Earth & Essence - Plotted Development - Phase 2
Assetz · Yelahanka / Jakkur / Airport corridor
Home analysed: Plot · 2403 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:
- +Expected price growth (5-yr CAGR model) · 14/26 pts
We expect prices here to rise about 11.5% a year for the next 5 years (explained below). - +Price vs comparables · 1/3 pts
Cheaper than similar premium homes nearby: ₹5,700 vs about ₹11,000 per sq ft. - +Water, flooding, noise, infrastructure · 0/9 pts
Some flood risk in heavy rain; water supply is partly piped, partly tankers; noise is manageable. - −Rental demand & yield · -5/8 pts
A plot earns no rent, so this scores low by design. - −Employment access · -4/10 pts
Drive times right now: Manyata Tech Park 35 min, Hebbal (Kirloskar) 39 min, MG Road (CBD) 55 min; Electronic City Ph-1 92 min. About 14 million sq ft of new offices are planned nearby in 3 years. - −Builder delivery & handover risk · -6/16 pts
Assetz has finished 45+ projects and delivered on time about 75% of the time. This phase is still under construction, with handover promised for 2024-03-30: delays would push your rent start back.
All 11 checks
- +Price vs comparables · 1/3 pts
Cheaper than similar premium homes nearby: ₹5,700 vs about ₹11,000 per sq ft. - −Rental demand & yield · -5/8 pts
A plot earns no rent, so this scores low by design. - +Resale liquidity · -1/4 pts
Plenty of buyers can afford a ₹1.37 Cr home, and homes in Yelahanka / Jakkur / Airport corridor resell at a normal pace. Reselling before handover needs the builder’s permission. - −Employment access · -4/10 pts
Drive times right now: Manyata Tech Park 35 min, Hebbal (Kirloskar) 39 min, MG Road (CBD) 55 min; Electronic City Ph-1 92 min. About 14 million sq ft of new offices are planned nearby in 3 years. - •Metro, bus, rail & airport · 0/9 pts
No working metro nearby (nearest 9 km); Jakkur Cross / Yelahanka (Blue Line) is planned for ~2027. Airport is about 27 minutes by road right now. - +Schools, hospitals, daily needs · 0/3 pts
Schools, hospitals and daily shopping are good in this area. - −Builder delivery & handover risk · -6/16 pts
Assetz has finished 45+ projects and delivered on time about 75% of the time. This phase is still under construction, with handover promised for 2024-03-30: 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 · 0/9 pts
Some flood risk in heavy rain; water supply is partly piped, partly tankers; noise is manageable. - +Legal, title & approvals · 0/5 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 1 item in red. - +Expected price growth (5-yr CAGR model) · 14/26 pts
We expect prices here to rise about 11.5% 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.
- + 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 ₹5,700 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).
- + 1.9%Add 1.9% for this project itself: unfinished homes are worth more once they are complete.
