Shriram Earth – Whitefield
Score, growth and returns below are for the highlighted home and plan. Prices, rent and possession never mix across phases.
Price edits apply to ·
All-in cost sheet this home, default assumptions
| Item | Basis | Amount |
|---|---|---|
| Base price | ₹6,200 per sq ft × 1,685 sq ft super built-up | 1.04 Cr |
| Other charges | 2.0% of base: floor-rise, preferred-location, car park, club, maintenance deposit, legal, corpus (edit in Assumptions) | 2.1 L |
| GST | 0.0% on an under-construction home | 0.0 L |
| Stamp duty and registration | 6.6% in Karnataka: 5% stamp duty + 1% registration + cess and surcharge on the agreement value | 7.0 L |
| All-in cost | what leaves your pocket and the bank's, before rent or resale | ₹1.14 Cr |
| Your own money | 75.0% loan at 8.5% for 20 years covers the rest; EMI 0.7 L a month | ₹95.1 L |
Carpet area 1,684 sq ft against 1,685 sq ft super built-up: you pay for 0% that is common area and walls. Price per sq ft of carpet ≈ ₹6,204. Every percentage above is editable in Assumptions; the defaults are Karnataka rates as of 2026-09.
In plain words
Each home is marked on 11 things a careful buyer checks, then compared with every project we analyse in Bengaluru: 50 is the average project, 62 beats about five in six. Here is what lifts this one and what drags it:
- +Employment access · 7/10 pts
Drive times right now: ITPL Whitefield 15 min, ORR Bellandur (Ecospace) 18 min, Koramangala (Forum) 35 min; Hebbal (Kirloskar) 46 min. About 7 million sq ft of new offices are planned nearby in 3 years. - +Schools, hospitals, daily needs · 2/3 pts
Schools, hospitals and daily shopping are excellent in this area. - +Expected price growth (5-yr CAGR model) · 7/26 pts
We expect prices here to rise about 10.7% a year for the next 5 years (explained below). - −Builder delivery & handover risk · -9/16 pts
Shriram Properties has finished 40+ projects and delivered on time about 46% of the time. This phase is still under construction, with handover promised for 2021-11-13: delays would push your rent start back. - −Rental demand & yield · -4/8 pts
A plot earns no rent, so this scores low by design. - −Legal, title & approvals · -2/5 pts
Registered with Karnataka RERA; no court cases reported; land title not yet verified by us, so get a lawyer to check. The due-diligence report below flags 2 items in red.
All 11 checks
- +Price vs comparables · 1/3 pts
Cheaper than similar premium homes nearby: ₹6,200 vs about ₹12,000 per sq ft. - −Rental demand & yield · -4/8 pts
A plot earns no rent, so this scores low by design. - +Resale liquidity · 0/4 pts
Plenty of buyers can afford a ₹1.04 Cr home, and homes in Marathahalli / Kundalahalli / Varthur resell quickly. Reselling before handover needs the builder’s permission. - +Employment access · 7/10 pts
Drive times right now: ITPL Whitefield 15 min, ORR Bellandur (Ecospace) 18 min, Koramangala (Forum) 35 min; Hebbal (Kirloskar) 46 min. About 7 million sq ft of new offices are planned nearby in 3 years. - •Metro, bus, rail & airport · 2/9 pts
The nearest working metro is ~1.5 km away. Airport is about 75 minutes by road right now. - +Schools, hospitals, daily needs · 2/3 pts
Schools, hospitals and daily shopping are excellent in this area. - −Builder delivery & handover risk · -9/16 pts
Shriram Properties has finished 40+ projects and delivered on time about 46% of the time. This phase is still under construction, with handover promised for 2021-11-13: delays would push your rent start back. - +Layout, size, age, amenities, maintenance · -0/3 pts
Moderately dense layout (60 homes per acre); about 72% of the area you pay for is usable carpet area. Maintenance ~₹4.5 per sq ft a month. - •Water, flooding, noise, infrastructure · -1/9 pts
Some flood risk in heavy rain; water supply is partly piped, partly tankers; noticeable traffic or aircraft noise. - •Legal, title & approvals · -2/5 pts
Registered with Karnataka RERA; no court cases reported; land title not yet verified by us, so get a lawyer to check. The due-diligence report below flags 2 items in red. - +Expected price growth (5-yr CAGR model) · 7/26 pts
We expect prices here to rise about 10.7% a year for the next 5 years (explained below).
