SECTOR 81
Gym
Property ID:
FARGYM0677
Tenant Sector:
Gym & Fitness
ROI:
5.99%
NET ROI
6%
Annual Rent
₹31,16,340
Rent per Super Built-up Area
₹45
Price
₹ 5.2 Cr
Monthly Rent : ₹2,59,695
Carpet Area
5,771 sq. ft.
Super Built-up Area
5,771 sq. ft.
Gym
Financials
Current Net ROI
-
IRR
12.75%
Investment Multiple
1.00
Total Equity Investment
₹5,30,65,000
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:
Gym & Fitness
Lease tenure:
9 years
Lockin Period:
3 years
Rent Escalation:
15% every 2 years
Security Deposit:
₹10,38,780(4 Months)
Property Tax Paid By:
Owner
Maintenance Cost Paid By:
Tenant
Lease Timeline
Lease Start Date:
2024-11-01
Lockin End Date:
2027-11-01
Lease End Date:
2033-10-31
Rent per sq. ft.
₹45
Price per sq. ft.
-
Pricing
Purchase price
Reset all ValuesPurchase Price:
₹0
Reg. + Stamp Duty:
-
Brokerage Charges:
₹0
Total Investment:
₹0