Wakad
Office Space

Property ID:

PUNOFF0691

Tenant Sector:

Office space

ROI:

8%

NET ROI

8.01%

Annual Rent

₹2,05,32,000

Rent per Super Built-up Area

₹99.92
OTHER DETAILS

Price

₹ 25.67 Cr
Monthly Rent : ₹17,11,000

Carpet Area

11,416 sq. ft.

Super Built-up Area

17,124 sq. ft.
Office Space

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

14.07%

Investment Multiple

1.00

Total Equity Investment

₹26,18,59,000

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

Rental escalation has not been mentioned, it was just written to upload the property.Escalation - Profit share deal, rentals will increase as per the profits. Maintenance - At Actuals, to be borne by tenant.Also 41 lacs is the deposit amount.We have uploaded 3 months to upload the property.

Lease Agreement Terms

  • Tenant Type:

    Office space
  • Lease tenure:

    5 years
  • Lockin Period:

    5 years
  • Rent Escalation:

    1% every 3 years
  • Security Deposit:

    ₹51,33,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-10-10

Lockin End Date:

2029-10-10

Lease End Date:

2029-10-09

Monthly Rent

₹17,11,000

Ending Monthly Rent

-

Rent per sq. ft.

₹150

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

25.67 Cr

Office Space