Mumbai
Banking

Property ID:

MUMBAN0543

Tenant Sector:

Banking

ROI:

9.06%

NET ROI

9.41%

Annual Rent

₹6,09,67,980

Rent per Super Built-up Area

100.11
OTHER DETAILS

Price

₹ 67.3 Cr
Monthly Rent : ₹50,80,665

Carpet Area

39,040 sq. ft.

Super Built-up Area

50,752 sq. ft.
Banking

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

14.53%

Investment Multiple

1.00

Total Equity Investment

₹72,04,71,500

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:

    1 years
  • Rent Escalation:

    10% every 3 years
  • Security Deposit:

    ₹4,77,84,960(0 Months)
  • Property Tax Paid By:

    Tenant
  • Maintenance Cost Paid By:

    Tenant

Lease Timeline

Lease Start Date:

2022-12-01

Lockin End Date:

2023-12-01

Lease End Date:

2031-11-30

Monthly Rent

₹50,80,665

Ending Monthly Rent

-

Rent per sq. ft.

₹130

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

67.3 Cr

Banking