bandra turner road
Commercial Building

Property ID:

MUMCOM0747

Tenant Sector:

Clothing/ Apparel

ROI:

6.1%

NET ROI

5.98%

Annual Rent

₹1,44,00,000

Rent per Super Built-up Area

470.59
OTHER DETAILS

Price

₹ 23.61 Cr
Monthly Rent : ₹12,00,000

Carpet Area

2,550 sq. ft.

Super Built-up Area

2,550 sq. ft.
Commercial Building

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.40%

Investment Multiple

1.00

Total Equity Investment

₹25,27,70,050

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:

    Clothing/ Apparel
  • Lease tenure:

    5 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹54,00,000(0 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2018-12-20

Lockin End Date:

2021-12-20

Lease End Date:

2023-12-19

Monthly Rent

₹12,00,000

Ending Monthly Rent

-

Rent per sq. ft.

₹471

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

23.61 Cr

Commercial Building