Limbasi
Commercial Building

Property ID:

KHECOM0437

Tenant Sector:

Private Sector

ROI:

8.43%

NET ROI

8.55%

Annual Rent

₹1,98,000

Rent per Super Built-up Area

12.69
OTHER DETAILS

Price

₹ 23.5 L
Monthly Rent : ₹16,500

Carpet Area

925 sq. ft.

Super Built-up Area

1,300 sq. ft.
Commercial Building

Purchase price

0.00 Lakh

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

14.04%

Investment Multiple

1.00

Total Equity Investment

₹25,38,302

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.

Lease Agreement Terms

  • Tenant Type:

    Private Sector
  • Lease tenure:

    9 years
  • Lockin Period:

    5 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹49,500(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2022-06-24

Lockin End Date:

2027-06-24

Lease End Date:

2031-06-23

Monthly Rent

₹16,500

Ending Monthly Rent

-

Rent per sq. ft.

₹18

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

23.5 L

Commercial Building