• Overview

     

    Tenant Reputed  listed Company
    Area (Built up)                                     8,832
    Area (Carpet)                                     6,624
    Rent                               8,30,208
    Deposit                             49,81,248
    Income on deposit /month                                   49,812
    Escalation 15% every 3 yrs
    Total income / month                               8,80,020
    Agreement 5+5 yrs
    Lock in 3 yrs
    Agreement start date 15-Sep-14
    Car parks 09 car parks
    Expenses
    Property Tax                                   52,992 Paid by Owner
    Service Tax Tenant
    Maintainance                                   30,912 Paid by Owner
    Net income /month                               7,96,116
    Net income /annum                       95,53,397.76
    Ask Price                       10,59,84,000
    LRD loan possible                         4,23,93,600
    Balance Own Investment                         6,35,90,400
    ROI 9.01 %
    Capital Appreciation Avg 8% /annum
    Total Returns on Investment Avg 18% /annum
    Property code 1023
    Net income Schedule
    Tenure Net income / annum ROI (%)
    2014-2015                             95,53,398 9.0
    2015-2016                             95,53,398 9.0
    2016-2017                             95,53,398 9.0
    2017-2018                         1,09,86,407 10.4
    2018-2019                         1,09,86,407 10.4
    2019-2020                         1,26,34,369 11.9
    2020-2021                         1,26,34,369 11.9
    2021-2022                         1,26,34,369 11.9
    2022-2023                         1,45,29,524 13.7
    2023-2024                         1,45,29,524 13.7
    Total Income over tenure                       11,75,95,161 11.1

    preleased rented commercial property for sale in mumbai thane pune bangalore 1Cr,5Cr, 10Cr, 15Cr, 20Cr, 25Cr, 35Cr, 50Cr

    For more details contact: +91 9769 300 230 /+91 86521 82515.