Ajwa road
Retail brand
Property ID:
VADRET0133
Tenant Sector:
Footwear brand
ROI:
5.66%
NET ROI
5.75%
Annual Rent
₹15,00,000
Rent per Super Built-up Area
₹56.82
Price
₹ 2.65 Cr
Monthly Rent : ₹1,25,000
Carpet Area
1,100 sq. ft.
Super Built-up Area
2,200 sq. ft.
Retail brand
Financials
Current Net ROI
-
IRR
12.25%
Investment Multiple
1.00
Total Equity Investment
₹2,70,55,000
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:
Footwear brand
Lease tenure:
9 years
Lockin Period:
3 years
Rent Escalation:
5% every 1 years
Security Deposit:
₹3,75,000(3 Months)
Property Tax Paid By:
Owner
Maintenance Cost Paid By:
Owner
Lease Timeline
Lease Start Date:
2023-04-01
Lockin End Date:
2026-04-01
Lease End Date:
2032-03-31
Rent per sq. ft.
₹114
Price per sq. ft.
-
Pricing
Purchase price
Reset all ValuesPurchase Price:
₹0
Reg. + Stamp Duty:
-
Brokerage Charges:
₹0
Total Investment:
₹0