Gurugram
Shop in Mall

Property ID:

GURSHO1101

Tenant Sector:

Retail Brand

ROI:

5.16%

NET ROI

5.21%

Annual Rent

₹5,16,000

Rent per Super Built-up Area

51.25
OTHER DETAILS

Price

₹ 1 Cr
Monthly Rent : ₹43,000

Carpet Area

646 sq. ft.

Super Built-up Area

839 sq. ft.
Shop in Mall

Purchase price

0.00

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

10.10%

Investment Multiple

1.00

Total Equity Investment

₹1,09,32,000

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:

    30 years
  • Lockin Period:

    9 years
  • Rent Escalation:

    10% every 3 years
  • Security Deposit:

    ₹86,000(2 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2022-03-01

Lockin End Date:

2031-03-01

Lease End Date:

2052-02-29

Monthly Rent

₹43,000

Ending Monthly Rent

-

Rent per sq. ft.

₹67

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

1 Cr

Shop in Mall