MUMBAI
Office Space

Property ID:

MUMOFF1189

Tenant Sector:

Financial instituion

ROI:

6.22%

NET ROI

6.37%

Annual Rent

₹75,60,000

Rent per Super Built-up Area

119.52
OTHER DETAILS

Price

₹ 12.16 Cr
Monthly Rent : ₹6,30,000

Carpet Area

4,055 sq. ft.

Super Built-up Area

5,271 sq. ft.
Office Space

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.74%

Investment Multiple

1.00

Total Equity Investment

₹13,01,97,800

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:

    Financial instituion
  • Lease tenure:

    5 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹31,50,000(5 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2023-06-01

Lockin End Date:

2026-06-01

Lease End Date:

2028-05-31

Monthly Rent

₹6,30,000

Ending Monthly Rent

-

Rent per sq. ft.

₹155

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

12.16 Cr

Office Space