Janta Road
Shop

Property ID:

ANASHO0424

Tenant Sector:

Pharmaceutical/ Medical

ROI:

3.89%

NET ROI

3.94%

Annual Rent

₹2,76,000

Rent per Super Built-up Area

51.11
OTHER DETAILS

Price

₹ 71 L
Monthly Rent : ₹23,000

Carpet Area

300 sq. ft.

Super Built-up Area

450 sq. ft.
Shop

Purchase price

0.00 Lakh

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

10.16%

Investment Multiple

1.00

Total Equity Investment

₹76,18,379

Purchase Price

0.00 Lakh

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

Inclusive all the extra charges, also rent started from february 2019 so the increment would be start from this date 

Lease Agreement Terms

  • Tenant Type:

    Pharmaceutical/ Medical
  • Lease tenure:

    12 years
  • Lockin Period:

    -
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹60,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2017-01-23

Lockin End Date:

-

Lease End Date:

2029-01-22

Monthly Rent

₹23,000

Ending Monthly Rent

-

Rent per sq. ft.

₹77

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

71 L

Shop