Kj City Tower
Office

Property ID:

JAIOFF0577

Tenant Sector:

Insurance Sector

ROI:

5.52%

NET ROI

5.62%

Annual Rent

₹10,64,940

Rent per Super Built-up Area

₹73.59
OTHER DETAILS

Price

₹ 1.93 Cr
Monthly Rent : ₹88,745

Carpet Area

904 sq. ft.

Super Built-up Area

1,206 sq. ft.
Office

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.88%

Investment Multiple

1.00

Total Equity Investment

₹1,97,11,000

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:

    Insurance Sector
  • Lease tenure:

    9 years
  • Lockin Period:

    -
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹3,38,520(0 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2019-05-27

Lockin End Date:

-

Lease End Date:

2028-05-26

Monthly Rent

₹88,745

Ending Monthly Rent

-

Rent per sq. ft.

₹98

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

1.93 Cr

Office