Thane
Education

Property ID:

MUMEDU1175

Tenant Sector:

Education Sector

ROI:

5.74%

NET ROI

5.74%

Annual Rent

₹1,39,48,200

Rent per Super Built-up Area

70.45
OTHER DETAILS

Price

₹ 24.3 Cr
Monthly Rent : ₹11,62,350

Carpet Area

11,000 sq. ft.

Super Built-up Area

16,500 sq. ft.
Education

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.01%

Investment Multiple

1.00

Total Equity Investment

₹26,01,56,500

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:

    Education Sector
  • Lease tenure:

    9 years
  • Lockin Period:

    5 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹70(6 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2023-10-01

Lockin End Date:

2028-10-01

Lease End Date:

2032-09-30

Monthly Rent

₹11,62,350

Ending Monthly Rent

-

Rent per sq. ft.

₹106

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

24.3 Cr

Education