Bhiwandi
Warehouse / Godown

Property ID:

MUMWAR0660

Tenant Sector:

Logistic & Warehousing

ROI:

7%

NET ROI

7.11%

Annual Rent

₹6,72,000

Rent per Super Built-up Area

₹14
OTHER DETAILS

Price

₹ 96 L
Monthly Rent : ₹56,000

Carpet Area

3,200 sq. ft.

Super Built-up Area

4,000 sq. ft.
Warehouse / Godown

Purchase price

0.00 Lakh

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.94%

Investment Multiple

1.00

Total Equity Investment

₹98,17,000

Purchase Price

0.00 Lakh

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:

    Logistic & Warehousing
  • Lease tenure:

    9 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    10% every 3 years
  • Security Deposit:

    ₹1,68,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2025-02-01

Lockin End Date:

2028-02-01

Lease End Date:

2034-01-31

Monthly Rent

₹56,000

Ending Monthly Rent

-

Rent per sq. ft.

₹18

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

96 L

Warehouse / Godown