5 years
₦63.8M
- Cumulative rent
- ₦22.5M
- Total outcome
- ₦36.3M
- IRR
- 13.2%
- Multiple
- 1.28×
Luxury Haven 1
Lekki Phase 1, Lagos Havenrifiedresidential
About this Property
A premium residential opportunity in Lekki Phase 1 with a verified C of O pack. Title search shows no registered encumbrances.
Lagos Lands Registry search clear. C of O, Governor's Consent, Survey Plan, and Deed of Assignment reviewed. Low residual title risk.
Due Diligence Report
Title Deed (C of O)
Hash: seedhash001…
PublicRisk: low
Survey Plan
Hash: seedhash002…
PublicRisk: low
Governor's Consent
Hash: seedhash003…
PublicRisk: low
Deed of Assignment
Hash: seedhash004…
PublicRisk: low
HavenRify Score
Published
89of 100
Strong verification profile
Risk low · Cap 9.0% · IRR 13.4%
Title integrityEncumbrance & title signals
90Doc completenessNG title pack coverage
85Developer trustCredibility & verification
95Investment returnCap rate & 3y ROI bands
83Cap rate
9.0%
Cash-on-cash
9.0%
IRR (4y)
13.4%
Run analysis
Live recompute and publish are restricted to designated HavenRify admins and analysts.
Sign in with an admin, analyst, or counsel account to run or publish scores. Investors can view published results only.
Sign in to continueExpert projection
5 · 10 · 20 · 30 year outlook
5% appreciation · 9% yield
10 years
₦81.4M
- Cumulative rent
- ₦45.0M
- Total outcome
- ₦76.4M
- IRR
- 12.5%
- Multiple
- 1.63×
20 years
₦132.7M
- Cumulative rent
- ₦90.0M
- Total outcome
- ₦172.7M
- IRR
- 11.4%
- Multiple
- 2.65×
30 years
₦216.1M
- Cumulative rent
- ₦135.0M
- Total outcome
- ₦301.1M
- IRR
- 10.8%
- Multiple
- 4.32×
Property valueCumulative rent
Illustrative expert model based on stated assumptions — not a valuation, guarantee, or investment advice. Land banking exit premium is an uplift hypothesis for planning / subdivision scenarios and does not imply a committed buyer or planning approval.