• Overview
    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 %

     

    pre leased bank property for sale in mumbai pune navi mumbai thane bangalore ahmedabad hyderabad 1Cr 2Cr 3Cr 5Cr 6Cr 8Cr 10Cr 12Cr 15Cr 18Cr 20Cr 25Cr 30Cr 35Cr 40Cr 50Cr 60Cr 75Cr 100Cr 150Cr 200Cr

     

    For more details contact: +91 9769 300 230.