Vaishali nagar
Office Space
Property ID:
JAIOFF1017
Tenant Sector:
Retail Brand
ROI:
6%
NET ROI
6.02%
Annual Rent
₹2,40,00,000
Rent per Super Built-up Area
94.56
Price
₹ 40 Cr
Monthly Rent : ₹20,00,000
Carpet Area
13,750 sq. ft.
Super Built-up Area
21,150 sq. ft.
Office Space
Financials
Current Net ROI
-
IRR
11.97%
Investment Multiple
1.00
Total Equity Investment
₹42,82,25,000
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:
Retail Brand
Lease tenure:
12 years
Lockin Period:
3 years
Rent Escalation:
15% every 3 years
Security Deposit:
₹1,20,00,000(6 Months)
Property Tax Paid By:
Owner
Maintenance Cost Paid By:
Owner
Lease Timeline
Lease Start Date:
2024-01-01
Lockin End Date:
2027-01-01
Lease End Date:
2035-12-31
Rent per sq. ft.
₹145
Price per sq. ft.
-
Pricing
Purchase price
Reset all ValuesPurchase Price:
₹0
Reg. + Stamp Duty:
-
Brokerage Charges:
₹0
Total Investment:
₹0