Pre-leased rented commercial property for sale leased to reputed bank in mumbai pune giving good returns 6% 7% 8% 9% 10% 1Cr 3Cr 5Cr 10Cr 15Cr 20 Cr 25Cr
| Location: | Prime location, Girgaum, Mumbai | ||
| Type of property | Ownership | ||
| Floor | Ground Floor Corner Shop with excellent frontage | ||
| Area (Salable) | 1,300 | Sq.ft | |
| Area (Carpet) | 1,050 | Sq.ft | |
| Rent / month (Rs) | 2,75,100 | (Rs 262/ sq.ft carpet/month) | |
| Increment in Rent: | 15% | every 3 years | |
| Deposit (Rs) : | 16,50,600 | ||
| Income from deposit / month (Rs): | 16,506 | ||
| Gross Income / month | 2,91,606 | ||
| Expenses | |||
| Property Tax | 0 | Paid by Bank | |
| Service Tax | Paid by Bank | ||
| Maintainance | -975 | Paid by owner | |
| Net income / month | 2,90,631 | ||
| Net income / annum | 34,87,572 | ||
| Ask Price (Rs) | 6,50,00,000 | (Negotiable) | |
| LRD (Loan Against Rental income) possible | 2,27,50,000 | ||
| Balance own Investment to pay | 4,22,50,000 | ||
| ROI | 5.4 | % | |
| Capital Appreciation | Avg 8% /annum | ||
| Total Returns on Investment /annum | Avg 15% /annum | ||
| Net income schedule | Net Rent / annum | ROI % | |
| 2015-2016 | 34,87,572 | 5.4 | |
| 2016-2017 | 34,87,572 | 5.4 | |
| 2017-2018 | 34,87,572 | 5.4 | |
| 2018-2019 | 40,10,708 | 6.2 | |
| 2019-2020 | 40,10,708 | 6.2 | |
| 2020-2021 | 46,12,314 | 7.1 | |
| 2021-2022 | 46,12,314 | 7.1 | |
| 2022-2023 | 46,12,314 | 7.1 | |
| 2023-2024 | 53,04,161 | 8.2 | |
| 2024-2025 | 53,04,161 | 8.2 | |
| Total | 4,29,29,396 | 6.60 | % |
| For details contact | |||
| Preleased Returns Team | |||
| 9769300230 | |||
| www.preleasedreturns.com | |||
Property code : 1550
