koperi
Shop

Property ID:

THASHO1004

Tenant Sector:

Food Chain Restaurant

ROI:

4.8%

NET ROI

4.88%

Annual Rent

₹18,00,000

Rent per Super Built-up Area

125.00
OTHER DETAILS

Price

₹ 3.75 Cr
Monthly Rent : ₹1,50,000

Carpet Area

600 sq. ft.

Super Built-up Area

1,200 sq. ft.
Shop

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.22%

Investment Multiple

1.00

Total Equity Investment

₹4,01,68,750

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:

    Food Chain Restaurant
  • Lease tenure:

    5 years
  • Lockin Period:

    2 years
  • 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:

2021-12-01

Lockin End Date:

2023-12-01

Lease End Date:

2026-11-30

Monthly Rent

₹1,50,000

Ending Monthly Rent

-

Rent per sq. ft.

₹250

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

3.75 Cr

Shop