Maninagar
Showroom

Property ID:

AHMSHO0150

Tenant Sector:

Clothing/ Apparel

ROI:

5.23%

NET ROI

5.34%

Annual Rent

₹94,20,000

Rent per Super Built-up Area

₹115.22
OTHER DETAILS

Price

₹ 18 Cr
Monthly Rent : ₹7,85,000

Carpet Area

6,813 sq. ft.

Super Built-up Area

6,813 sq. ft.
Showroom

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.29%

Investment Multiple

1.00

Total Equity Investment

₹18,36,25,000

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:

    Clothing/ Apparel
  • Lease tenure:

    18 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹31,40,000(4 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-04-17

Lockin End Date:

2027-04-17

Lease End Date:

2042-04-16

Monthly Rent

₹7,85,000

Ending Monthly Rent

-

Rent per sq. ft.

₹115

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

18 Cr

Showroom