Sector 58,
Office

Property ID:

GUROFF0391

Tenant Sector:

Visa Consultancy

ROI:

6.51%

NET ROI

6.68%

Annual Rent

₹9,90,000

Rent per Super Built-up Area

75.00
OTHER DETAILS

Price

₹ 1.52 Cr
Monthly Rent : ₹82,500

Carpet Area

715 sq. ft.

Super Built-up Area

1,100 sq. ft.
Office

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.29%

Investment Multiple

1.00

Total Equity Investment

₹1,66,03,640

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:

    Visa Consultancy
  • Lease tenure:

    9 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    12% every 3 years
  • Security Deposit:

    ₹4,12,500(5 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2022-11-01

Lockin End Date:

2025-11-01

Lease End Date:

2031-10-31

Monthly Rent

₹82,500

Ending Monthly Rent

-

Rent per sq. ft.

₹115

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

1.52 Cr

Office