Price
Carpet Area
Super Built-up Area
Current Net ROI
IRR
Investment Multiple
Total Equity Investment
Purchase Price
Appreciation
Down Payment
Loan Period (in years)
Interest Rate (p.a.)
Tenant Type:
Lease tenure:
Lockin Period:
Rent Escalation:
Security Deposit:
Property Tax Paid By:
Maintenance Cost Paid By:
Lease Start Date:
Lockin End Date:
Lease End Date:
Rent per sq. ft.
Price per sq. ft.
Purchase price
Reset all ValuesPurchase Price:
₹4,58,00,000
Reg. + Stamp Duty:
₹25,000
Brokerage Charges:
₹9,16,000
Total Investment:
₹4,67,41,000
Initial | January 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 |