nana mava
Showroom

Property ID:

RAJSHO0751

Tenant Sector:

Clothing/ Apparel

ROI:

4.6%

NET ROI

4.67%

Annual Rent

₹69,46,020

Rent per Super Built-up Area

95.85
OTHER DETAILS

Price

₹ 15.1 Cr
Monthly Rent : ₹5,78,835

Carpet Area

6,039 sq. ft.

Super Built-up Area

6,039 sq. ft.
Showroom

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

10.86%

Investment Multiple

1.00

Total Equity Investment

₹16,15,17,990

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:

    9 years
  • Lockin Period:

    -
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹17,36,505(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2025-01-01

Lockin End Date:

-

Lease End Date:

2033-12-31

Monthly Rent

₹5,78,835

Ending Monthly Rent

-

Rent per sq. ft.

₹96

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

15.1 Cr

Showroom