Kalyan West
Commercial Building
Property ID:
THACOM0615
Tenant Sector:
Education Sector
ROI:
6.61%
NET ROI
6.8%
Annual Rent
₹1,78,36,200
Rent per Super Built-up Area
₹102.51
Price
₹ 27 Cr
Monthly Rent : ₹14,86,350
Carpet Area
11,000 sq. ft.
Super Built-up Area
14,500 sq. ft.
Commercial Building
Financials
Current Net ROI
-
IRR
13.21%
Investment Multiple
1.00
Total Equity Investment
₹27,54,25,000
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:
Education Sector
Lease tenure:
9 years
Lockin Period:
3 years
Rent Escalation:
5% every 1 years
Security Deposit:
₹89,18,100(6 Months)
Property Tax Paid By:
Owner
Maintenance Cost Paid By:
Owner
Lease Timeline
Lease Start Date:
2023-09-20
Lockin End Date:
2026-09-20
Lease End Date:
2032-09-19
Rent per sq. ft.
₹135
Price per sq. ft.
-
Pricing
Purchase price
Reset all ValuesPurchase Price:
₹0
Reg. + Stamp Duty:
-
Brokerage Charges:
₹0
Total Investment:
₹0