Dsr Elixir (phase I)
DSR Infrastructure · Hoskote / Budigere Cross / Old Madras Road
Home analysed: Plot · 762 sq ft. Financing: 75% loan at 8.5% over 20 years, 8-year hold. Every number states whether it was observed from a source or assumed. Score of 50 = the average analysed Bengaluru project; 12 points = one standard deviation.
Price edits apply to ·
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:
- +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 0 items in red. - +Price vs comparables · 1/3 pts
Cheaper than similar mid homes nearby: ₹3,300 vs about ₹6,000 per sq ft. - +Builder delivery & handover risk · 5/16 pts
DSR Infrastructure has finished 11+ projects and delivered on time about 63% of the time. This home is ready, so there is no waiting risk. - −Rental demand & yield · -6/8 pts
A plot earns no rent, so this scores low by design. - −Schools, hospitals, daily needs · -1/3 pts
Schools, hospitals and daily shopping are limited in this area. - −Metro, bus, rail & airport · -2/9 pts
No working metro nearby (nearest 8 km). Airport is about 54 minutes by road right now.
All 11 checks
- +Price vs comparables · 1/3 pts
Cheaper than similar mid homes nearby: ₹3,300 vs about ₹6,000 per sq ft. - −Rental demand & yield · -6/8 pts
A plot earns no rent, so this scores low by design. - +Resale liquidity · 0/4 pts
Plenty of buyers can afford a ₹25.1 L home, and homes in Hoskote / Budigere Cross / Old Madras Road resell at a normal pace. - •Employment access · 2/10 pts
Drive times right now: ITPL Whitefield 17 min, Manyata Tech Park 38 min, ORR Bellandur (Ecospace) 39 min; Electronic City Ph-1 62 min. About 3 million sq ft of new offices are planned nearby in 3 years. - −Metro, bus, rail & airport · -2/9 pts
No working metro nearby (nearest 8 km). Airport is about 54 minutes by road right now. - •Schools, hospitals, daily needs · -1/3 pts
Schools, hospitals and daily shopping are limited in this area. - •Builder delivery & handover risk · 5/16 pts
DSR Infrastructure has finished 11+ projects and delivered on time about 63% of the time. This home is ready, so there is no waiting risk. - •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 ~₹3.5 per sq ft a month. - •Water, flooding, noise, infrastructure · -1/9 pts
Low flood risk; water supply is mostly borewell or tankers; noise is manageable. - +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 0 items in red. - •Expected price growth (5-yr CAGR model) · 4/26 pts
We expect prices here to rise about 10.4% 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.
- + 0.9%Add 0.9%: prices here rose 12.1% 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.
- + 1.9%Add 1.9%: 3 million sq ft of new offices nearby means more people wanting homes here.
- + 0.0%Supply and demand are balanced here (17 months of unsold stock).
- + 0.1%Add 0.1% for new roads, metro and water lines, weighted by how likely they are to actually finish: Peripheral Ring Road (planned, 2030); Bengaluru suburban rail (K-RIDE) (construction, 2029).
- + 1.5%No extra project-level adjustment.
- = 10.4%Result: about 10.4% a year, so a home worth ₹25.6 L today would be worth about ₹41.9 L in 5 years. We are 56% confident in the evidence behind this.
Homes on offer
Every unit type on the RERA inventory or price list. Prices marked “assumed” are locality-model estimates until a listing is verified.
