Vadodara
Shop

Property ID:

VADSHO1029

Tenant Sector:

Food Chain Cafe

ROI:

4.75%

NET ROI

4.82%

Annual Rent

₹10,92,000

Rent per Super Built-up Area

91.00
OTHER DETAILS

Price

₹ 2.3 Cr
Monthly Rent : ₹91,000

Carpet Area

583 sq. ft.

Super Built-up Area

1,000 sq. ft.
Shop

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.34%

Investment Multiple

1.00

Total Equity Investment

₹2,46,23,270

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.

Description

property located at Manjalpur area in vadodara 

Lease Agreement Terms

  • Tenant Type:

    Food Chain Cafe
  • Lease tenure:

    5 years
  • Lockin Period:

    -
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹2,73,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2023-02-01

Lockin End Date:

-

Lease End Date:

2028-01-31

Monthly Rent

₹91,000

Ending Monthly Rent

-

Rent per sq. ft.

₹156

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

2.3 Cr

Shop