c.g road
Commercial Building

Property ID:

AHMCOM0646

Tenant Sector:

Retail Brand

ROI:

4.52%

NET ROI

4.58%

Annual Rent

₹35,00,664

Rent per Super Built-up Area

154.51
OTHER DETAILS

Price

₹ 7.75 Cr
Monthly Rent : ₹2,91,722

Carpet Area

1,888 sq. ft.

Super Built-up Area

1,888 sq. ft.
Commercial Building

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

10.99%

Investment Multiple

1.00

Total Equity Investment

₹8,29,10,475

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:

    ₹7,56,000(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

₹2,91,722

Ending Monthly Rent

-

Rent per sq. ft.

₹155

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

7.75 Cr

Commercial Building