pune
Commercial Building

Property ID:

PUNCOM0589

Tenant Sector:

Co-working Space Provider

ROI:

6.67%

NET ROI

6.8%

Annual Rent

₹42,00,000

Rent per Super Built-up Area

81.17
OTHER DETAILS

Price

₹ 6.3 Cr
Monthly Rent : ₹3,50,000

Carpet Area

2,974 sq. ft.

Super Built-up Area

4,312 sq. ft.
Commercial Building

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.92%

Investment Multiple

1.00

Total Equity Investment

₹6,74,66,500

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:

    Co-working Space Provider
  • Lease tenure:

    9 years
  • Lockin Period:

    5 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹14,00,000(4 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2023-07-01

Lockin End Date:

2028-07-01

Lease End Date:

2032-06-30

Monthly Rent

₹3,50,000

Ending Monthly Rent

-

Rent per sq. ft.

₹118

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

6.3 Cr

Commercial Building