Golf Course Rd
Shop in Mall

Property ID:

GURSHO0356

Tenant Sector:

Home appliance

ROI:

6%

NET ROI

6.09%

Annual Rent

₹18,72,000

Rent per Super Built-up Area

156.00
OTHER DETAILS

Price

₹ 3.12 Cr
Monthly Rent : ₹1,56,000

Carpet Area

500 sq. ft.

Super Built-up Area

1,000 sq. ft.
Shop in Mall

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.94%

Investment Multiple

1.00

Total Equity Investment

₹3,40,54,840

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.

Description

This property has multiple units 

Lease Agreement Terms

  • Tenant Type:

    Home appliance
  • Lease tenure:

    9 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹4,68,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2022-07-01

Lockin End Date:

2025-07-01

Lease End Date:

2031-06-30

Monthly Rent

₹1,56,000

Ending Monthly Rent

-

Rent per sq. ft.

₹312

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

3.12 Cr

Shop in Mall