Vaishali nagar
Retail

Property ID:

JAIRET1023

Tenant Sector:

Retail Brand

ROI:

5%

NET ROI

5.08%

Annual Rent

₹70,20,000

Rent per Super Built-up Area

116.77
OTHER DETAILS

Price

₹ 14.04 Cr
Monthly Rent : ₹5,85,000

Carpet Area

3,257 sq. ft.

Super Built-up Area

5,010 sq. ft.
Retail

Purchase price

0.00

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.08%

Investment Multiple

1.00

Total Equity Investment

₹15,03,23,200

Purchase Price

0.00

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:

    Retail Brand
  • Lease tenure:

    12 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹17,55,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-01-01

Lockin End Date:

2027-01-01

Lease End Date:

2035-12-31

Monthly Rent

₹5,85,000

Ending Monthly Rent

-

Rent per sq. ft.

₹180

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

14.04 Cr

Retail