valsad
Office

Property ID:

VALOFF0427

Tenant Sector:

Government office

ROI:

6.23%

NET ROI

6.23%

Annual Rent

₹28,51,200

Rent per Super Built-up Area

₹22.5
OTHER DETAILS

Price

₹ 4.58 Cr
Monthly Rent : ₹2,37,600

Carpet Area

8,450 sq. ft.

Super Built-up Area

10,562 sq. ft.
Office

Purchase price

4.58 Crore

Avg. Rental Yield

6.23%

Price per sq. ft.

₹5,420

Financials

Current Net ROI

6.23%

IRR

12.73%

Investment Multiple

1.41

Total Equity Investment

₹4,67,41,000

Purchase Price

4.58 Crore

Appreciation

7%

Down Payment

100%

Loan Period (in years)

10 years

Interest Rate (p.a.)

8%
With the change in these sliders, understand the possible effect on financial metrics and model.

Lease Agreement Terms

  • Tenant Type:

    Government office
  • Lease tenure:

    3 years
  • Lockin Period:

    -
  • Rent Escalation:

    15% every 5 years
  • Security Deposit:

    0
  • Property Tax Paid By:

    Owner
  • Maintenance Cost Paid By:

    Owner

Lease Timeline

Lease Start Date:

2021-11-01

Lockin End Date:

-

Lease End Date:

2024-10-31

Monthly Rent

₹2,37,600

Ending Monthly Rent

₹2,37,600

Rent per sq. ft.

₹28

Price per sq. ft.

₹5,420

Pricing

Purchase price

Purchase Price:

₹4,58,00,000

Reg. + Stamp Duty:

₹25,000

Brokerage Charges:

₹9,16,000

Total Investment:

₹4,67,41,000

Financial Model

DownloadROI Model
InitialJanuary 2025 - January 2026 January 2026 - January 2027 January 2027 - January 2028
Net Investment(₹4,67,41,000)---
Inflow
Annual Rents-₹28,51,200₹28,51,200₹28,51,200
Total Expenses-₹0₹0₹0
Property Tax-₹0₹0₹0
Net Annual Rent-₹28,51,200₹28,51,200₹28,51,200
Sale Value---₹5,72,59,734.86
Net ROI-6.23 %6.23 %6.23 %
Total CashFlow₹4,67,41,000 ₹28,51,200 ₹28,51,200₹6,01,10,934.86

Reply To The Listing

4.58 Cr

Office