Ambernath
Showroom

Property ID:

MUMSHO0284

Tenant Sector:

Clothing/ Apparel

ROI:

6.6%

NET ROI

6.68%

Annual Rent

₹1,08,96,000

Rent per Super Built-up Area

64.97
OTHER DETAILS

Price

₹ 16.5 Cr
Monthly Rent : ₹9,08,000

Carpet Area

9,316 sq. ft.

Super Built-up Area

13,975 sq. ft.
Showroom

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.27%

Investment Multiple

1.00

Total Equity Investment

₹17,66,57,500

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:

    Clothing/ Apparel
  • Lease tenure:

    15 years
  • Lockin Period:

    1 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹36,32,000(4 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Tenant

Lease Timeline

Lease Start Date:

2022-05-01

Lockin End Date:

2023-05-01

Lease End Date:

2037-04-30

Monthly Rent

₹9,08,000

Ending Monthly Rent

-

Rent per sq. ft.

₹97

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

16.5 Cr

Showroom