Vadodara
Banking

Property ID:

VADBAN0850

Tenant Sector:

Banking

ROI:

4.08%

NET ROI

4.14%

Annual Rent

₹10,20,000

Rent per Super Built-up Area

53.13
OTHER DETAILS

Price

₹ 2.5 Cr
Monthly Rent : ₹85,000

Carpet Area

1,100 sq. ft.

Super Built-up Area

1,600 sq. ft.
Banking

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

10.10%

Investment Multiple

1.00

Total Equity Investment

₹2,67,62,250

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

Yes Bank

Lease Agreement Terms

  • Tenant Type:

    Banking
  • Lease tenure:

    15 years
  • Lockin Period:

    -
  • Rent Escalation:

    12% every 3 years
  • Security Deposit:

    ₹2,55,000(3 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2021-12-03

Lockin End Date:

-

Lease End Date:

2036-12-02

Monthly Rent

₹85,000

Ending Monthly Rent

-

Rent per sq. ft.

₹77

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

2.5 Cr

Banking