AKOTA
Commercial Land

Property ID:

VADCOM1173

Tenant Sector:

Industrial Sector

ROI:

7.2%

NET ROI

7.42%

Annual Rent

₹2,16,000

Rent per Super Built-up Area

54.55
OTHER DETAILS

Price

₹ 30 L
Monthly Rent : ₹18,000

Carpet Area

323 sq. ft.

Super Built-up Area

330 sq. ft.
Commercial Land

Purchase price

0.00 Lakh

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.10%

Investment Multiple

1.00

Total Equity Investment

₹32,33,470

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:

    Industrial Sector
  • Lease tenure:

    20 years
  • Lockin Period:

    6 years
  • Rent Escalation:

    10% every 3 years
  • Security Deposit:

    ₹1,08,000(6 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-06-01

Lockin End Date:

2030-06-01

Lease End Date:

2044-05-31

Monthly Rent

₹18,000

Ending Monthly Rent

-

Rent per sq. ft.

₹56

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

30 L

Commercial Land