kharghar
Banking

Property ID:

NAVBAN1003

Tenant Sector:

Banking

ROI:

5.4%

NET ROI

5.47%

Annual Rent

₹21,60,000

Rent per Super Built-up Area

128.57
OTHER DETAILS

Price

₹ 4 Cr
Monthly Rent : ₹1,80,000

Carpet Area

814 sq. ft.

Super Built-up Area

1,400 sq. ft.
Banking

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.30%

Investment Multiple

1.00

Total Equity Investment

₹4,28,45,000

Purchase Price

0.00 Crore

Appreciation

0%

Down Payment

100%

Loan Period (in years)

10 years

Interest Rate (p.a.)

0%
With the change in these sliders, understand the possible effect on financial metrics and model.

Lease Agreement Terms

  • Tenant Type:

    Banking
  • Lease tenure:

    15 years
  • Lockin Period:

    -
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹5,00,000(0 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2012-12-01

Lockin End Date:

-

Lease End Date:

2027-11-30

Monthly Rent

₹1,80,000

Ending Monthly Rent

-

Rent per sq. ft.

₹221

Price per sq. ft.

-

Pricing

Purchase price

Purchase Price:

₹0

Reg. + Stamp Duty:

-

Brokerage Charges:

₹0

Total Investment:

₹0

Financial Model

DownloadROI Model

Reply To The Listing

4 Cr

Banking