Golf Estate West
Office Space

Property ID:

GUROFF0359

Tenant Sector:

Entertainment

ROI:

6.5%

NET ROI

6.63%

Annual Rent

₹26,40,000

Rent per Super Built-up Area

100.00
OTHER DETAILS

Price

₹ 4.06 Cr
Monthly Rent : ₹2,20,000

Carpet Area

1,430 sq. ft.

Super Built-up Area

2,200 sq. ft.
Office Space

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.39%

Investment Multiple

1.00

Total Equity Investment

₹4,43,07,420

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:

    Entertainment
  • Lease tenure:

    9 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹8,80,000(4 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

₹2,20,000

Ending Monthly Rent

-

Rent per sq. ft.

₹154

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

4.06 Cr

Office Space