anand
Banking

Property ID:

ANABAN1258

Tenant Sector:

Banking

ROI:

4.88%

NET ROI

4.95%

Annual Rent

₹14,64,000

Rent per Super Built-up Area

81.33
OTHER DETAILS

Price

₹ 3 Cr
Monthly Rent : ₹1,22,000

Carpet Area

1,150 sq. ft.

Super Built-up Area

1,500 sq. ft.
Banking

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

10.79%

Investment Multiple

1.00

Total Equity Investment

₹3,21,09,700

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:

    Banking
  • Lease tenure:

    18 years
  • Lockin Period:

    -
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹3,66,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-04-01

Lockin End Date:

-

Lease End Date:

2042-03-31

Monthly Rent

₹1,22,000

Ending Monthly Rent

-

Rent per sq. ft.

₹106

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

3 Cr

Banking