| Home | Carpet | Super built-up | Price / sq ft | Price | Rent / month | Units |
|---|---|---|---|---|---|---|
| Plot 762 sq ft | 762 sq ft | 760 sq ft | ₹3,300 assumed | ₹25.1 L | — | 12 |
| Plot 799 sq ft | 799 sq ft | 800 sq ft | ₹3,300 assumed | ₹26.4 L | — | 11 |
| Plot 926 sq ft | 926 sq ft | 925 sq ft | ₹3,300 assumed | ₹30.5 L | — | 1 |
| Plot 1199 sq ft | 1,199 sq ft | 1,200 sq ft | ₹3,300 assumed | ₹39.6 L | — | 75 |
| Plot 1401 sq ft | 1,401 sq ft | 1,400 sq ft | ₹3,300 assumed | ₹46.2 L | — | 8 |
| Plot 1421 sq ft | 1,421 sq ft | 1,420 sq ft | ₹3,300 assumed | ₹46.9 L | — | 1 |
| Plot 1499 sq ft | 1,499 sq ft | 1,500 sq ft | ₹3,300 assumed | ₹49.5 L | — | 74 |
| Plot 1722 sq ft | 1,722 sq ft | 1,720 sq ft | ₹3,300 assumed | ₹56.8 L | — | 1 |
| Plot 1755 sq ft | 1,755 sq ft | 1,755 sq ft | ₹3,300 assumed | ₹57.9 L | — | 1 |
| Plot 1862 sq ft | 1,862 sq ft | 1,860 sq ft | ₹3,300 assumed | ₹61.4 L | — | 1 |
Highlights
- DSR Infrastructure · Hoskote / Budigere Cross / Old Madras Road · unit count not filed on 21.1 acres
- Marked completed on RERA (completion date 2023-03-15)
- No litigation declared · 1 complaints on this registration
Assumptions used prefilled
These are the inputs behind every number above. Open the project page to change any of them.
Purchase
FinancingLoan 75% · cash 25% · EMI ₹16,650/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 | -27.6 L | 19.2 L | 0.0 L | 0.0 L | 0.0 L | 0.0 L | -8.4 L |
| Yr 1 | 0.0 L | 0.0 L | 0.0 L | -0.1 L | -2.0 L | 0.0 L | -2.1 L |
| Yr 2 | 0.0 L | 0.0 L | 0.0 L | -0.1 L | -2.0 L | 0.0 L | -2.1 L |
| Yr 3 | 0.0 L | 0.0 L | 0.0 L | -0.1 L | -2.0 L | 0.0 L | -2.1 L |
| Yr 4 | 0.0 L | 0.0 L | 0.0 L | -0.1 L | -2.0 L | 0.0 L | -2.1 L |
| Yr 5 | 0.0 L | 0.0 L | 0.0 L | -0.1 L | -2.0 L | 0.0 L | -2.1 L |
| Yr 6 | 0.0 L | 0.0 L | 0.0 L | -0.1 L | -2.0 L | 0.0 L | -2.1 L |
| Yr 7 | 0.0 L | 0.0 L | 0.0 L | -0.1 L | -2.0 L | 0.0 L | -2.1 L |
| Yr 8 | 0.0 L | 0.0 L | 0.0 L | -0.1 L | -2.0 L | 38.9 L | 36.7 L |
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) | 2.1 | 1.2 | 0.6 | 0.4 | 0.2 | 0.1 | 45% |
| Affordability ceiling | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 | 60% |
| Employment access & office pipeline | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 55% |
| Supply–demand balance | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 50% |
| Infrastructure delivery (probability-weighted) | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | 55% |
| Project-specific adjustments | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 50% |
| Total growth | 11.5% | 10.6% | 10.2% | 9.9% | 9.6% | 9.5% | 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 12.1% vs 6.0% trend; 35% carried forward, halving each year.
Affordability ceiling: Ticket at ₹3,300 psf vs city median ₹9,500; buyer pool thins above ₹15k/₹20k psf and after >6pp excess growth.
Employment access & office pipeline: 3 msf office pipeline (3 yr) on 8 msf stock; 30-min jobs index 0.50.
Supply–demand balance: 17 months of unsold inventory; new-launch/absorption ratio 1.09 (from 41 under-construction RERA filings in this locality: 8,263 unsold homes, 1169.6 sold per month).
