Under ConstructionApartment
Wadhwa Wise City
Wadhwa Group · Panvel, Navi Mumbai, Maharashtra
NAINA ZoneAirport ProximityWadhwa Brand
Price Range
₹75L–₹1.6Cr
2-3BHK · 900–1900 sqft
NAINA zone near airport. One of the largest under-construction projects in Panvel.
Avg Monthly Rent
₹22,000/mo
₹3L/yr
Gross Rental Yield
2.4%
at midpoint price
Appreciation Tier
High
10% assumed/yr
Typical LTV
75%
₹28L down payment
Pre-filled Investment Analysis
Based on typical 2-3BHK in Panvel. Click below to run full analysis.
Purchase Price₹1.1Cr
Down Payment₹28L
Loan Amount₹83L
Interest Rate8.75%
Monthly Rent₹22,000
Appreciation10%/yr
Holding Period12 years
Vacancy Rate6%
Stamp Duty6%
Free · No sign-up · All 18+ metrics computed in under 3 seconds