Huda City Centre
Office Space
Property ID:
GUROFF0141
Tenant Sector:
Co-working Space Provider
ROI:
7%
NET ROI
7.21%
Annual Rent
₹2,58,00,000
Rent per Super Built-up Area
86.00
Price
₹ 36.85 Cr
Monthly Rent : ₹21,50,000
Carpet Area
20,000 sq. ft.
Super Built-up Area
25,000 sq. ft.
Office Space
Financials
Current Net ROI
-
IRR
12.86%
Investment Multiple
1.00
Total Equity Investment
₹40,19,47,950
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:
Co-working Space Provider
Lease tenure:
9 years
Lockin Period:
6 years
Rent Escalation:
15% every 3 years
Security Deposit:
₹1,29,00,000(6 Months)
Property Tax Paid By:
Owner
Maintenance Cost Paid By:
Tenant
Lease Timeline
Lease Start Date:
2019-03-15
Lockin End Date:
2025-03-15
Lease End Date:
2028-02-29
Rent per sq. ft.
₹108
Price per sq. ft.
-
Pricing
Purchase price
Reset all ValuesPurchase Price:
₹0
Reg. + Stamp Duty:
-
Brokerage Charges:
₹0
Total Investment:
₹0