Navi Mumbai
Office

Property ID:

NAVOFF0125

Tenant Sector:

Government office

ROI:

8.53%

NET ROI

8.53%

Annual Rent

₹38,40,000

Rent per Super Built-up Area

₹87.43
OTHER DETAILS

Price

₹ 4.5 Cr
Monthly Rent : ₹3,20,000

Carpet Area

2,034 sq. ft.

Super Built-up Area

3,660 sq. ft.
Office

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

0.00%

Investment Multiple

1.00

Total Equity Investment

₹4,59,25,000

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:

    Government office
  • Lease tenure:

    5 years
  • Lockin Period:

    -
  • Rent Escalation:

    -
  • Security Deposit:

    0
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2023-10-01

Lockin End Date:

-

Lease End Date:

2028-09-30

Monthly Rent

₹3,20,000

Ending Monthly Rent

-

Rent per sq. ft.

₹157

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

4.5 Cr

Office