• Overview

    Type of property: Ownership
    Bank :Reputed private bank
    Corner Shops with excellent frontage
    Area (Salable) 5,000 Sq.ft
    Area (Carpet) 2,907 Sq.ft
    Rent / month (Rs) 9,52,768
    Increment in Rent: 15% every 3 years
    Deposit (Rs) : 99,00,000
    Income from investment of deposit / month (Rs): 99,000
    Gross Income / month 10,51,768
    Rent / month on increment after 3 years (2018) 12,09,533
    Agreement (yrs) 9+9
    Rent Start Apr-13

    Expenses
    Property Tax & CAM 63,954 Paid by Owner
    Service Tax Paid by Bank
    Net income / month 9,87,814
    Net income / annum 1,18,53,768
    Ask Price (Rs) 19,00,01,520
    LRD (Loan Against Rental income) possible 6,65,00,532
    Balance own Investment to make 12,35,00,988
    ROI 6.24 %
    Capital Appreciation Avg 8% /annum
    Total Returns on Investment /annum Avg 15% /annum

    Net income schedule Net Rent / annum ROI %
    2015-2016   1,18,53,768         6.2
    2016-2017   1,18,53,768         6.2
    2017-2018   1,18,53,768         6.2
    2018-2019   1,36,31,833        7.2
    2019-2020  1,36,31,833         7.2
    2020-2021  1,56,76,608        8.3
    2021-2022  1,56,76,608         8.3
    2022-2023  1,56,76,608        8.3
    2024-2025  1,80,28,099        9.5
    2025-2026  1,80,28,099        9.5
    Total             12,78,82,894      7.68 %

     

    For more details contact

    Preleased Returns Team

    9769300230 / 86521 82515.