VADODARA
Office Space

Property ID:

VADOFF1172

Tenant Sector:

IT Company

ROI:

6.67%

NET ROI

6.77%

Annual Rent

₹6,00,000

Rent per Super Built-up Area

22.28
OTHER DETAILS

Price

₹ 90 L
Monthly Rent : ₹50,000

Carpet Area

1,320 sq. ft.

Super Built-up Area

2,244 sq. ft.
Office Space

Purchase price

0.00 Lakh

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.60%

Investment Multiple

1.00

Total Equity Investment

₹96,50,410

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:

    IT Company
  • Lease tenure:

    9 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹1,50,000(3 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:

2033-05-31

Monthly Rent

₹50,000

Ending Monthly Rent

-

Rent per sq. ft.

₹38

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

90 L

Office Space