• Overview

    preleased property for sale in mumbai 10cr

    Tenant Reputed Company
    Area (Built up)                             5,752
    Area (Carpet)                             3,595  (3260 sq.ft Carpet + 335sq.ft UPS room)
    Rent                       5,00,000
    Deposit                     30,00,000
    Escalation 5% every year
    Total income / month                       5,00,000
    Agreement 5+5 yrs
    Agreement start date 01-Aug-18 (Fresh Lease)
    Parking 4 Car Parks
    Expenses
    Property Tax                                    – Payable after 2 years (After 2 years Prop. Tax payable :Rs 30,000/month as per todays rate)
    GST 0 Paid by Tenant
    CAM 0 Paid by Tenant
    Net income /month                       5,00,000
    Net income /annum                     60,00,000
    Ask Price                 7,76,52,000
    Stamp Duty                     22,50,000
    Registration                           40,000
    Total Investment                 7,99,42,000
    Less: Deposit                     30,00,000
    Net Investment                 7,69,42,000
    LRD Loan possible                 4,50,00,000
    Balance Own Investment                 3,26,52,000
    Total ROI Achievable by LRD loan(10 yrs) Avg 24% /annum
    Net income Schedule
    Tenure Net income / annum
    2018-2019                     60,00,000
    2019-2020                     63,00,000
    2020-2021                     66,15,000
    2021-2022                     69,45,750
    2022-2023                     72,93,038
    2023-2024                     76,57,689
    2024-2025                     80,40,574
    2025-2026                     84,42,603
    2026-2027                     88,64,733
    2027-2028                     93,07,969
    Total Income over tenure                 7,54,67,355
    Deal by :
    Preleased Returns Team
    9769300230
    www.preleasedreturns.com

    preleased property for sale in mumbai 10cr

    Preleased Property can give ROI upto 24%/ annum when you buy through Loan against rental income wherein Rental income becomes EMI.

    Hence Pre-leased Property give higher return with lower to Medium risk is among logical investment asset among investors.

    Economic Times for Reference: Preleased Returns

    For more detail you can contact: 9769300230.

    Buy Preleased Property