Delhi Jaipur expressway
Shop

Property ID:

GURSHO0168

Tenant Sector:

Food Chain Restaurant

ROI:

5.45%

NET ROI

5.56%

Annual Rent

₹60,00,000

Rent per Super Built-up Area

100.00
OTHER DETAILS

Price

₹ 11 Cr
Monthly Rent : ₹5,00,000

Carpet Area

3,300 sq. ft.

Super Built-up Area

5,000 sq. ft.
Shop

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

₹12,00,02,000

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:

    Food Chain Restaurant
  • Lease tenure:

    15 years
  • Lockin Period:

    1 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹20,00,000(4 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2022-07-03

Lockin End Date:

2023-07-03

Lease End Date:

2037-06-30

Monthly Rent

₹5,00,000

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

11 Cr

Shop