Prestige Lakeside - How to make 63 lacs profits by investing 38 lacs in 4 years

I had recommended a property investment in my last blog and quite a few people had reached out to me and few did go ahead with the investment. Many did not as they could not fathom the calculations on how the ROI is calculated.

So I have created an excel sheet that is formula driven –you can download it from drop box url here.

https://dl.dropboxusercontent.com/u/73601331/Prestige%20lakeside%20ROI%20working.xlsx

In the excel sheet, you can change the numbers and see for yourself.

Let me share the big picture.  

• You are buying a 2000 sq ft flat at a cost of Rs 5000 per sq ft plus one car park (at Rs 3 lacs). So you commit Rs 103 lacs for the flat.
• The flat is ready in 4 years – i.e. Quarter 4 of 2017
• You pay 20% upfront right away (i.e.20.6 lacs Nov 2013) and take a home loan for the remaining 80% amount (Rs 82.4 lacs) that is paid over 12  equal instalments by the bank
• The home loan rate is 10.5% and you pay the pre emi for the loan for the next 4 years every month. The pre emi that you have paid over four years totals to Rs 18 lacs.
• You sell the flat at Rs. 9000 a sq ft – and get Rs 4 lacs for the car park – you get Rs 184 lacs by selling it in March 2018 (you may ask why Rs 9000 - well that is my forecast of the price of the property after 4 years)

You have paid Rs 20.6 lacs now and then paid a monthly pre emi totalling to Rs 18 lacs – so your total outflow has been 38 lacs.

By selling you get Rs 184 lacs – you repay the loan of Rs. 82.4 lacs – you are still left with Rs. 101.6 lacs

Remove the amount that you have invested i.e. Rs 38 lacs – you will be still be left with a profit of Rs. 63 lacs ( let us leave the change out of our discussion)

So you get Rs 63 lacs profit from this transaction  -

Will you be able to save Rs 63 lacs over four years through your salary? Most probably NO

This is one smart way to get rich and retire early

Even though this example is for a three bedroom flat and Rs 100 lacs investment, you can start with Rs. 60 lacs for a two bedroom flat in Prestige Lakeside   - and you can go up to a few crores - the mathematics will not change.

If you have any questions - please do come back to me.

If you want to go with the investment - please reach out to my ex student Varun - his number is 99459 50109 - he works for a good real estate advisory and will help you with all the documentation.

I also would like to have comments from my readers and people who have already invested in this property

One good investing idea for you now

One of the feedback that I received after the last two posts is that – it is good to know what happened – but tell me where I can invest now and make similar returns.

So I am sharing one good property idea where you can make returns similar to the one I shared recently.

Prestige Shantiniketan is a well know property in Bangalore. This is the property where my friend made 65 lacs out of an investment of 35 lacs over 7 years (please see my blog dated Sept 21st 2013).

Now Prestige builders are coming up with a bigger property than Shantiniketan. It is called Prestige Lakeside Habitat. It is in a good location off Varthur lake in Whitefield area – the total land area is around 120 acres.  They are planning 28 towers with a total of 3500 apartments – there will 2 bhk, 2.5 bhk, 3 bhk and 3.5 bhk apartment options. Then there are 350 villas.  The apartments would cost between 60 lacs to 150 lacs (4300 – 5000 per sq ft) and the villas around 2.5 cr to 4 cr (7500 -8000 psft).

The project will take 5 years for completion – so it will be ready by 2018 end.

The builder is likely to launch the project on Oct 20th – if you want to book a flat, you need to pay Rs 5L while booking and if you want to book a villa – you need to pay Rs 10 lacs.

I expect the property value to double by the time it gets ready in 2018. So if you have invested 60 lacs (paid over 3-4 years), you can take a profit of Rs 60 lacs by selling the same flat in 2018. This is my forecast – the location, the builder credentials, the size of the property is what makes me so sure.

So depending on your ability to invest next week and also your ability to arrange funds in the 3-4 years, I recommend you to book a flat or villa.

 

If you want more information on this – please do reach back to me at rajasekharan.sg@gmail.com or Varun Rajaratnam at varun.rajaratnam@clovermark.in  (ph - 9945950109)– Varun is my ex-student and works for Four Clover in Bangalore and I trust him with good honest advice in real estate.