- = 11.5%Result: about 11.5% a year, so a home worth ₹1.40 Cr today would be worth about ₹2.41 Cr 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 2403 sq ft | 2,403 sq ft | 2,405 sq ft | ₹5,700 assumed | ₹1.37 Cr | — | 36 |
| Plot 2605 sq ft | 2,605 sq ft | 2,605 sq ft | ₹5,700 assumed | ₹1.48 Cr | — | 1 |
| Plot 2686 sq ft | 2,686 sq ft | 2,685 sq ft | ₹5,700 assumed | ₹1.53 Cr | — | 4 |
| Plot 2702 sq ft | 2,702 sq ft | 2,700 sq ft | ₹5,700 assumed | ₹1.54 Cr | — | 1 |
| Plot 2939 sq ft | 2,939 sq ft | 2,940 sq ft | ₹5,700 assumed | ₹1.68 Cr | — | 1 |
| Plot 3001 sq ft | 3,001 sq ft | 3,000 sq ft | ₹5,700 assumed | ₹1.71 Cr | — | 5 |
| Plot 3057 sq ft | 3,057 sq ft | 3,055 sq ft | ₹5,700 assumed | ₹1.74 Cr | — | 1 |
| Plot 3122 sq ft | 3,122 sq ft | 3,120 sq ft | ₹5,700 assumed | ₹1.78 Cr | — | 1 |
| Plot 3175 sq ft | 3,175 sq ft | 3,175 sq ft | ₹5,700 assumed | ₹1.81 Cr | — | 1 |
| Plot 3326 sq ft | 3,326 sq ft | 3,325 sq ft | ₹5,700 assumed | ₹1.90 Cr | — | 1 |
Highlights
- Assetz · Yelahanka / Jakkur / Airport corridor · unit count not filed on 5.7 acres
- Under construction: progress not filed, RERA completion 2024-03-30 (1 extension)
- 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 ₹91,009/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 | -1.50 Cr | 1.05 Cr | 0.0 L | 0.0 L | 0.0 L | 0.0 L | -44.7 L |
| Yr 1 | 0.0 L | 0.0 L | 0.0 L | -0.4 L | -10.9 L | 0.0 L | -11.3 L |
| Yr 2 | 0.0 L | 0.0 L | 0.0 L | -0.4 L | -10.9 L | 0.0 L | -11.4 L |
| Yr 3 | 0.0 L | 0.0 L | 0.0 L | -0.5 L | -10.9 L | 0.0 L | -11.4 L |
| Yr 4 | 0.0 L | 0.0 L | 0.0 L | -0.5 L | -10.9 L | 0.0 L | -11.4 L |
| Yr 5 | 0.0 L | 0.0 L | 0.0 L | -0.6 L | -10.9 L | 0.0 L | -11.5 L |
| Yr 6 | 0.0 L | 0.0 L | 0.0 L | -0.6 L | -10.9 L | 0.0 L | -11.5 L |
| Yr 7 | 0.0 L | 0.0 L | 0.0 L | -0.7 L | -10.9 L | 0.0 L | -11.6 L |
| Yr 8 | 0.0 L | 0.0 L | 0.0 L | -0.7 L | -10.9 L | 2.35 Cr | 2.23 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) | 3.0 | 1.6 | 0.9 | 0.5 | 0.3 | 0.1 | 45% |
| Affordability ceiling | -0.9 | -0.6 | -0.4 | -0.3 | -0.2 | -0.1 | 60% |
| Employment access & office pipeline | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 55% |
| Supply–demand balance | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 50% |
| Infrastructure delivery (probability-weighted) | 0.4 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 55% |
| Project-specific adjustments | 3.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 50% |
| Total growth | 14.7% | 11.6% | 10.8% | 10.4% | 10.3% | 10.2% | 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 14.5% vs 6.0% trend; 35% carried forward, halving each year.
Affordability ceiling: Ticket at ₹5,700 psf vs city median ₹9,500; buyer pool thins above ₹15k/₹20k psf and after >6pp excess growth.
Employment access & office pipeline: 14 msf office pipeline (3 yr) on 22 msf stock; 30-min jobs index 0.65.
Supply–demand balance: 18 months of unsold inventory; new-launch/absorption ratio 1.17 (from 37 under-construction RERA filings in this locality: 6,837 unsold homes, 434.4 sold per month).
Infrastructure delivery (probability-weighted): Blue Line KR Puram–Hebbal–Airport (construction, 2027, p=0.65); Satellite Town Ring Road (construction, 2028, p=0.6)
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: ₹6,400 (Jun 2023) → ₹9,600 (Jun 2026) = 14.5% p.a. Sources: Platform estimate (interim, not observed).
What the public record says
Automated from the Karnataka RERA file PRM/KA/RERA/1251/309/PR/211027/004375. 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.
