Bharuch
Retail brand

Property ID:

BHARET0025

Tenant Sector:

Hyper / Super Market

ROI:

6.38%

NET ROI

6.57%

Annual Rent

₹1,02,00,000

Rent per Super Built-up Area

₹36.96
OTHER DETAILS

Price

₹ 16 Cr
Monthly Rent : ₹8,50,000

Carpet Area

11,500 sq. ft.

Super Built-up Area

23,000 sq. ft.
Retail brand

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.70%

Investment Multiple

1.00

Total Equity Investment

₹16,32,25,000

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:

    Hyper / Super Market
  • Lease tenure:

    9 years
  • Lockin Period:

    -
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹51,00,000(6 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-01-20

Lockin End Date:

-

Lease End Date:

2033-01-19

Monthly Rent

₹8,50,000

Ending Monthly Rent

-

Rent per sq. ft.

₹74

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

16 Cr

Retail brand