Bhayli
Commercial Building
Property ID:
VADCOM0776
Tenant Sector:
Education Sector
ROI:
6.71%
NET ROI
6.91%
Annual Rent
₹3,15,36,000
Rent per Super Built-up Area
20.90
Price
₹ 47 Cr
Monthly Rent : ₹26,28,000
Carpet Area
73,951 sq. ft.
Super Built-up Area
1,25,717 sq. ft.
Commercial Building
Financials
Current Net ROI
-
IRR
11.42%
Investment Multiple
1.00
Total Equity Investment
₹50,26,85,300
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:
Education Sector
Lease tenure:
27 years
Lockin Period:
27 years
Rent Escalation:
10% every 3 years
Security Deposit:
₹1,57,68,000(6 Months)
Property Tax Paid By:
Owner
Maintenance Cost Paid By:
Tenant
Lease Timeline
Lease Start Date:
2023-07-01
Lockin End Date:
2050-07-01
Lease End Date:
2050-06-30
Rent per sq. ft.
₹36
Price per sq. ft.
-
Pricing
Purchase price
Reset all ValuesPurchase Price:
₹0
Reg. + Stamp Duty:
-
Brokerage Charges:
₹0
Total Investment:
₹0