Navi Mumbai
Office

Property ID:

NAVOFF0310

Tenant Sector:

IT Company

ROI:

5.72%

NET ROI

6.06%

Annual Rent

₹28,60,800

Rent per Super Built-up Area

₹76.93
OTHER DETAILS

Price

₹ 5 Cr
Monthly Rent : ₹2,38,400

Carpet Area

2,384 sq. ft.

Super Built-up Area

3,099 sq. ft.
Office

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.71%

Investment Multiple

1.00

Total Equity Investment

₹5,10,25,000

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:

    IT Company
  • Lease tenure:

    5 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹28,60,800(12 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-08-01

Lockin End Date:

2027-08-01

Lease End Date:

2029-07-31

Monthly Rent

₹2,38,400

Ending Monthly Rent

-

Rent per sq. ft.

₹100

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