Fatehgunj Main Road
Office Space

Property ID:

VADOFF0354

Tenant Sector:

Education Sector

ROI:

5.57%

NET ROI

5.66%

Annual Rent

₹15,60,000

Rent per Super Built-up Area

30.37
OTHER DETAILS

Price

₹ 2.8 Cr
Monthly Rent : ₹1,30,000

Carpet Area

2,890 sq. ft.

Super Built-up Area

4,280 sq. ft.
Office Space

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.82%

Investment Multiple

1.00

Total Equity Investment

₹2,99,70,720

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:

    Education Sector
  • Lease tenure:

    5 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    10% every 3 years
  • Security Deposit:

    ₹3,90,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2022-12-01

Lockin End Date:

2025-12-01

Lease End Date:

2027-11-30

Monthly Rent

₹1,30,000

Ending Monthly Rent

-

Rent per sq. ft.

₹45

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

2.8 Cr

Office Space