Golf Course Road
Office

Property ID:

GUROFF0134

Tenant Sector:

Multinational Firm

ROI:

6.49%

NET ROI

6.62%

Annual Rent

₹23,76,000

Rent per Super Built-up Area

99.00
OTHER DETAILS

Price

₹ 3.66 Cr
Monthly Rent : ₹1,98,000

Carpet Area

1,300 sq. ft.

Super Built-up Area

2,000 sq. ft.
Office

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.38%

Investment Multiple

1.00

Total Equity Investment

₹3,99,44,620

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:

    Multinational Firm
  • Lease tenure:

    9 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹7,92,000(4 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Tenant

Lease Timeline

Lease Start Date:

2021-06-15

Lockin End Date:

2024-06-15

Lease End Date:

2030-05-31

Monthly Rent

₹1,98,000

Ending Monthly Rent

-

Rent per sq. ft.

₹152

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

3.66 Cr

Office