pune
Commercial Building

Property ID:

PUNCOM0573

Tenant Sector:

Co-working Space Provider

ROI:

2.86%

NET ROI

2.94%

Annual Rent

₹1,80,45,447

Rent per Super Built-up Area

50.19
OTHER DETAILS

Price

₹ 63.2 Cr
Monthly Rent : ₹15,03,787.25

Carpet Area

20,663 sq. ft.

Super Built-up Area

29,961 sq. ft.
Commercial Building

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

9.41%

Investment Multiple

1.00

Total Equity Investment

₹67,65,81,000

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:

    Co-working Space Provider
  • Lease tenure:

    10 years
  • Lockin Period:

    5 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹90,22,724(6 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2023-12-01

Lockin End Date:

2028-12-01

Lease End Date:

2033-11-30

Monthly Rent

₹15,03,787

Ending Monthly Rent

-

Rent per sq. ft.

₹73

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

63.2 Cr

Commercial Building