Kalyan West
Education Institute
Property ID:
MUMEDU0678
Tenant Sector:
Education Sector
ROI:
5.94%
NET ROI
6.12%
Annual Rent
₹1,78,32,000
Rent per Super Built-up Area
₹69.28
Price
₹ 30 Cr
Monthly Rent : ₹14,86,000
Carpet Area
14,300 sq. ft.
Super Built-up Area
21,450 sq. ft.
Education Institute
Financials
Current Net ROI
-
IRR
12.59%
Investment Multiple
1.00
Total Equity Investment
₹30,60,25,000
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:
Education Sector
Lease tenure:
9 years
Lockin Period:
3 years
Rent Escalation:
5% every 1 years
Security Deposit:
₹89,16,000(6 Months)
Property Tax Paid By:
Owner
Maintenance Cost Paid By:
Owner
Lease Timeline
Lease Start Date:
2025-02-25
Lockin End Date:
2028-02-25
Lease End Date:
2034-02-24
Rent per sq. ft.
₹104
Price per sq. ft.
-
Pricing
Purchase price
Reset all ValuesPurchase Price:
₹0
Reg. + Stamp Duty:
-
Brokerage Charges:
₹0
Total Investment:
₹0