Go Back

Aroha De Goa

₹9,188,000.00

0 (0 Reviews)

Aroha De Goa offers homes with the soul of a resort, blending contemporary architecture with ultra-modern facilities. The project is situated in a prime location with amenities operated by Zone By the Park Hotels. It features a mix of leisure and wellness facilities including a lazy river, sunken bar, sauna, garden, and more. The property size is 810 ft² with 2 bedrooms and 2 bathrooms, accommodating 4 adults and 2 kids. The target Internal Rate of Return (IRR) is 16%, with rental yields targeted between 6-8%, and possession expected by December 2024.

Amenities:

Club House
Gym
Lift
Snorkeling
Contemporary Architecture
Lazy River
Lounge Area
Sunken Bar
Garden
Library
Sauna
Sunken Gym

Table 1: Payment Plan

Installment	Timeline	Amount (₹)
1st Installment	within 30 Days	2,20,000
2nd Installment	within 60 Days	60,000
3rd Installment	within 90 Days	60,000
4th Installment	within 150 Days	60,000
5th Installment	within 180 Days	40,000
6th Installment	within 270 Days	40,000
7th Installment	within 360 Days	40,000
8th Installment	within 450 Days	40,000
9th Installment	within 540 Days	40,000
10th Installment	within 630 Days	40,000
11th Installment	within 720 Days	40,000
12th Installment	within 810 Days	40,000
13th Installment	within 900 Days	40,000
At the Time of Possession		Not specified

Table 2: Unit Cost Breakdown

Description	Whole Unit (₹)
Base Price	62,50,000
GST + Legal	9,60,000
Furnishing Cost	9,00,000
Conveyance Fees	5,39,000
Facilitation Charges	5,39,000
Total	91,88,000

Table 3: Financial Projections Over 7 Years

Year	Invested Amount (₹)	Capital Appreciation @ 11% (₹)	Rental Returns @ 8% (₹)	Accumulative Growth (₹)
1	8,35,272	9,27,152	NIL	9,27,152
2	9,27,152	10,29,139	NIL	10,29,139
3	10,29,139	11,42,344	NIL	11,42,344
4	11,42,344	12,68,002	91,388	13,59,390
5	12,68,002	14,07,482	1,01,440	15,08,922
6	14,07,482	15,67,482	1,12,599	16,74,904
7	15,67,482	17,34,159	1,24,984	18,59,143