Dapodi
Food and beverage

Property ID:

PUNFOO0254

Tenant Sector:

Food & beverages

ROI:

3.4%

NET ROI

3.4%

Annual Rent

₹17,87,520

Rent per Super Built-up Area

₹70.93
OTHER DETAILS

Price

₹ 5.25 Cr
Monthly Rent : ₹1,48,960

Carpet Area

1,400 sq. ft.

Super Built-up Area

2,100 sq. ft.
Food and beverage

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

9.67%

Investment Multiple

1.00

Total Equity Investment

₹5,35,75,000

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 & beverages
  • Lease tenure:

    15 years
  • Lockin Period:

    1 years
  • Rent Escalation:

    12% every 3 years
  • Security Deposit:

    0
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2019-10-30

Lockin End Date:

2020-10-30

Lease End Date:

2034-10-29

Monthly Rent

₹1,48,960

Ending Monthly Rent

-

Rent per sq. ft.

₹106

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

5.25 Cr

Food and beverage