Sohna road
Showroom

Property ID:

GURSHO0196

Tenant Sector:

Retail Brand

ROI:

46285714.29%

NET ROI

46980000%

Annual Rent

₹16,20,000

Rent per Super Built-up Area

₹135
OTHER DETAILS

Price

₹ 3.5
Monthly Rent : ₹1,35,000

Carpet Area

500 sq. ft.

Super Built-up Area

1,000 sq. ft.
Showroom

Purchase price

0.00

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

6576.27%

Investment Multiple

1.00

Total Equity Investment

₹25,004

Purchase Price

0.00

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 Brand
  • Lease tenure:

    9 years
  • Lockin Period:

    2 years
  • Rent Escalation:

    10% every 3 years
  • Security Deposit:

    ₹4,05,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2021-06-01

Lockin End Date:

2023-06-01

Lease End Date:

2030-05-31

Monthly Rent

₹1,35,000

Ending Monthly Rent

-

Rent per sq. ft.

₹270

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

3.5

Showroom