Paldi Vasna Road
Shop

Property ID:

AHMSHO0084

Tenant Sector:

Education Sector

ROI:

5.19%

NET ROI

5.27%

Annual Rent

₹8,82,000

Rent per Super Built-up Area

32.52
OTHER DETAILS

Price

₹ 1.7 Cr
Monthly Rent : ₹73,500

Carpet Area

1,311 sq. ft.

Super Built-up Area

2,260 sq. ft.
Shop

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.48%

Investment Multiple

1.00

Total Equity Investment

₹1,82,06,330

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

 

Lease Agreement Terms

  • Tenant Type:

    Education Sector
  • Lease tenure:

    6 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹2,20,500(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2021-10-01

Lockin End Date:

2024-10-01

Lease End Date:

2027-09-30

Monthly Rent

₹73,500

Ending Monthly Rent

-

Rent per sq. ft.

₹56

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

1.7 Cr

Shop