Mumbai
Office

Property ID:

MUMOFF0567

Tenant Sector:

Industrial Sector

ROI:

7.72%

NET ROI

7.95%

Annual Rent

₹71,53,920

Rent per Super Built-up Area

270.00
OTHER DETAILS

Price

₹ 9.27 Cr
Monthly Rent : ₹5,96,160

Carpet Area

1,472 sq. ft.

Super Built-up Area

2,208 sq. ft.
Office

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

14.16%

Investment Multiple

1.00

Total Equity Investment

₹9,92,60,350

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:

    Industrial Sector
  • Lease tenure:

    5 years
  • Lockin Period:

    2 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹35,76,960(6 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2023-06-20

Lockin End Date:

2025-06-20

Lease End Date:

2028-06-19

Monthly Rent

₹5,96,160

Ending Monthly Rent

-

Rent per sq. ft.

₹405

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

9.27 Cr

Office