CHEMBUR
Showroom

Property ID:

MUMSHO1177

Tenant Sector:

AutoMobile Sector

ROI:

6.19%

NET ROI

6.37%

Annual Rent

₹80,46,000

Rent per Super Built-up Area

230.81
OTHER DETAILS

Price

₹ 13 Cr
Monthly Rent : ₹6,70,500

Carpet Area

2,235 sq. ft.

Super Built-up Area

2,905 sq. ft.
Showroom

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.50%

Investment Multiple

1.00

Total Equity Investment

₹13,91,90,000

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:

    AutoMobile Sector
  • Lease tenure:

    10 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹40,23,000(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

₹6,70,500

Ending Monthly Rent

-

Rent per sq. ft.

₹300

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

13 Cr

Showroom