Golf Course Ext Rd
Office

Property ID:

GUROFF0403

Tenant Sector:

Real Estate Consultant Brand

ROI:

5.51%

NET ROI

5.6%

Annual Rent

₹10,09,200

Rent per Super Built-up Area

58.00
OTHER DETAILS

Price

₹ 1.83 Cr
Monthly Rent : ₹84,100

Carpet Area

942.5 sq. ft.

Super Built-up Area

1,450 sq. ft.
Office

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.54%

Investment Multiple

1.00

Total Equity Investment

₹1,99,84,810

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:

    Real Estate Consultant Brand
  • Lease tenure:

    9 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹2,52,300(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2022-01-01

Lockin End Date:

2025-01-01

Lease End Date:

2030-12-31

Monthly Rent

₹84,100

Ending Monthly Rent

-

Rent per sq. ft.

₹89

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

1.83 Cr

Office