# Prestige Dew Drops — Prestige, Yelahanka / Jakkur / Airport corridor, Bengaluru

Source: https://property-lens.ai/p/prestige-dew-drops-005797 (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: 52/100 (50 = the average analysed Bengaluru project, 12 points = one standard deviation). Evidence confidence 56%.
- Projected price growth: 9.7% per year over 5 years (likely range 6.2%–13.1%); 9.2% per year over 10 years.
- Net-wealth CAGR: 6.4% per year over an 8-year hold with a 75% loan at 8.5%, interiors fitted. Cash-flow IRR: 8.3% (all-cash 8.5%). Gross rental yield: 2.8%.
- Status: ready to move in. Type: villa, premium segment. Developer: Prestige (#2 in Bengaluru by RERA registrations).
- Address: Municipal No.1004/54,55, 56/2,4,5,6,56/1,56/3,57/2, Ward No.160, Raja Rajeshwari Nagar, Hosakerehalli, Bangalore. Homes: 25. Land: 5.42 acres. Launched: 2023.
- RERA registrations: PRM/KA/RERA/1251/472/PR/150323/005797.

## Homes on offer

| Home | Carpet (sq ft) | Super built-up (sq ft) | Price per sq ft | Price | Rent per month |
|---|---|---|---|---|---|
| Villa B | 2,188 | 3,105 | ₹11,000 (assumed) | ₹3.42 Cr | ₹82,000 (assumed) |
| Villa A | 2,212 | 3,140 | ₹11,000 (assumed) | ₹3.45 Cr | ₹83,000 (assumed) |
| Villa D | 3,213 | 4,565 | ₹11,000 (assumed) | ₹5.02 Cr | ₹1,20,500 (assumed) |
| Villa C | 3,329 | 4,725 | ₹11,000 (assumed) | ₹5.20 Cr | ₹1,24,500 (assumed) |
| Villa E | 3,564 | 5,060 | ₹11,000 (assumed) | ₹5.57 Cr | ₹1,33,500 (assumed) |

## Score factors (this home vs the Bengaluru average)
- Price vs comparables: 6.0/10 (city average 6.2, −0.2 points), confidence 35%. ₹11,000 psf vs premium comps ₹11,000 (0%). Price is a model estimate, so this factor carries a third of its normal weight until a listed price is observed.
- Rental demand & yield: 5.7/10 (city average 6.0, −0.5 points), confidence 38%. Gross yield 2.9% (₹26 psf/month); locality rental demand 7/10.
- Resale liquidity: 6.5/10 (city average 7.6, −1.9 points), confidence 60%. Locality resale depth 7/10; ticket ₹3.42 Cr narrows the buyer pool; 25-home project has thin resale comps; RERA sales pace ratio 1.
- Employment access: 1.4/10 (city average 5.2, −7.8 points), confidence 85%. Drive times now (Google Maps, 2026-09-16): Manyata Tech Park 46 min, Hebbal (Kirloskar) 47 min, MG Road (CBD) 64 min, Koramangala (Forum) 76 min; 0 of 7 major hubs within 30 min; 14 msf office pipeline (3 yr).
- Metro, bus, rail & airport: 4.4/10 (city average 4.8, −0.6 points), confidence 60%. none operational (Green Line ~9 km); Jakkur Cross / Yelahanka (Blue Line) ~2027; airport ~46 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: 6.9/10 (city average 3.7, +8.1 points), confidence 60%. Prestige: 84+ projects, on-time 61% (derived); ready.
- Layout, size, age, amenities, maintenance: 9.8/10 (city average 7.3, +3.1 points), confidence 55%. 5 units/acre; carpet/SBA ~72%; maintenance ~₹4.5 psf/month (assumed); filed construction cost ₹6,281 per sq ft (premium 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: 8.8/10 (city average 7.4, +2.9 points), confidence 55%. RERA registered; litigation: none reported; approvals: Plan DPA/TP/CC/142/2022-23 dated 2023-01-19; title: not verified. Due-diligence report lists 0 red flags (−0.0 pts).
- Expected price growth (5-yr CAGR model): 5.7/10 (city average 6.0, −1.7 points), confidence 56%. Model 5-yr price CAGR 9.7% (range 6.2–13.1%).

