across all its projects [green]
- Owners’ association: Not yet formed
- Completion applied: 19/12/2020

### Sources and caveats
- Karnataka RERA project record PRM/KA/RERA/1251/472/PR/110925/008086 (registration file, quarterly updates, complaint register), fetched 2026-09-15
- PropertyLens locality model (market-level estimates)
- Caveats: Automated analysis: prices, rents and travel times are estimates until listings and Maps data are verified. RERA figures are the promoter’s own filings. Nothing here is legal, tax or investment advice.

## Assumptions used
- Price ₹10,350 per sq ft × 530 sq ft; other charges 3.5%; GST 5%; stamp duty + registration 6.6%; loan 75% at 8.5% for 20 years; rent ₹21,000 per month growing 5.0% a year with 5% vacancy; maintenance ₹4.5 per sq ft per month; hold 8 years; selling costs 1.5%.

Related: index of all analysed projects at https://property-lens.ai/llms.txt; JSON for this project at https://property-lens.ai/data/p/casagrand-estancia-008086.json; printable due-diligence report at https://property-lens.ai/dd/casagrand-estancia-008086.

PropertyLens scores and projections are model outputs built from dated public evidence and stated assumptions; they are not investment advice.