zone office udhana
Showroom

Property ID:

SURSHO0386

Tenant Sector:

Banking

ROI:

3.68%

NET ROI

3.74%

Annual Rent

₹27,84,000

Rent per Super Built-up Area

55.24
OTHER DETAILS

Price

₹ 7.56 Cr
Monthly Rent : ₹2,32,000

Carpet Area

2,044 sq. ft.

Super Built-up Area

4,200 sq. ft.
Showroom

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

9.69%

Investment Multiple

1.00

Total Equity Investment

₹8,08,78,444

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:

    Banking
  • Lease tenure:

    15 years
  • Lockin Period:

    -
  • Rent Escalation:

    20% every 5 years
  • Security Deposit:

    ₹6,96,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2022-06-01

Lockin End Date:

-

Lease End Date:

2037-05-31

Monthly Rent

₹2,32,000

Ending Monthly Rent

-

Rent per sq. ft.

₹114

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

7.56 Cr

Showroom