thane
Food & beverage

Property ID:

MUMFOO0741

Tenant Sector:

Food & Beverage

ROI:

6.13%

NET ROI

6.31%

Annual Rent

₹28,20,000

Rent per Super Built-up Area

276.47
OTHER DETAILS

Price

₹ 4.6 Cr
Monthly Rent : ₹2,35,000

Carpet Area

850 sq. ft.

Super Built-up Area

850 sq. ft.
Food & beverage

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.49%

Investment Multiple

1.00

Total Equity Investment

₹4,92,68,000

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:

    Food & Beverage
  • Lease tenure:

    9 years
  • Lockin Period:

    5 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹14,10,000(6 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Tenant

Lease Timeline

Lease Start Date:

2022-08-01

Lockin End Date:

2027-08-01

Lease End Date:

2031-07-31

Monthly Rent

₹2,35,000

Ending Monthly Rent

-

Rent per sq. ft.

₹276

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

4.6 Cr

Food & beverage