surat
Banking

Property ID:

SURBAN0537

Tenant Sector:

Banking

ROI:

4.2%

NET ROI

4.29%

Annual Rent

₹22,20,000

Rent per Super Built-up Area

64.98
OTHER DETAILS

Price

₹ 5.28 Cr
Monthly Rent : ₹1,85,000

Carpet Area

1,566 sq. ft.

Super Built-up Area

2,847 sq. ft.
Banking

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

10.54%

Investment Multiple

1.00

Total Equity Investment

₹5,64,94,072

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:

    Banking
  • Lease tenure:

    9 years
  • Lockin Period:

    -
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹7,40,000(4 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2023-04-01

Lockin End Date:

-

Lease End Date:

2032-03-31

Monthly Rent

₹1,85,000

Ending Monthly Rent

-

Rent per sq. ft.

₹118

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

5.28 Cr

Banking