Andheri East
Commercial Building

Property ID:

MUMCOM0724

Tenant Sector:

Real Estate Developers

ROI:

7.72%

NET ROI

7.87%

Annual Rent

₹1,19,61,228

Rent per Super Built-up Area

₹76.73
OTHER DETAILS

Price

₹ 15.5 Cr
Monthly Rent : ₹9,96,769

Carpet Area

9,869 sq. ft.

Super Built-up Area

12,990 sq. ft.
Commercial Building

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

14.15%

Investment Multiple

1.00

Total Equity Investment

₹15,81,25,000

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:

    Real Estate Developers
  • Lease tenure:

    10 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹39,87,076(4 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2025-06-01

Lockin End Date:

2028-06-01

Lease End Date:

2035-05-31

Monthly Rent

₹9,96,769

Ending Monthly Rent

-

Rent per sq. ft.

₹101

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

15.5 Cr

Commercial Building