valsad
Commercial Building

Property ID:

VALCOM0809

Tenant Sector:

Government office

ROI:

5.77%

NET ROI

5.77%

Annual Rent

₹6,12,000

Rent per Super Built-up Area

17.58
OTHER DETAILS

Price

₹ 1.06 Cr
Monthly Rent : ₹51,000

Carpet Area

2,321 sq. ft.

Super Built-up Area

2,901 sq. ft.
Commercial Building

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.76%

Investment Multiple

1.00

Total Equity Investment

₹1,13,61,594

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:

    Government office
  • Lease tenure:

    5 years
  • Lockin Period:

    -
  • Rent Escalation:

    15% every 5 years
  • Security Deposit:

    0
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2019-01-01

Lockin End Date:

-

Lease End Date:

2023-12-31

Monthly Rent

₹51,000

Ending Monthly Rent

-

Rent per sq. ft.

₹22

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

1.06 Cr

Commercial Building