Golf Course road
Office

Property ID:

GUROFF0127

Tenant Sector:

Pharmaceutical/ Medical

ROI:

5.99%

NET ROI

6.11%

Annual Rent

₹50,53,440

Rent per Super Built-up Area

34.08
OTHER DETAILS

Price

₹ 8.43 Cr
Monthly Rent : ₹4,21,120

Carpet Area

5,264 sq. ft.

Super Built-up Area

12,358 sq. ft.
Office

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.78%

Investment Multiple

1.00

Total Equity Investment

₹9,19,71,010

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:

    Pharmaceutical/ Medical
  • Lease tenure:

    9 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    10% every 3 years
  • Security Deposit:

    ₹16,84,480(4 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Tenant

Lease Timeline

Lease Start Date:

2022-07-01

Lockin End Date:

2025-07-01

Lease End Date:

2031-06-30

Monthly Rent

₹4,21,120

Ending Monthly Rent

-

Rent per sq. ft.

₹80

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

8.43 Cr

Office