Kharghar
Shop

Property ID:

NAVSHO1160

Tenant Sector:

Private Sector

ROI:

4.43%

NET ROI

4.52%

Annual Rent

₹14,40,000

Rent per Super Built-up Area

50.00
OTHER DETAILS

Price

₹ 3.25 Cr
Monthly Rent : ₹1,20,000

Carpet Area

1,200 sq. ft.

Super Built-up Area

2,400 sq. ft.
Shop

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

10.91%

Investment Multiple

1.00

Total Equity Investment

₹3,48,16,250

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:

    Private Sector
  • Lease tenure:

    5 years
  • Lockin Period:

    5 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹4,80,000(4 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-08-01

Lockin End Date:

2029-08-01

Lease End Date:

2029-07-31

Monthly Rent

₹1,20,000

Ending Monthly Rent

-

Rent per sq. ft.

₹100

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

3.25 Cr

Shop