Sector 45, Gurgoan
Office Space

Property ID:

GUROFF0396

Tenant Sector:

Legal Services

ROI:

6.75%

NET ROI

6.85%

Annual Rent

₹91,20,000

Rent per Super Built-up Area

76.00
OTHER DETAILS

Price

₹ 13.51 Cr
Monthly Rent : ₹7,60,000

Carpet Area

6,500 sq. ft.

Super Built-up Area

10,000 sq. ft.
Office Space

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.45%

Investment Multiple

1.00

Total Equity Investment

₹14,73,78,570

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 have multiple units 

Lease Agreement Terms

  • Tenant Type:

    Legal Services
  • Lease tenure:

    9 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    12% every 3 years
  • Security Deposit:

    ₹22,80,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2021-04-01

Lockin End Date:

2024-04-01

Lease End Date:

2030-03-31

Monthly Rent

₹7,60,000

Ending Monthly Rent

-

Rent per sq. ft.

₹117

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

13.51 Cr

Office Space