Infrastructure delivery (probability-weighted): Peripheral Ring Road (planned, 2030, p=0.4); Bengaluru suburban rail (K-RIDE) (construction, 2029, p=0.5)
Project-specific adjustments: Building age 3 yrs. Land in expansion corridors historically outpaces built stock; no depreciation.
Locality evidence: ₹5,400 (Jun 2023) → ₹7,600 (Jun 2026) = 12.1% 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/210219/003912. 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.
No public credit rating located for the promoter.
DSR INFRASTRUCTURE PVT LTD: no public rating located
Delivered. RERA registration ran 2020-12-01 → 2023-03-15
1 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
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.
- Provide the occupancy certificate, khata and title chain for the unit.
- 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 · 9 items
RERA file · Registration
Source: Karnataka RERA project record PRM/KA/RERA/1251/446/PR/210219/003912, fetched 2026-09-15. Figures are the promoter’s own filings.
Sources & caveats2 sources
- Karnataka RERA project record PRM/KA/RERA/1251/446/PR/210219/003912 (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/210219/003912 (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 none nearby
| Destination | Drive now | Road km |
|---|---|---|
| ITPL Whitefield | 17 min | 4.9 |
| Manyata Tech Park | 38 min | 13.3 |
| ORR Bellandur (Ecospace) | 39 min | 13.5 |
| MG Road (CBD) | 45 min | 15.9 |
| Hebbal (Kirloskar) | 45 min | 15.8 |
| Koramangala (Forum) | 50 min | 17.7 |
| Kempegowda Airport (KIA) | 54 min | 19.2 |
| Electronic City Ph-1 | 62 min | 22.4 |
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 12.1%/yr
No dated project-level price series yet; only the latest observation is on file.
| Date | ₹ psf | Source | Confidence | Kind |
|---|---|---|---|---|
| Jun 2021 | 4,200 | Platform estimate (interim, not observed) | 40% | derived |
| Jun 2023 | 5,400 | Platform estimate (interim, not observed) | 45% | derived |
| Jun 2025 | 6,800 | Platform estimate (interim, not observed) | 50% | derived |
| Jun 2026 | 7,600 | Platform estimate (interim, not observed) | 50% | derived |
Model backtest on this locality: 1-yr hold-out (Jun 2025→Jun 2026): predicted ₹7,478 vs actual ₹7,600 (-1.6%). Longer 3-yr hold-out (Jun 2023→Jun 2026): predicted 9.1% p.a. vs actual 12.1% p.a. — the model is deliberately mean-reverting and under-predicted the 2021–26 boom.
Environment, legal & productflood ok · water risk · RERA yes
Borewell/tanker dependence; NH-75 access
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 64/1 64/2 65/1 65/2 65/3 65/4 69/3 70/1 and Sy.No 70/2 of Bidare Agrahara Village Bidarahalli Hobli, BETQ Bengaluru and Sy No101/1 of, BIDARAHALLI HOBLI BENGALURU EAST TALUK BENGALURU | Karnataka RERA (number as reported; registry lookup pending) | Sep 2026 | 80% | observed | |
| Land area (acres) | 21.11 | 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 | 2020 | Karnataka RERA (number as reported; registry lookup pending) | Sep 2026 | 70% | observed | |
| Possession · Registration 003912 | 2023-03-15 | Karnataka RERA (number as reported; registry lookup pending) | Sep 2026 | 70% | observed | |
| Price psf · Plot · 762 sq ft | 3300 | Platform estimate (interim, not observed) | Sep 2026 | 35% | assumed | |
| Ticket · Plot · 762 sq ft | 2508000 | Platform estimate (interim, not observed) | Sep 2026 | 35% | derived | |
| Rent · Plot · 762 sq ft | 0 | Platform estimate (interim, not observed) | Sep 2026 | 35% | assumed | |
| Carpet area | 762 | Karnataka RERA (number as reported; registry lookup pending) | Sep 2026 | 60% | observed | |
| Builder on-time rate | 0.63 | 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.