Sohna road
Office

Property ID:

GUROFF0203

Tenant Sector:

Banking

ROI:

4.99%

NET ROI

5.07%

Annual Rent

₹24,96,000

Rent per Super Built-up Area

115.56
OTHER DETAILS

Price

₹ 5 Cr
Monthly Rent : ₹2,08,000

Carpet Area

900 sq. ft.

Super Built-up Area

1,800 sq. ft.
Office

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

10.71%

Investment Multiple

1.00

Total Equity Investment

₹5,45,60,000

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:

    Banking
  • Lease tenure:

    15 years
  • Lockin Period:

    -
  • Rent Escalation:

    25% every 5 years
  • Security Deposit:

    ₹6,24,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Tenant

Lease Timeline

Lease Start Date:

2018-05-01

Lockin End Date:

-

Lease End Date:

2033-04-30

Monthly Rent

₹2,08,000

Ending Monthly Rent

-

Rent per sq. ft.

₹231

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

5 Cr

Office