Sunrise Heights 3B
Baner Road, Pune 411045 - Flat
Gross yield 2026-277.23%
Net yield6.92%
Cash-on-cash3.19%
Vacancy0.00%
Ownership
Rohan Mehta - 60.00%
Priya Mehta - 40.00%
Add co-ownerPurchase cost ₹1,10,00,000 on 10 Jun 2019
Units
Flat 3B 1250 sq ft - new lease
Add unitLeases
| Tenant | Unit | Period | Rent | Deposit | |
|---|---|---|---|---|---|
| Meera Iyer | Flat 3B | 15 Oct 2025 - open | ₹62,000 | ₹1,86,000 | ledger |
| Arjun Nair | Flat 3B | 1 Apr 2023 - 31 Aug 2025 | ₹55,000 | ₹1,65,000 | ledger moved out |
Loans
HDFC Bank ₹75,00,000 from Jul 2019
FY 2023-24: interest ₹6,10,000, principal ₹1,10,000
FY 2024-25: interest ₹5,95,000, principal ₹1,20,000
FY 2025-26: interest ₹5,78,000, principal ₹1,30,000
FY 2026-27: interest ₹2,90,000, principal ₹66,000
Add loan | Add interest certificateRecent expenses
20 Jun 2026 Municipal tax ₹18,500
16 Oct 2025 Brokerage ₹62,000
18 Sep 2025 Repairs ₹21,500
20 Jun 2025 Municipal tax ₹18,500
20 Jun 2024 Municipal tax ₹18,500
20 Jun 2023 Municipal tax ₹18,500
Record expenseMaintenance
AC service due In progress
New ticket