Shyamal cross road
Showroom

Property ID:

AHMSHO0155

Tenant Sector:

Retail Clothing Brand

ROI:

4.55%

NET ROI

4.62%

Annual Rent

₹48,54,960

Rent per Super Built-up Area

110.00
OTHER DETAILS

Price

₹ 10.66 Cr
Monthly Rent : ₹4,04,580

Carpet Area

2,133 sq. ft.

Super Built-up Area

3,678 sq. ft.
Showroom

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

10.82%

Investment Multiple

1.00

Total Equity Investment

₹11,40,32,634

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:

    Retail Clothing Brand
  • Lease tenure:

    9 years
  • Lockin Period:

    1 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹12,13,740(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Tenant

Lease Timeline

Lease Start Date:

2022-03-01

Lockin End Date:

2023-03-01

Lease End Date:

2031-02-28

Monthly Rent

₹4,04,580

Ending Monthly Rent

-

Rent per sq. ft.

₹190

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

10.66 Cr

Showroom