Assetz Premium Holdings Private Limited: no public rating located
- Sale Agreement Pending since 24-Jul-2022
Registration extended 1× — from 2023-03-31 to 2024-03-30 (already passed)
1 RERA complaints on this project (0 open); 5 on the promoter overall
No litigation declared in RERA filings
RERA file · Registration
Complaint log (K-RERA) · 1 on this project
- Jun 2023Sale Agreement Pending since 24-Jul-2022disposed
Red flags to resolve in writing
RERA completion date 2024-03-30 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 — 2024-03-30 — 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 line2 sections · 8 items
RERA file · Registration
Source: Karnataka RERA project record PRM/KA/RERA/1251/309/PR/211027/004375, fetched 2026-09-15. Figures are the promoter’s own filings.
Complaint log (K-RERA) · 1 on this project
Complaint subjects are as filed by complainants; a disposed complaint may have been decided either way.
Sources & caveats2 sources
- Karnataka RERA project record PRM/KA/RERA/1251/309/PR/211027/004375 (registration file, quarterly updates, complaint register), fetched 2026-09-15
- PropertyLens locality model (market-level estimates)
- Karnataka RERA project records PRM/KA/RERA/1251/309/PR/211027/004375 (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 |
|---|---|---|
| Kempegowda Airport (KIA) | 27 min | 8.9 |
| Manyata Tech Park | 35 min | 11.8 |
| Hebbal (Kirloskar) | 39 min | 13.5 |
| MG Road (CBD) | 55 min | 19.7 |
| ITPL Whitefield | 58 min | 20.7 |
| Koramangala (Forum) | 67 min | 24.1 |
| ORR Bellandur (Ecospace) | 69 min | 25.2 |
| Electronic City Ph-1 | 92 min | 33.9 |
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 14.5%/yr
No dated project-level price series yet; only the latest observation is on file.
| Date | ₹ psf | Source | Confidence | Kind |
|---|---|---|---|---|
| Jun 2021 | 5,200 | Platform estimate (interim, not observed) | 40% | derived |
| Jun 2023 | 6,400 | Platform estimate (interim, not observed) | 45% | derived |
| Jun 2025 | 8,600 | Platform estimate (interim, not observed) | 50% | derived |
| Jun 2026 | 9,600 | Platform estimate (interim, not observed) | 50% | derived |
Model backtest on this locality: 1-yr hold-out (Jun 2025→Jun 2026): predicted ₹9,530 vs actual ₹9,600 (-0.7%). Longer 3-yr hold-out (Jun 2023→Jun 2026): predicted 9.8% p.a. vs actual 14.5% p.a. — the model is deliberately mean-reverting and under-predicted the 2021–26 boom.
Environment, legal & productflood ok · water risk · RERA yes
Airport flight path; Jakkur aerodrome noise; lake catchments
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 17 HOSAHALLI VILLAGE, JALA HOBLI YELAHANKA TALUK, BANGALORE URBAN DISTRICT | Karnataka RERA (number as reported; registry lookup pending) | Sep 2026 | 80% | observed | |
| Land area (acres) | 5.7 | 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 | 2021 | Karnataka RERA (number as reported; registry lookup pending) | Sep 2026 | 70% | observed | |
| Possession · Registration 004375 | 2024-03-30 | Karnataka RERA (number as reported; registry lookup pending) | Sep 2026 | 70% | observed | |
| Price psf · Plot · 2403 sq ft | 5700 | Platform estimate (interim, not observed) | Sep 2026 | 35% | assumed | |
| Ticket · Plot · 2403 sq ft | 13708500 | Platform estimate (interim, not observed) | Sep 2026 | 35% | derived | |
| Rent · Plot · 2403 sq ft | 0 | Platform estimate (interim, not observed) | Sep 2026 | 35% | assumed | |
| Carpet area | 2403 | Karnataka RERA (number as reported; registry lookup pending) | Sep 2026 | 60% | observed | |
| Builder on-time rate | 0.75 | 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.