0 slide
Vadodara
Retail brand

Property ID:

VADRET0129

Tenant Sector:

Eyewear

ROI:

4.97%

NET ROI

5.04%

Annual Rent

₹14,40,000

Rent per Super Built-up Area

₹60.61
OTHER DETAILS

Price

₹ 2.9 Cr
Monthly Rent : ₹1,20,000

Carpet Area

1,080 sq. ft.

Super Built-up Area

1,980 sq. ft.
Retail brand

Purchase price

0.00 Crore
On CarpetOn Super Built-Up

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.37%

Investment Multiple

1.00

Total Equity Investment

₹2,96,05,000

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:

    Eyewear

  • Lease tenure:

    9 years

  • Lockin Period:

    -

  • Rent Escalation:

    15% every 3 years

  • Security Deposit:

    ₹3,60,000(3 Months)

  • Property Tax Paid By:

    Owner

  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2023-04-01

Lockin End Date:

-

Lease End Date:

2032-03-31
MonthlyAnnually

Monthly Rent

₹1,20,000

Ending Monthly Rent

-
On CarpetOn Super Built-Up

Rent per sq. ft.

₹111

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

₹ 2.9 Cr

Retail brand

See all properties