Sohna road
Office

Property ID:

GUROFF0269

Tenant Sector:

IT Company

ROI:

6.49%

NET ROI

6.58%

Annual Rent

₹72,00,000

Rent per Super Built-up Area

50.00
OTHER DETAILS

Price

₹ 11.1 Cr
Monthly Rent : ₹6,00,000

Carpet Area

8,000 sq. ft.

Super Built-up Area

12,000 sq. ft.
Office

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.15%

Investment Multiple

1.00

Total Equity Investment

₹12,10,92,700

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:

    IT Company
  • Lease tenure:

    9 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    10% every 3 years
  • Security Deposit:

    ₹18,00,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Tenant

Lease Timeline

Lease Start Date:

2022-05-01

Lockin End Date:

2025-05-01

Lease End Date:

2031-04-30

Monthly Rent

₹6,00,000

Ending Monthly Rent

-

Rent per sq. ft.

₹75

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

11.1 Cr

Office