• Overview
    Area (Built up)                                   10,493
    Area (Carpet)                                     7,345
    Rent                               8,86,659
    Deposit                             76,49,397
    Income on deposit /month                                   76,494
    Escalation 15% every 3 yrs
    Total income / month                               9,63,153
    Agreement 5+5 yrs
    Lock in 3 yrs
    Agreement start date 15-Sep-14
    Car parks 12 car parks
    Expenses
    Property Tax                                   58,760 Paid by Owner
    Service Tax Tenant
    Maintainance                                   36,726 Paid by Owner
    Net income /month                               8,67,667
    Net income /annum                   1,04,12,009.64
    Ask Price                       12,59,16,000
    LRD loan possible                         5,03,66,400
    Balance Own Investment                         7,55,49,600
    ROI 8.27 %
    Capital Appreciation Avg 8% /annum
    Total Returns on Investment Avg 18% /annum
    Property code 1027
    Net income Schedule
    Tenure Net income / annum ROI (%)
    2014-2015                         1,04,12,010 8.3
    2015-2016                         1,04,12,010 8.3
    2016-2017                         1,04,12,010 8.3
    2017-2018                         1,19,73,811 9.5
    2018-2019                         1,19,73,811 9.5
    2019-2020                         1,37,69,883 10.9
    2020-2021                         1,37,69,883 10.9
    2021-2022                         1,37,69,883 10.9
    2022-2023                         1,58,35,365 12.6
    2023-2024                         1,58,35,365 12.6
    Total Income over tenure                       12,81,64,030 10.2

    pre-leased rented commercial property for sale in mumbai Navi mumbai Pune Bangalore Ahmedabad hyderabad 1Cr 2Cr 5Cr 8Cr 10Cr 12Cr 15Cr 18Cr 20Cr 25Cr 35Cr 50Cr 60Cr 75Cr 100Cr 125Cr 150Cr 200Cr

    For more details contact:  +91 9769 300 230.