mumbai
Commercial Building

Property ID:

MUMCOM0636

Tenant Sector:

Food Chain Cafe

ROI:

5.67%

NET ROI

5.76%

Annual Rent

₹1,56,00,000

Rent per Super Built-up Area

154.76
OTHER DETAILS

Price

₹ 27.5 Cr
Monthly Rent : ₹13,00,000

Carpet Area

5,050 sq. ft.

Super Built-up Area

8,400 sq. ft.
Commercial Building

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.19%

Investment Multiple

1.00

Total Equity Investment

₹29,44,12,500

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:

    Food Chain Cafe
  • Lease tenure:

    5 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹39,00,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2023-04-01

Lockin End Date:

2026-04-01

Lease End Date:

2028-03-31

Monthly Rent

₹13,00,000

Ending Monthly Rent

-

Rent per sq. ft.

₹257

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

27.5 Cr

Commercial Building