• Overview
    Location: Mumbai
    Tenant Reputed Company
    Area (Built up)                                   13,471
    Area (Carpet)                                     9,430
    Rent                             15,24,549
    Deposit                             91,47,294
    Interest on deposit                                   91,473
    Escalation 15% every 3 yrs
    Total income / month                             16,16,022
    Agreement 5+5 yrs
    Lock in 3 yrs
    Agreement start date 15-Jan-14
    Car parks 12 car parks
    Expenses
    Property Tax                                   75,440 Paid by Owner
    Service Tax Tenant
    Maintainance                                   47,149 Paid by Lesse
    Net income /month                             14,93,433
    Net income /annum                         1,79,21,201
    Ask Price                       19,53,29,500
    LRD loan possible                         7,81,31,800
    Balance Own Investment                       11,71,97,700
    ROI 9.17 %
    Capital Appreciation Avg 8% /annum
    Total Returns on Investment Avg 18% /annum
    Property Code 1026
    Net income Schedule
    Tenure Net income / annum ROI (%)
    2014-2015                         1,79,21,201 9.2
    2015-2016                         1,79,21,201 9.2
    2016-2017                         1,79,21,201 9.2
    2017-2018                         2,06,09,381 10.6
    2018-2019                         2,06,09,381 10.6
    2019-2020                         2,37,00,789 12.1
    2020-2021                         2,37,00,789 12.1
    2021-2022                         2,37,00,789 12.1
    2022-2023                         2,72,55,907 14.0
    2023-2024                         2,72,55,907 14.0
    Total Income over tenure                       22,05,96,547 10.1

    For more details contact: +91 9769 300 230.