We build the forecast step by step, starting from what Bengaluru homes normally do and adjusting for this area and this project:
- + 6.0%Start with 6.0% a year: the normal long-run growth of Bengaluru home prices.
- + 0.8%Add 0.8%: prices here rose 11.6% a year recently (2023-06 to 2026-06). Some of that pace continues, but it fades each year.
- + 0.0%Prices are still affordable enough that this does not slow growth.
- + 1.3%Add 1.3%: 7 million sq ft of new offices nearby means more people wanting homes here.
- + 0.5%Add 0.5%: few unsold homes in the area (12 months of stock), so sellers have the upper hand.
- + 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); Purple Line Whitefield extension (2023) (operational, 2023); Peripheral Ring Road (planned, 2030).
- + 1.9%Add 1.9% for this project itself: unfinished homes are worth more once they are complete.
- = 10.7%Result: about 10.7% a year, so a home worth ₹1.07 Cr today would be worth about ₹1.77 Cr in 5 years. We are 56% confident in the evidence behind this.
Highlights
- Shriram Properties · Marathahalli / Kundalahalli / Varthur · unit count not filed on 4.7 acres
- Under construction: progress not filed, RERA completion 2021-11-13 (2 extensions)
- No litigation declared · 2 complaints on this registration
Assumptions editable
Purchase
FinancingLoan 75% · cash 25% · EMI ₹69,356/mo
Rent & running costs
Interiors & exit
Returns over 8 years · no interiors
| Year | Purchase | Loan in | Rent (net of vacancy) | Opex | Debt service | Sale − loan | Net cash |
|---|---|---|---|---|---|---|---|
| Today | -1.14 Cr | 79.9 L | 0.0 L | 0.0 L | 0.0 L | 0.0 L | -34.1 L |
| Yr 1 | 0.0 L | 0.0 L | 0.0 L | -0.3 L | -8.3 L | 0.0 L | -8.6 L |
| Yr 2 | 0.0 L | 0.0 L | 0.0 L | -0.3 L | -8.3 L | 0.0 L | -8.7 L |
| Yr 3 | 0.0 L | 0.0 L | 0.0 L | -0.4 L | -8.3 L | 0.0 L | -8.7 L |
| Yr 4 | 0.0 L | 0.0 L | 0.0 L | -0.4 L | -8.3 L | 0.0 L | -8.7 L |
| Yr 5 | 0.0 L | 0.0 L | 0.0 L | -0.4 L | -8.3 L | 0.0 L | -8.7 L |
| Yr 6 | 0.0 L | 0.0 L | 0.0 L | -0.4 L | -8.3 L | 0.0 L | -8.8 L |
| Yr 7 | 0.0 L | 0.0 L | 0.0 L | -0.5 L | -8.3 L | 0.0 L | -8.8 L |
| Yr 8 | 0.0 L | 0.0 L | 0.0 L | -0.5 L | -8.3 L | 1.63 Cr | 1.54 Cr |
Pre-tax unless capital-gains tax is set. Rent enters the cash flows once. Net-wealth CAGR = (cash returned incl. sale ÷ cash put in)^(1/years) − 1. IRR uses the dated cash flows.
Score factors
Bars show points added or taken away versus the average analysed Bengaluru project (score 50).
Price growth model, year by year
Nominal growth per year. Parts add up; momentum fades, infrastructure is weighted by delivery probability and dated.
| Component | Yr 1 | Yr 2 | Yr 3 | Yr 4 | Yr 5 | Yr 6 | Confidence |
|---|---|---|---|---|---|---|---|
| Bengaluru long-run nominal trend | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 80% |
| Locality momentum (mean-reverting) | 2.0 | 1.1 | 0.6 | 0.3 | 0.2 | 0.1 | 45% |
| Affordability ceiling | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 60% |
| Employment access & office pipeline | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 55% |
| Supply–demand balance | 0.8 | 0.6 | 0.5 | 0.4 | 0.3 | 0.3 | 50% |
| Infrastructure delivery (probability-weighted) | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.0 | 55% |
| Project-specific adjustments | 3.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 50% |
| Total growth | 13.9% | 10.9% | 9.9% | 9.6% | 9.3% | 9.1% | 56% |
Bengaluru long-run nominal trend: City-wide 2013-25 nominal residential trend ≈ inflation + real income growth.
Locality momentum (mean-reverting): Trailing 3.0-yr locality CAGR 11.6% vs 6.0% trend; 35% carried forward, halving each year.
