• Overview
    Particulars
    Location: Thane -Mulund
    Tenant Reputed MNC
    Area (Built up)                                   50,157
    Area (Carpet)                                   35,108
    Rent                             22,57,065
    Deposit                         1,35,42,390
    Income from deposit                               1,35,424
    Escalation 15% every 3 yrs
    Total income / month                             23,92,489
    Agreement 5+5 yrs
    Lock in 3 yrs
    Agreement start date 01-Jun-15
    Car parks 45 car parks
    Expenses
    Property Tax                                   28,086 Paid by Owner
    Service Tax Tenant
    Maintainance                                             – Paid by Lesse
    Net income /month                             23,64,403
    Net income /annum                         2,83,72,830
    Ask Price                       32,05,03,230
    LRD loan possible                       16,02,51,615
    Balance Own Investment                       16,02,51,615
    ROI 8.85 %
    Capital Appreciation Avg 8% /annum
    Total Returns on Investment Avg 18% /annum
    Net income Schedule
    Tenure Net income / annum ROI (%)
    2015-2016                         2,83,72,830 8.9
    2016-2017                         2,83,72,830 8.9
    2017-2018                         2,83,72,830 8.9
    2018-2019                         3,26,28,755 10.2
    2019-2020                         3,26,28,755 10.2
    2020-2021                         3,75,23,068 11.7
    2021-2022                         3,75,23,068 11.7
    2022-2023                         3,75,23,068 11.7
    2023-2024                         4,31,51,528 13.5
    2024-2025                         4,31,51,528 13.5
    Total Income over tenure                       34,92,48,258 10.90 %
    Property code 2100

    For details contact: +91 9769 300 230.