• Overview
    Area (Built up)                                              14,532
    Area (Carpet)                                              11,721
    Rent                                       12,21,620
    Deposit                                        68,98,560
    Interest on deposit                                              68,986
    Escalation 15% every 3 yrs
    Total income / month                                        12,90,606
    Agreement 5+5 yrs
    Lock in 3 yrs
    Agreement start date 15-Jun-14
    Car parks 20 car parks
    Expenses
    Property Tax                                              93,768 Paid by Owner
    Service Tax Tenant
    Maintainance                                              50,862 Paid by Owner
    Net income /month                                        11,45,976
    Net income /annum                                    1,37,51,707
    Ask Price                                  15,25,86,000
    LRD loan possible                                    6,10,34,400
    Balance Own Investment                                    9,15,51,600
    ROI 9.01 %
    Capital Appreciation Avg 8% /annum
    Total Returns on Investment Avg 18% /annum
    Net income Schedule
    Tenure Net income / annum ROI (%)
    2014-2015                                    1,37,51,707 9.0
    2015-2016                                    1,37,51,707 9.0
    2016-2017                                    1,37,51,707 9.0
    2017-2018                                    1,58,14,463 10.4
    2018-2019                                    1,58,14,463 10.4
    2019-2020                                    1,81,86,633 11.9
    2020-2021                                    1,81,86,633 11.9
    2021-2022                                    1,81,86,633 11.9
    2022-2023                                    2,09,14,628 13.7
    2023-2024                                    2,09,14,628 13.7
    Total Income over tenure                                  16,92,73,202 11.1

    pre leased property for sale in mumbai pune thane navi mumbai bangalore ahmedabad hyderabad 5cr 6cr 10cr 12cr 15cr 20cr 15cr 18cr 20cr 25cr 30cr 35cr 40cr 50cr 60cr 75cr 100cr 125cr 150cr 200cr

     

    For more details contact: +91 9769 300 230.