## Why prices should grow about 9.7% 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 ₹11,000 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).
- + 0.0%: No extra project-level adjustment.
- = 9.7%: Result: about 9.7% a year, so a home worth ₹3.54 Cr today would be worth about ₹5.60 Cr in 5 years. We are 56% confident in the evidence behind this.

## Returns over 8 years
- Cash put in: ₹2.92 Cr. Exit value in year 8: ₹7.20 Cr. Net sale after loan and costs: ₹5.01 Cr. Net rent after running costs: ₹50.4 L. Loan: ₹2.65 Cr (EMI ₹2.3 L per month). All-in cost: ₹4.05 Cr (other charges ₹12.0 L, GST ₹0.0 L, stamp duty and registration ₹23.3 L, interiors ₹24.8 L).

## Exit plans compared
- No interiors, rent unfurnished (8 years): IRR 9.6%, net-wealth CAGR 7.2%, cash in ₹2.75 Cr, net rent ₹41.7 L, net sale ₹4.99 Cr. Best IRR.
- Do interiors, rent & sell fitted (8 years): IRR 8.3%, net-wealth CAGR 6.4%, cash in ₹2.92 Cr, net rent ₹50.4 L, net sale ₹5.01 Cr.

## Financial and legal due diligence (public record)
Automated from the Karnataka RERA file PRM/KA/RERA/1251/472/PR/150323/005797 and 3 quarterly filings. Prices and rents are locality estimates, not verified listings.

### At a glance
- [POSITIVE] Delivered. RERA registration ran 2023-04-15 → 2026-04-14
- [WATCH] No RERA complaints on this project; 76 on the promoter overall
- [POSITIVE] No litigation declared in RERA filings

### Risk meters (rule-based)
- Delivery timeline: 8/10. delivered on the original registration
- 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 withdrew ₹10.54 cr against ₹5.32 cr collected (−1); 100% of homes booked (+1)
- Developer strength: 8.3/10. ICRA A+/Stable (Prestige Estates Projects Ltd)

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

### Complaints and disputes
- 0 complaints on this project at K-RERA (null open); 76 on the promoter entity across projects.

### Credit ratings
- Prestige Estates Projects Ltd: ICRA A+ / Stable (2025-09)

### 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. Provide the occupancy certificate, khata and title chain for the unit.
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/150323/005797 · promoter PRESTIGE ESTATES PROJECTS LTD (Company) · U07010KA1997PLC022322
- Dates: Start 2023-04-15 · original completion 2026-04-14 · no extensions [green]
- Status: Completed and occupied (per project status); RERA progress fields below are historical [green]
- Registered cost: Total ₹71.79 cr · construction ₹64.31 cr
- Borrowing / mortgage declared: Borrowing: No · mortgage: No
- RERA bank account: KOTAK MAHINDRA BANK, LAVELLE ROAD (70% construction account)
- Plan sanction: DPA/TP/CC/142/2022-23 dated 2023-01-19 · Nelamangala Planning Authority
- Land & towers: 5.42 acres (21,954 sq m) · Block 2 9 homes, 1 floors; Block 3 4 homes, 1 floors; Block 4 4 homes, 1 floors; Block 5 4 homes, 1 floors; Block 6 4 homes, 1 floors
- Land owners / co-promoters: Prestige Estates Projects Limited (100.0%, Sy 53/2); Prestige Estates Projects Limited (100.0%, Sy 53/3); Prestige Estates Projects Limited (100.0%, Sy 53/4); Prestige Estates Projects Limited (100.0%, Sy 53/5) [amber]
- Litigation declared: None declared in filings [green]
- K-RERA complaints: 0 on this registration · 76 on the promoter entity across all its projects [green]
- Owners’ association: Not yet formed

### Sources and caveats
- Karnataka RERA project record PRM/KA/RERA/1251/472/PR/150323/005797 (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 ₹11,000 per sq ft × 3,105 sq ft; other charges 3.5%; GST 0%; stamp duty + registration 6.6%; loan 75% at 8.5% for 20 years; rent ₹82,000 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/prestige-dew-drops-005797.json; printable due-diligence report at https://property-lens.ai/dd/prestige-dew-drops-005797.

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