Affordability ceiling: Ticket at ₹6,200 psf vs city median ₹9,500; buyer pool thins above ₹15k/₹20k psf and after >6pp excess growth.
Employment access & office pipeline: 7 msf office pipeline (3 yr) on 50 msf stock; 30-min jobs index 0.90.
Supply–demand balance: 12 months of unsold inventory; new-launch/absorption ratio 0.9 (from 24 under-construction RERA filings in this locality: 3,352 unsold homes, 376.9 sold per month).
Infrastructure delivery (probability-weighted): Blue Line KR Puram–Hebbal–Airport (construction, 2027, p=0.65); Purple Line Whitefield extension (2023) (operational, 2023, p=1); Peripheral Ring Road (planned, 2030, p=0.4)
Project-specific adjustments: Remaining construction risk (13% work left) re-rates toward ready comps by handover (~1.0% over 0.5 yr). Land in expansion corridors historically outpaces built stock; no depreciation.
Locality evidence: ₹9,000 (Jun 2023) → ₹12,500 (Jun 2026) = 11.6% p.a. Sources: Platform estimate (interim, not observed).
What the public record says
Automated from the Karnataka RERA file PRM/KA/RERA/1251/446/PR/190614/002620. Prices and rents are locality estimates, not verified listings. Compiled Sep 2026 from the Karnataka RERA file, company registers, rating agencies, tribunal records and press. Facts only; anything that deserves a written answer before signing is flagged.
Meters are rule-based from the RERA file and public ratings (rules shown under each), not opinions.
Registration extended 2× — from 2020-05-14 to 2021-11-13 (already passed)
2 RERA complaints on this project; 2 on the promoter overall
No litigation declared in RERA filings
RERA file · Registration
Red flags to resolve in writing
Registration extended 2 times: original completion 2020-05-14, now 2021-11-13.
RERA completion date 2021-11-13 has passed without a completion application.
Questions to put to the developer before you sign
- Share the latest CA Form 4 and architect Form 5 with the escrow deposit ratio.
- Confirm the price list, floor-rise and other charges for the exact unit.
- Which date is contractual — 2021-11-13 — and what is the per-month delay compensation?
- Confirm there is no litigation on the land or approvals beyond the RERA declaration.
- Is the land freehold with the developer, and is any part mortgaged?
Full record: every filed number, line by line1 sections · 8 items
RERA file · Registration
Source: Karnataka RERA project record PRM/KA/RERA/1251/446/PR/190614/002620, fetched 2026-09-15. Figures are the promoter’s own filings.
Sources & caveats2 sources
- Karnataka RERA project record PRM/KA/RERA/1251/446/PR/190614/002620 (registration file, quarterly updates, complaint register), fetched 2026-09-15
- PropertyLens locality model (market-level estimates)
- Karnataka RERA project records PRM/KA/RERA/1251/446/PR/190614/002620 (registration file, quarterly updates, complaint register), fetched Sep 2026.
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.
Evidence
Location, jobs & transit3 hubs · metro 1.5 km
| Destination | Drive now | Road km |
|---|---|---|
| ITPL Whitefield | 15 min | 4.1 |
| ORR Bellandur (Ecospace) | 18 min | 5.4 |
| Koramangala (Forum) | 35 min | 11.9 |
| MG Road (CBD) | 36 min | 12.5 |
| Electronic City Ph-1 | 40 min | 13.7 |
| Manyata Tech Park | 42 min | 14.7 |
| Hebbal (Kirloskar) | 46 min | 16.1 |
| Kempegowda Airport (KIA) | 75 min | 27.3 |
Google Maps driving time with live traffic, measured Sep 2026. Refreshed monthly.
Location used: Google Maps match “”. Bus coverage and planned-station distances are still interim estimates.
Price historylocality 11.6%/yr
No dated project-level price series yet; only the latest observation is on file.
| Date | ₹ psf | Source | Confidence | Kind |
|---|---|---|---|---|
| Jun 2021 | 6,800 | Platform estimate (interim, not observed) | 40% | derived |
| Jun 2023 | 9,000 | Platform estimate (interim, not observed) | 45% | derived |
| Jun 2025 | 11,200 | Platform estimate (interim, not observed) | 50% | derived |
| Jun 2026 | 12,500 | Platform estimate (interim, not observed) | 50% | derived |
Model backtest on this locality: 1-yr hold-out (Jun 2025→Jun 2026): predicted ₹12,374 vs actual ₹12,500 (-1%). Longer 3-yr hold-out (Jun 2023→Jun 2026): predicted 9.4% p.a. vs actual 11.6% p.a. — the model is deliberately mean-reverting and under-predicted the 2021–26 boom.
