vadodara
Commercial Building

Property ID:

VADCOM0706

Tenant Sector:

Insurance Sector

ROI:

6%

NET ROI

6.18%

Annual Rent

₹7,80,000

Rent per Super Built-up Area

48.11
OTHER DETAILS

Price

₹ 1.3 Cr
Monthly Rent : ₹65,000

Carpet Area

795 sq. ft.

Super Built-up Area

1,351 sq. ft.
Commercial Building

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.37%

Investment Multiple

1.00

Total Equity Investment

₹1,39,28,370

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:

    Insurance Sector
  • Lease tenure:

    9 years
  • Lockin Period:

    1 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹3,90,000(6 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2023-06-01

Lockin End Date:

2024-06-01

Lease End Date:

2032-05-31

Monthly Rent

₹65,000

Ending Monthly Rent

-

Rent per sq. ft.

₹82

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

1.3 Cr

Commercial Building