Anandpura
Shop
Property ID:
VADSHO0043
Tenant Sector:
Clothing/ Apparel
ROI:
3.14%
NET ROI
3.23%
Annual Rent
₹81,60,000
Rent per Super Built-up Area
61.22
Price
₹ 26 Cr
Monthly Rent : ₹6,80,000
Carpet Area
6,732 sq. ft.
Super Built-up Area
11,108 sq. ft.
Shop
Financials
Current Net ROI
-
IRR
9.45%
Investment Multiple
1.00
Total Equity Investment
₹27,80,92,400
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
The property is based on Revenue sharing model resulting in ROI of 6% as per projections of Tenant.
Lease Agreement Terms
Tenant Type:
Clothing/ Apparel
Lease tenure:
18 years
Lockin Period:
3 years
Rent Escalation:
15% every 3 years
Security Deposit:
₹40,80,000(6 Months)
Property Tax Paid By:
Owner
Maintenance Cost Paid By:
Tenant
Lease Timeline
Lease Start Date:
2022-06-01
Lockin End Date:
2025-06-01
Lease End Date:
2040-05-31
Rent per sq. ft.
₹101
Price per sq. ft.
-
Pricing
Purchase price
Reset all ValuesPurchase Price:
₹0
Reg. + Stamp Duty:
-
Brokerage Charges:
₹0
Total Investment:
₹0