• Overview
    Area (Built up)                                     9,651
    Area (Carpet)                                     6,756
    Rent                             11,26,000
    Deposit                             67,56,000
    Interest on deposit                                   67,560
    Escalation 15% every 3 yrs
    Total income / month                             11,93,560
    Agreement 5+5 yrs
    Lock in 3 yrs
    Agreement start date 01-Aug-14
    Car parks 11 car parks
    Expenses
    Property Tax                                   54,048 Paid by Owner
    Service Tax Tenant
    Maintainance                                   33,779 Paid by Owner
    Net income /month                             11,05,734
    Net income /annum                         1,32,68,802
    Ask Price                       14,47,65,000
    LRD loan possible                         5,79,06,000
    Balance Own Investment                         8,68,59,000
    ROI 9.17 %
    Capital Appreciation Avg 8% /annum
    Total Returns on Investment Avg 18% /annum
    Property Code 1024
    Net income Schedule
    Tenure Net income / annum ROI (%)
    2014-2015                         1,32,68,802 9.2
    2015-2016                         1,32,68,802 9.2
    2016-2017                         1,32,68,802 9.2
    2017-2018                         1,52,59,122 10.5
    2018-2019                         1,52,59,122 10.5
    2019-2020                         1,75,47,991 12.1
    2020-2021                         1,75,47,991 12.1
    2021-2022                         1,75,47,991 12.1
    2022-2023                         2,01,80,189 13.9
    2023-2024                         2,01,80,189 13.9
    Total Income over tenure                       16,33,29,001 11.3 %