mumbai
Banking

Property ID:

MUMBAN0492

Tenant Sector:

State bank of india

ROI:

5.49%

NET ROI

5.66%

Annual Rent

₹76,92,000

Rent per Super Built-up Area

324.39
OTHER DETAILS

Price

₹ 14 Cr
Monthly Rent : ₹6,41,000

Carpet Area

1,520 sq. ft.

Super Built-up Area

1,976 sq. ft.
Banking

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.65%

Investment Multiple

1.00

Total Equity Investment

₹14,98,95,000

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:

    State bank of india
  • Lease tenure:

    10 years
  • Lockin Period:

    -
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹38,46,000(6 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2020-09-01

Lockin End Date:

-

Lease End Date:

2030-08-31

Monthly Rent

₹6,41,000

Ending Monthly Rent

-

Rent per sq. ft.

₹422

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

14 Cr

Banking