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
Price
₹ 14.04 Cr
Monthly Rent : ₹5,85,000
Carpet Area
3,257 sq. ft.
Super Built-up Area
5,010 sq. ft.
Retail
Financials
Current Net ROI
-
IRR
11.08%
Investment Multiple
1.00
Total Equity Investment
₹15,03,23,200
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:
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
Rent per sq. ft.
₹180
Price per sq. ft.
-
Pricing
Purchase price
Reset all ValuesPurchase Price:
₹0
Reg. + Stamp Duty:
-
Brokerage Charges:
₹0
Total Investment:
₹0