Rajkot
Office Space

Property ID:

RAJOFF1002

Tenant Sector:

IT Company

ROI:

4.8%

NET ROI

4.9%

Annual Rent

₹10,32,000

Rent per Super Built-up Area

71.85
OTHER DETAILS

Price

₹ 2.15 Cr
Monthly Rent : ₹86,000

Carpet Area

1,197 sq. ft.

Super Built-up Area

1,197 sq. ft.
Office Space

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

10.55%

Investment Multiple

1.00

Total Equity Investment

₹2,30,19,035

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:

    IT Company
  • Lease tenure:

    25 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹3,44,000(4 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2023-05-01

Lockin End Date:

2026-05-01

Lease End Date:

2048-04-30

Monthly Rent

₹86,000

Ending Monthly Rent

-

Rent per sq. ft.

₹72

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

2.15 Cr

Office Space