Bodakdev
Fashion House

Property ID:

AHEFAS0673

Tenant Sector:

Fashion House

ROI:

6.02%

NET ROI

6.02%

Annual Rent

₹84,31,800

Rent per Super Built-up Area

₹48.76
OTHER DETAILS

Price

₹ 14 Cr
Monthly Rent : ₹7,02,650

Carpet Area

12,000 sq. ft.

Super Built-up Area

14,410 sq. ft.
Fashion House

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.24%

Investment Multiple

1.00

Total Equity Investment

₹14,28,25,000

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:

    Fashion House
  • Lease tenure:

    9 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹21(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2022-02-15

Lockin End Date:

2025-02-15

Lease End Date:

2031-02-14

Monthly Rent

₹7,02,650

Ending Monthly Rent

-

Rent per sq. ft.

₹59

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

14 Cr

Fashion House