indore
Commercial Building

Property ID:

INDCOM0614

Tenant Sector:

Clothing/ Apparel

ROI:

5.08%

NET ROI

5.15%

Annual Rent

₹1,32,00,000

Rent per Super Built-up Area

100.00
OTHER DETAILS

Price

₹ 26 Cr
Monthly Rent : ₹11,00,000

Carpet Area

7,200 sq. ft.

Super Built-up Area

11,000 sq. ft.
Commercial Building

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.16%

Investment Multiple

1.00

Total Equity Investment

₹28,49,20,000

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:

    Clothing/ Apparel
  • Lease tenure:

    9 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹33,00,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2021-04-01

Lockin End Date:

2024-04-01

Lease End Date:

2030-03-31

Monthly Rent

₹11,00,000

Ending Monthly Rent

-

Rent per sq. ft.

₹153

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

26 Cr

Commercial Building