Prime Sarabhai campus
MNC Company

Property ID:

VADMNC0198

Tenant Sector:

Internet service provider

ROI:

6.4%

NET ROI

6.5%

Annual Rent

₹24,00,000

Rent per Super Built-up Area

₹46.51
OTHER DETAILS

Price

₹ 3.75 Cr
Monthly Rent : ₹2,00,000

Carpet Area

4,300 sq. ft.

Super Built-up Area

4,300 sq. ft.
MNC Company

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

12.65%

Investment Multiple

1.00

Total Equity Investment

₹3,82,75,000

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:

    Internet service provider
  • Lease tenure:

    9 years
  • Lockin Period:

    1 years
  • Rent Escalation:

    15% every 3 years
  • Security Deposit:

    ₹6,00,000(0 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-05-01

Lockin End Date:

2025-05-01

Lease End Date:

2033-04-30

Monthly Rent

₹2,00,000

Ending Monthly Rent

-

Rent per sq. ft.

₹47

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

3.75 Cr

MNC Company