Meyar
العربية
Back to map

Prototype / Demo

Redevelopment land 026

MEYAR-RYD-0026 · Al Sulimaniyah · Al Sulimaniyah, Riyadh — demo address

Reconciled valuation

SAR 36,895,563

Indicative range: SAR 30,452,335 — SAR 43,338,791

81%
HighModerate risk · 31/100

Valuation approaches

Comparables

Available
SAR 22,586,731

Weighted and adjusted canonical comparable relationships.

Calculated · price per m² · similarity · proximity · recency · Weight 53%

Income

Not applicable
Not available

NOI capitalized using the active scenario cap rate.

Calculated · NOI · cap rate · occupancy

Cost

Not applicable
Not available

Indicative acquisition/replacement evidence; depreciation is not independently observed.

Estimated · acquisition cost · built-up area

Residual

Available
SAR 52,993,000

Scenario revenue less modeled development cost; land acquisition remains a separate decision input.

Modelled · expected revenue · development cost · delivery assumptions · Weight 47%

Reconciliation bridge

Comparables · 53% Weighted contributionSAR 11,957,681
Residual · 47% Weighted contributionSAR 24,937,882
Reconciled valuationSAR 36,895,563

The final valuation is derived only from normalized available-approach values. The active scenario estimate is comparison context and is not a reconciliation target.