c.g road
Retail

Property ID:

AHMRET0646

Tenant Sector:

Retail Brand

ROI:

5.76%

NET ROI

5.85%

Annual Rent

₹43,20,000

Rent per Super Built-up Area

190.68
OTHER DETAILS

Price

₹ 7.5 Cr
Monthly Rent : ₹3,60,000

Carpet Area

1,888 sq. ft.

Super Built-up Area

1,888 sq. ft.
Retail

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.10%

Investment Multiple

1.00

Total Equity Investment

₹8,02,36,750

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:

    Retail Brand
  • Lease tenure:

    9 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹10,80,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2020-08-01

Lockin End Date:

2023-08-01

Lease End Date:

2029-07-31

Monthly Rent

₹3,60,000

Ending Monthly Rent

-

Rent per sq. ft.

₹191

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

7.5 Cr

Retail