Shyamal Cross Rd
Office Space

Property ID:

AHMOFF1132

Tenant Sector:

Industrial Sector

ROI:

7.8%

NET ROI

7.91%

Annual Rent

₹13,80,000

Rent per Super Built-up Area

47.29
OTHER DETAILS

Price

₹ 1.77 Cr
Monthly Rent : ₹1,15,000

Carpet Area

1,871 sq. ft.

Super Built-up Area

2,432 sq. ft.
Office Space

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

14.13%

Investment Multiple

1.00

Total Equity Investment

₹1,89,54,973

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:

    Industrial Sector
  • Lease tenure:

    5 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹3,45,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-07-01

Lockin End Date:

2027-07-01

Lease End Date:

2029-06-30

Monthly Rent

₹1,15,000

Ending Monthly Rent

-

Rent per sq. ft.

₹61

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

1.77 Cr

Office Space