Environment, legal & productflood ok · water risk · RERA yes
Varthur lake catchment; ORR congestion
Sources & data gapswhat we know, from where, and what is missing
Automated analysis: unit mix and carpet areas come from the RERA inventory table; prices and rents are locality-model estimates until listings are verified.
| Field | Value | Source class | Date | Conf. | Kind | Conflicting values |
|---|---|---|---|---|---|---|
| Address | SY NO. 36 & 72/2 OF THUBARAHALLI VILLAGE,, VARTHUR HOBLI, BANGALORE EAST, | Karnataka RERA (number as reported; registry lookup pending) | Sep 2026 | 80% | observed | |
| Land area (acres) | 4.71 | Karnataka RERA (number as reported; registry lookup pending) | Sep 2026 | 80% | observed | |
| Total units | Platform estimate (interim, not observed) | Sep 2026 | 20% | assumed | ||
| Launch year | 2018 | Karnataka RERA (number as reported; registry lookup pending) | Sep 2026 | 70% | observed | |
| Possession · Registration 002620 | 2021-11-13 | Karnataka RERA (number as reported; registry lookup pending) | Sep 2026 | 70% | observed | |
| Price psf · Plot · 1684 sq ft | 6200 | Platform estimate (interim, not observed) | Sep 2026 | 35% | assumed | |
| Ticket · Plot · 1684 sq ft | 10447000 | Platform estimate (interim, not observed) | Sep 2026 | 35% | derived | |
| Rent · Plot · 1684 sq ft | 0 | Platform estimate (interim, not observed) | Sep 2026 | 35% | assumed | |
| Carpet area | 1684 | Karnataka RERA (number as reported; registry lookup pending) | Sep 2026 | 60% | observed | |
| Builder on-time rate | 0.46 | Karnataka RERA (number as reported; registry lookup pending) | Sep 2026 | 60% | derived | |
| Litigation | none reported | Karnataka RERA (number as reported; registry lookup pending) | Sep 2026 | 70% | observed | |
| Approvals | RERA registered | Karnataka RERA (number as reported; registry lookup pending) | Sep 2026 | 60% | observed |
Commercial listing portals are shown as “Listing portal (aggregated)”; full provenance is retained internally. Official developer and Karnataka RERA sources are named.
Other projects worth comparing
Same model, same date. Scores are out of 100, where 50 is the average analysed Bengaluru project.
More in Marathahalli / Kundalahalli / Varthur All Marathahalli / Kundalahalli / Varthur →
More from Shriram Properties Delivery record →
Around ₹1.04 Cr elsewhere in Bengaluru All projects →
Questions people ask about Shriram Earth – Whitefield
Is Shriram Earth – Whitefield a good investment?
On PropertyLens's evidence-based model Shriram Earth – Whitefield scores 52/100, below the average analysed Bengaluru project (50 = average, 12 points = one standard deviation). The model projects price growth of about 10.7% a year over five years and a net-wealth CAGR of 6.2% after every cost on an 8-year hold with a 75.0% loan. That is research on public filings, not advice; the factor breakdown on this page shows what drives the score.
What is the price per sq ft at Shriram Earth – Whitefield?
About ₹6,200 per sq ft of super built-up area, a model estimate from Marathahalli / Kundalahalli / Varthur comparables that you can edit. The Plot home costs about ₹1.04 Cr before other charges, GST and stamp duty, and ₹1.14 Cr all-in.
When is Shriram Earth – Whitefield ready for possession?
The RERA registration commits to Nov 2021. The project is 58 months past its original RERA completion date with 2 extensions filed.
Is Shriram Earth – Whitefield RERA registered?
Yes. Karnataka RERA registration: PRM/KA/RERA/1251/446/PR/190614/002620. 2 complaints on this registration and 2 on the promoter across projects at K-RERA as of 2026-09-15.
How reliable is Shriram Properties on delivery?
46% of Shriram Properties's crawled Bengaluru registrations needed no extension (18 of 40 crawled Bengaluru registrations needed no extension). 40 registrations analysed. The developer scorecard compares this with every other Bengaluru developer.
What rent can Shriram Earth – Whitefield earn?
Plots earn no rent; the return is price growth alone.
Answers are generated from the filings and the model for this home and change when you edit the assumptions above. See the Shriram Properties scorecard and the Marathahalli / Kundalahalli / Varthur area page.