5 years
₦160.6M
- Cumulative rent
- ₦48.0M
- Total outcome
- ₦88.6M
- IRR
- 13.2%
- Multiple
- 1.34×
Green Estate Villa
Maitama, Abuja Havenrifiedresidential
About this Property
Detached villa in Maitama with strong developer track record. Survey deposited; assignment chain under final counsel review.
Abuja C of O verified. Survey plan matched to plot. Deed of Assignment present; Gazette not required for this title path.
Due Diligence Report
Certificate of Occupancy
Hash: seedhash005…
PublicRisk: low
Survey Plan
Hash: seedhash006…
PublicRisk: low
HavenRify Score
Published
79of 100
Solid — review recommended
Risk low · Cap 7.2% · IRR 12.8%
Title integrityEncumbrance & title signals
75Doc completenessNG title pack coverage
65Developer trustCredibility & verification
84Investment returnCap rate & 3y ROI bands
72Cap rate
7.2%
Cash-on-cash
7.2%
IRR (3y)
12.8%
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
6% appreciation · 8% yield
10 years
₦214.9M
- Cumulative rent
- ₦96.0M
- Total outcome
- ₦190.9M
- IRR
- 12.4%
- Multiple
- 1.79×
20 years
₦384.9M
- Cumulative rent
- ₦192.0M
- Total outcome
- ₦456.9M
- IRR
- 11.3%
- Multiple
- 3.21×
30 years
₦689.2M
- Cumulative rent
- ₦288.0M
- Total outcome
- ₦857.2M
- IRR
- 10.6%
- Multiple
- 5.74×
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.