• Overview
    Area (Salable) 4,500 Sq.ft
    Area (Carpet) 2,506 Sq.ft
    Rent / month (Rs) 5,51,320 (Rs 220/ sq.ft/month)
    Increment in Rent: 15% every 3 years
    Deposit (Rs) : 33,07,920
    Interest on deposit / month (Rs): 33,079
    Gross Income / month 5,84,399
    Expenses
    Property Tax -67,500 (Rs 15 /sq ft) (Owner)
    Service Tax Paid by Bank
    Maintainance -6,750 (Rs 1.5/sq.ft) (Owner)
    Net income / month 5,10,149
    Net income / annum 61,21,790
    Ask Price (Rs) 9,67,50,000
    LRD (Loan Against Rental income) possible 4,50,00,000
     Balance own Investment to pay 5,50,00,000
     ROI 6.33
     Capital Appreciation Avg  8% /annum
     Total Returns on Investment /annum Avg 15% /annum
    Net income schedule  Net Rent / annum ROI %
    Feb 2013-Jan 2014                         61,21,790 6.3
    Feb 2014-Jan 2015                         61,21,790 6.3
    Feb 2015-Jan 2016                         61,21,790 6.3
    Feb 2016-Jan 2017                         70,40,059 7.3
    Feb 2017-Jan 2018                         70,40,059 7.3
    Feb 2019-Jan 2020                         80,96,068 8.4
    Feb 2021-Jan 2022                         80,96,068 8.4
    Feb 2022-Jan 2023                         80,96,068 8.4
    Feb 2023- Jan 2024                         93,10,478 9.6
    Feb 2024- Jan 2025                         93,10,478 9.6
    Total                     7,53,54,648 7.79 %

     

    For more details contact: +91 9769 300 230.