Lamington Road
Office

Property ID:

MUMOFF0504

Tenant Sector:

Visa Consultancy

ROI:

6.4%

NET ROI

6.5%

Annual Rent

₹1,83,24,480

Rent per Super Built-up Area

₹160
OTHER DETAILS

Price

₹ 28.63 Cr
Monthly Rent : ₹15,27,040

Carpet Area

9,544 sq. ft.

Super Built-up Area

9,544 sq. ft.
Office

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.91%

Investment Multiple

1.00

Total Equity Investment

₹29,20,51,000

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:

    Visa Consultancy
  • Lease tenure:

    5 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹45,81,120(0 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2023-11-29

Lockin End Date:

2026-11-29

Lease End Date:

2028-11-28

Monthly Rent

₹15,27,040

Ending Monthly Rent

-

Rent per sq. ft.

₹160

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

28.63 Cr

Office