Thane
Office Space

Property ID:

THAOFF1176

Tenant Sector:

IT Company

ROI:

6.51%

NET ROI

6.51%

Annual Rent

₹32,40,000

Rent per Super Built-up Area

110.75
OTHER DETAILS

Price

₹ 4.98 Cr
Monthly Rent : ₹2,70,000

Carpet Area

1,876 sq. ft.

Super Built-up Area

2,438 sq. ft.
Office Space

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.87%

Investment Multiple

1.00

Total Equity Investment

₹5,33,35,900

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.

Description

Preleased AssetsProduct - IT Office.Location - Wagle Estate, ThaneInvestment detailsCarpet Area - 1876Rate psf - Rs. 26,546/-Investment amount - 4.98 Crore.RR Value - 2.50 Cr.Rent per month - Rs. 2.70/- LacsRent per year - Rs. 32.50 Lacs approx.Tenure - 5 years Agreement Start date - Aug 2023Lockin - 3 yearsEscalation - 5% every year.Deposit - Rs. 12.38 LacsOutgoingCAM - 20,000/- PM paid by tenantProperty tax -  5500/- PM paid by Owner.ROI - 6.52%Note- Office is fully furnished.2 nos car parking included.

Lease Agreement Terms

  • Tenant Type:

    IT Company
  • Lease tenure:

    5 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹12(0 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2023-08-01

Lockin End Date:

2026-08-01

Lease End Date:

2028-07-31

Monthly Rent

₹2,70,000

Ending Monthly Rent

-

Rent per sq. ft.

₹144

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

4.98 Cr

Office Space