Maninagar
Showroom

Property ID:

AHMSHO0143

Tenant Sector:

Clothing/ Apparel

ROI:

5.29%

NET ROI

5.37%

Annual Rent

₹64,97,640

Rent per Super Built-up Area

80.04
OTHER DETAILS

Price

₹ 12.28 Cr
Monthly Rent : ₹5,41,470

Carpet Area

3,924 sq. ft.

Super Built-up Area

6,765 sq. ft.
Showroom

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.28%

Investment Multiple

1.00

Total Equity Investment

₹13,13,58,372

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:

    Clothing/ Apparel
  • Lease tenure:

    9 years
  • Lockin Period:

    6 years
  • Rent Escalation:

    10% every 3 years
  • Security Deposit:

    ₹16,24,410(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Tenant

Lease Timeline

Lease Start Date:

2022-06-01

Lockin End Date:

2028-06-01

Lease End Date:

2031-05-31

Monthly Rent

₹5,41,470

Ending Monthly Rent

-

Rent per sq. ft.

₹138

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

12.28 Cr

Showroom