Vikhroli West
Office Space

Property ID:

MUMOFF1161

Tenant Sector:

Corporate

ROI:

5.65%

NET ROI

5.82%

Annual Rent

₹48,00,000

Rent per Super Built-up Area

127.39
OTHER DETAILS

Price

₹ 8.5 Cr
Monthly Rent : ₹4,00,000

Carpet Area

2,415 sq. ft.

Super Built-up Area

3,140 sq. ft.
Office Space

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.59%

Investment Multiple

1.00

Total Equity Investment

₹9,10,17,500

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:

    Corporate
  • Lease tenure:

    10 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    6% every 2 years
  • Security Deposit:

    ₹24,00,000(6 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-06-01

Lockin End Date:

2027-06-01

Lease End Date:

2034-05-31

Monthly Rent

₹4,00,000

Ending Monthly Rent

-

Rent per sq. ft.

₹166

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

8.5 Cr

Office Space