South bopal
Office Space

Property ID:

AHMOFF1178

Tenant Sector:

Multinational Firm

ROI:

3.77%

NET ROI

3.88%

Annual Rent

₹2,64,000

Rent per Super Built-up Area

41.28
OTHER DETAILS

Price

₹ 70 L
Monthly Rent : ₹22,000

Carpet Area

410 sq. ft.

Super Built-up Area

533 sq. ft.
Office Space

Purchase price

0.00 Lakh

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.05%

Investment Multiple

1.00

Total Equity Investment

₹75,11,430

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:

    Multinational Firm
  • Lease tenure:

    10 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    10% every 1 years
  • Security Deposit:

    ₹1,32,000(6 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-01-01

Lockin End Date:

2027-01-01

Lease End Date:

2033-12-31

Monthly Rent

₹22,000

Ending Monthly Rent

-

Rent per sq. ft.

₹54

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

70 L

Office Space