Andheri East
Office

Property ID:

MUMOFF0556

Tenant Sector:

Shipping/ Freight Forwarding

ROI:

7.32%

NET ROI

7.54%

Annual Rent

₹1,02,52,380

Rent per Super Built-up Area

₹151.48
OTHER DETAILS

Price

₹ 14 Cr
Monthly Rent : ₹8,54,365

Carpet Area

4,700 sq. ft.

Super Built-up Area

5,640 sq. ft.
Office

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

14.13%

Investment Multiple

1.00

Total Equity Investment

₹14,28,25,000

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:

    Shipping/ Freight Forwarding
  • Lease tenure:

    5 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹51,26,190(6 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-11-01

Lockin End Date:

2027-11-01

Lease End Date:

2029-10-31

Monthly Rent

₹8,54,365

Ending Monthly Rent

-

Rent per sq. ft.

₹182

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

Office