VASTRAL
Banking

Property ID:

AHMBAN1155

Tenant Sector:

Banking

ROI:

4.45%

NET ROI

4.52%

Annual Rent

₹21,00,000

Rent per Super Built-up Area

117.85
OTHER DETAILS

Price

₹ 4.72 Cr
Monthly Rent : ₹1,75,000

Carpet Area

1,444 sq. ft.

Super Built-up Area

1,485 sq. ft.
Banking

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

10.73%

Investment Multiple

1.00

Total Equity Investment

₹5,05,04,928

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:

    Banking
  • Lease tenure:

    9 years
  • Lockin Period:

    -
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹5,25,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-07-01

Lockin End Date:

-

Lease End Date:

2033-06-30

Monthly Rent

₹1,75,000

Ending Monthly Rent

-

Rent per sq. ft.

₹121

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

4.72 Cr

Banking