-
Overview
- Type of Property: Commercial Office
- City: Mumbai
- Rental Returns: 8% +
- Budget (ticket value): 25 Cr+
- Contact Us regarding this listing
Preleased Rented MNC Office property sale BKC Mumbai 35cr
Location: BKC, Mumbai Tenant Large MNC Area (Built up) 10,500 Area (Carpet) 6,825 Rent 25,20,000 Deposit 1,51,20,000 Income from deposit 1,51,200 Escalation 15% every 3 years Agreement 5 yrs Lock in 3 yrs Agreement start date 01-Oct-16 (Fresh Lease) Parking 15 Car Parks Total Income /month 26,71,200 Expenses Property Tax & CAM 3,67,500 Paid by Owner Service Tax 0 Paid by Tenant Net income /month 23,03,700 Net income /annum 2,76,44,400 Value of the Asset 34,65,00,000 LRD loan possible 20,79,00,000 Balance Own Investment 13,86,00,000 ROI (%) 8.0 Capital Appreciation achieved by raising loan Avg 15% /annum Total Returns on Investment Avg 24% /annum Net income Schedule Tenure Net income / annum ROI (%) 2016-2017 2,76,44,400 8.0 2017-2018 2,76,44,400 8.0 2018-2019 2,76,44,400 8.0 2019-2020 3,17,91,060 9.2 2020-2021 3,17,91,060 9.2 2021-2022 3,65,59,719 10.6 2022-2023 3,65,59,719 10.6 2023-2024 3,65,59,719 10.6 2024-2025 4,20,43,677 12.1 2025-2026 4,20,43,677 12.1 Total Income over tenure 34,02,81,831 9.82 Preleased Rented MNC Office property sale BKC Mumbai 35cr
You can raise around 60% Loan against rental income wherein rental income serves as EMI.
Around 40% Own Investment.
Bank Loan can be fully repaid in 10 yrs.
Value of property after 10 yrs will be around 4 times Own Investment.
Loan will be fully repaid after 10 years.
Rental income after 10 years will be incremental fixed monthly income in hand.
Furthermore, You can further use this rental income to buy new assets.
or
You can retain the income for personal income.
The USP of this deal is Location, Price Point & Infrastructure around.
The Price in the neighboring building with same amenities is 20% higher
which is fully leased out & sold out.
You are getting this pre-leased asset at discount.
Its rare to get pre-leased asset at discount to market rate.
For Pre-leased Properties investment opportunities visit:
www.preleasedreturns.com
For More Details Contact:
9769 300 230 / 8652182515.
https://www.facebook.com/preleasedpropertiesforsalebankmncreturnsroi
http://www.vccircle.com/news/real-estate/2012/04/27/realty-funds-eyeing-pre-leased-it-parks