Drive In Road
Office

Property ID:

AHMOFF0115

Tenant Sector:

E-commerce

ROI:

5.13%

NET ROI

4.6%

Annual Rent

₹3,18,000

Rent per Super Built-up Area

46.90
OTHER DETAILS

Price

₹ 62 L
Monthly Rent : ₹26,500

Carpet Area

375 sq. ft.

Super Built-up Area

565 sq. ft.
Office

Purchase price

0.00 Lakh

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.32%

Investment Multiple

1.00

Total Equity Investment

₹66,55,838

Purchase Price

0.00 Lakh

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:

    E-commerce
  • Lease tenure:

    3 years
  • Lockin Period:

    2 years
  • Rent Escalation:

    7% every 1 years
  • Security Deposit:

    ₹53,000(2 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2021-08-01

Lockin End Date:

2023-08-01

Lease End Date:

2024-07-31

Monthly Rent

₹26,500

Ending Monthly Rent

-

Rent per sq. ft.

₹71

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

62 L

Office