opposite Krishna Complex
Office

Property ID:

AHMOFF0319

Tenant Sector:

Corporate Office

ROI:

6.87%

NET ROI

6.97%

Annual Rent

₹36,00,000

Rent per Super Built-up Area

₹62.96
OTHER DETAILS

Price

₹ 5.24 Cr
Monthly Rent : ₹3,00,000

Carpet Area

2,763 sq. ft.

Super Built-up Area

4,765 sq. ft.
Office

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

13.38%

Investment Multiple

1.00

Total Equity Investment

₹5,34,73,000

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:

    Corporate Office
  • Lease tenure:

    9 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹9,00,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-12-01

Lockin End Date:

2027-12-01

Lease End Date:

2033-11-30

Monthly Rent

₹3,00,000

Ending Monthly Rent

-

Rent per sq. ft.

₹109

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

5.24 Cr

Office