City: Pune Wakad
Property Type: 2BHK
Budget: ₹75 lakh
### Key Facts
| Metric | Value |
| --- | --- |
| City | Pune Wakad |
| Property Type | 2BHK |
| Budget | ₹75 lakh |
| Average Property Rate | ₹12,700 per sq ft |
| Average Rental Yield | 4.7% |
### Analysis
To estimate the 5-year rental and appreciation ROI for a 2BHK in Pune Wakad with a ₹75 lakh budget, we made the following assumptions:
- Average property rate in Wakad: ₹12,700 per sq ft
- Average rental yield in Wakad: 4.7% (average of the range 4.2% to 5.2%)
- Average annual appreciation rate: 5% (based on the 20% increase in Pune's average price from H1 2025 to H1 2026)
### Calculations
1. **Property Size:**
Property Size (in sq ft) = Budget / Average Property Rate
= ₹75,00,000 / ₹12,700 per sq ft
= approximately 591 sq ft
2. **Rental Income:**
Assuming an average monthly rent of ₹26,000 (based on the range ₹17k to ₹35k per month for 2BHK flats in Wakad), the annual rental income would be:
Annual Rental Income = Average Monthly Rent x 12
= ₹26,000 x 12
= ₹3,12,000 per annum
3. **Rental Yield:**
Rental Yield = (Annual Rental Income / Property Price) x 100
= (₹3,12,000 / ₹75,00,000) x 100
= approximately 4.16%
4. **Appreciation:**
Assuming an average annual appreciation rate of 5%, the property price after 5 years would be:
Property Price after 5 years = ₹75,00,000 x (1 + 0.05)^5
= approximately ₹1,01,51,219
5. **ROI Calculation:**
The total return on investment (ROI) after 5 years would be the sum of the rental income and the appreciation in property value.
Total Rental Income over 5 years = ₹3,12,000 x 5
= ₹15,60,000
Appreciation in Property Value = ₹1,01,51,219 - ₹75,00,000
= ₹26,51,219
Total ROI = Total Rental Income + Appreciation in Property Value
= ₹15,60,000 + ₹26,51,219
= ₹42,11,219
ROI Percentage = (Total ROI / Initial Investment) x 100
= (₹42,11,219 / ₹75,00,000) x 100
= approximately 56.15%
### Year-by-Year Breakdown
| Year | Property Value | Annual Rental Income | Cumulative Rental Income | Appreciation | Cumulative Appreciation | Total ROI |
| --- | --- | --- | --- | --- | --- | --- |
| 1 | ₹75,00,000 | ₹3,12,000 | ₹3,12,000 | ₹3,75,000 | ₹3,75,000 | ₹6,87,000 |
| 2 | ₹78,75,000 | ₹3,12,000 | ₹6,24,000 | ₹3,93,750 | ₹7,68,750 | ₹13,92,750 |
| 3 | ₹82,68,750 | ₹3,12,000 | ₹9,36,000 | ₹4,13,437.50 | ₹11,82,187.50 | ₹21,18,187.50 |
| 4 | ₹86,82,187.50 | ₹3,12,000 | ₹12,48,000 | ₹4,34,109.38 | ₹16,16,296.88 | ₹28,64,296.88 |
| 5 | ₹91,16,296.88 | ₹3,12,000 | ₹15,60,000 | ₹4,55,814.94 | ₹20,72,111.82 | ₹36,32,111.82 |
### Map
```json
[
{
"name": "Aloha Apartments",
"address": "Aloha Apartments, Wakad, Pune, India",
"info": "2BHK rent ₹28,000/month"
},
{
"name": "Wakad Property",
"address": "Wakad, Pune, India",
"info": "Average property rate ₹12,700 per sq ft"
}
]
```
### Next Steps
1. Consult with a registered real estate advisor to get a more accurate assessment of the property market and ROI potential.
2. Research and visit properties in Wakad to get a better understanding of the area and the type of properties available.
3. Consider factors like property maintenance, amenities, and proximity to amenities when selecting a property.
4. Review and compare the prices of different properties to ensure you are getting the best value for your investment.
## Sources
1. https://www.99acres.com/property-rates-and-price-trends-in-wakad-pune-prffid
2. https://www.squareyards.com/property-rates/wakad-pune
3. https://www.facebook.com/SaudaGharProperties/videos/the-pune-real-estate-market-2026-is-moving-through-a-clear-consolidation-phase-w/2561521677599375/
4. https://www.magicbricks.com/Property-Rates-Trends/Multistorey-Apartment-rates-Wakad-in-Pune
5. https://primaaltioraofficial.com/blog/wakad-investment/wakad-property-prices-rental-yield-2026/
6. https://www.instagram.com/reel/DULZJ8aiLFw/?hl=en
7. https://www.reddit.com/r/indianrealestate/comments/1uzofd3/pune_real_estate_cap_rates_what_yield_are_you/
8. https://www.wakadproperty.com/wakad-property-price
9. https://www.facebook.com/fb-answers/wakad-pune-property-rates/
10. https://www.linkedin.com/posts/nikhilmawale_punerealestate-rentalyield-propertyinvestment-activity-7363427030517841920-wlP6
Want a report like this for your own case?Run the same AI agent with your own input, free.
