MUMBAI
Showroom

Property ID:

MUMSHO1195

Tenant Sector:

Corporate

ROI:

6.23%

NET ROI

6.42%

Annual Rent

₹1,20,00,000

Rent per Super Built-up Area

274.73
OTHER DETAILS

Price

₹ 19.25 Cr
Monthly Rent : ₹10,00,000

Carpet Area

2,800 sq. ft.

Super Built-up Area

3,640 sq. ft.
Showroom

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.56%

Investment Multiple

1.00

Total Equity Investment

₹20,60,96,250

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:

    Corporate
  • Lease tenure:

    5 years
  • Lockin Period:

    2 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹60,00,000(6 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-06-01

Lockin End Date:

2026-06-01

Lease End Date:

2029-05-31

Monthly Rent

₹10,00,000

Ending Monthly Rent

-

Rent per sq. ft.

₹357

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

19.25 Cr

Showroom