FC Road
Banking

Property ID:

PUNBAN0782

Tenant Sector:

Banking

ROI:

4.42%

NET ROI

0.41%

Annual Rent

₹1,56,00,000

Rent per Super Built-up Area

122.07
OTHER DETAILS

Price

₹ 35.32 Cr
Monthly Rent : ₹13,00,000

Carpet Area

7,100 sq. ft.

Super Built-up Area

10,650 sq. ft.
Banking

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

7.93%

Investment Multiple

1.00

Total Equity Investment

₹37,81,25,600

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.

Description

parking is pay and park so every month 30k will deduct form owner rent

Lease Agreement Terms

  • Tenant Type:

    Banking
  • Lease tenure:

    9 years
  • Lockin Period:

    -
  • Rent Escalation:

    5% every 1 years
  • Security Deposit:

    ₹39,00,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-01-01

Lockin End Date:

-

Lease End Date:

2032-12-31

Monthly Rent

₹13,00,000

Ending Monthly Rent

-

Rent per sq. ft.

₹183

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

35.32 Cr

Banking