andheri
Commercial Building

Property ID:

MUMCOM0689

Tenant Sector:

Cinema/Multiplex

ROI:

6.55%

NET ROI

6.64%

Annual Rent

₹1,44,00,000

Rent per Super Built-up Area

₹166.67
OTHER DETAILS

Price

₹ 22 Cr
Monthly Rent : ₹12,00,000

Carpet Area

5,500 sq. ft.

Super Built-up Area

7,200 sq. ft.
Commercial Building

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

13.04%

Investment Multiple

1.00

Total Equity Investment

₹22,44,25,000

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.

Description

Pre-Leased Investment Opportunity – Media Industry Tenant🔑 Key Investment Highlights:📍 Location: Andheri West🏪 Tenant Profile: Reputed Media & Creative Agency📏 Carpet Area: Approx. 5,500 sq.ft.📅 Lease Start Date: April 2025📜 Lease Tenure: 5 Years🔒 Lock-in Period: 3 Years💰 Monthly Rental Income: @ 12 Lac💵 Security Deposit: @ 36 Lac🧾 Outgoing Charges: @ 76,000/month (approx.)🏷️ Asking Price: @ 22 Cr📉 RR Value: @ 17 Cr✅ Why Invest?- Pre-leased to a financially sound and established media tenant- Located in a high-demand commercial hub of Mumbai- Attractive rental yield with built-in escalation- Excellent connectivity and brand visibility

Lease Agreement Terms

  • Tenant Type:

    Cinema/Multiplex
  • Lease tenure:

    5 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹36,00,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2025-04-01

Lockin End Date:

2028-04-01

Lease End Date:

2030-03-31

Monthly Rent

₹12,00,000

Ending Monthly Rent

-

Rent per sq. ft.

₹218

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

22 Cr

Commercial Building