Airoli
Commercial Building
Property ID:
NAVCOM0712
Tenant Sector:
Hyper / Super Market
ROI:
6.86%
NET ROI
6.99%
Annual Rent
₹1,98,84,144
Rent per Super Built-up Area
₹81.03
Price
₹ 29 Cr
Monthly Rent : ₹16,57,012
Carpet Area
15,442 sq. ft.
Super Built-up Area
20,450 sq. ft.
Commercial Building
Financials
Current Net ROI
-
IRR
13.35%
Investment Multiple
1.00
Total Equity Investment
₹29,58,25,000
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
Security deposit: 8644620
Lease Agreement Terms
Tenant Type:
Hyper / Super Market
Lease tenure:
10 years
Lockin Period:
3 years
Rent Escalation:
5% every 1 years
Security Deposit:
₹66,28,048(4 Months)
Property Tax Paid By:
Owner
Maintenance Cost Paid By:
Owner
Lease Timeline
Lease Start Date:
2025-06-05
Lockin End Date:
2028-06-05
Lease End Date:
2035-06-04
Rent per sq. ft.
₹107
Price per sq. ft.
-
Pricing
Purchase price
Reset all ValuesPurchase Price:
₹0
Reg. + Stamp Duty:
-
Brokerage Charges:
₹0
Total Investment:
₹0