khar linking rd
Shop

Property ID:

MUMSHO0314

Tenant Sector:

Corporate Office

ROI:

6.05%

NET ROI

6.2%

Annual Rent

₹3,63,00,000

Rent per Super Built-up Area

₹529.12
OTHER DETAILS

Price

₹ 60 Cr
Monthly Rent : ₹30,25,000

Carpet Area

4,398 sq. ft.

Super Built-up Area

5,717 sq. ft.
Shop

Purchase price

0.00 Crore

Avg. Rental Yield

7.50%

Price per sq. ft.

-

Financials

Current Net ROI

-

IRR

11.97%

Investment Multiple

1.00

Total Equity Investment

₹61,20,25,000

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:

    Corporate Office
  • Lease tenure:

    12 years
  • Lockin Period:

    3 years
  • Rent Escalation:

    10% every 3 years
  • Security Deposit:

    ₹1,51,25,000(5 Months)
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2024-10-01

Lockin End Date:

2027-10-01

Lease End Date:

2036-09-30

Monthly Rent

₹30,25,000

Ending Monthly Rent

-

Rent per sq. ft.

₹688

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

60 Cr

Shop