8.44% Yield
ZPL0009
QSR
QSR
AB Road, Indore
Property Price
₹1.45 Cr
Monthly Rent
₹1.02 L
Tenant Industry
QSR
Carpet Area
1,300 sqft
Super Built Up
1,600 sqft
Floor
Ground
Lease Period
9 years
Lock-in
5 years
Escalation
15% / 3 yrs
Lease Start
1/7/2024
Property Tax
Landlord
Maintenance
Tenant
Purchase Price
On Super Built Up
₹9,063 /sqft
On Carpet
₹11,154 /sqft
About this asset
Compact, cashflow-rich QSR on Indore's main commercial corridor.
Run the numbers
Inputs
Property Price · ₹1.45 Cr
Monthly Rent · ₹1.02 L
Down Payment · 30%
Loan Tenure · 15 yrs
Interest · 9.25%
Escalation · 15%
Every · 3 yrs
Hold Horizon · 9 yrs
Gross Yield
8.44%
Monthly EMI
₹1.04 L
Year 1 · Monthly Net
₹-2,463
Total Rent · 9 yrs
₹1.28 Cr
Monthly Cashflow Journey
Negative early. Turns positive in Year 4.
Cash-out Cash-in
Y1: −₹2,463/mo
Y1
Y2: −₹2,463/mo
Y2
Y3: −₹2,463/mo
Y3
Y4: +₹12,837/mo
Y4
Y5: +₹12,837/mo
Y5
Y6: +₹12,837/mo
Y6
Y7: +₹30,432/mo
Y7
Y8: +₹30,432/mo
Y8
Y9: +₹30,432/mo
Y9
Year 1 · monthly
−₹2,463
Year 5 · monthly
+₹12,837
Year 9 · monthly
+₹30,432
Year-on-year rental projection
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Year 1 rent: ₹12,24,000/yr
Year 9 rent: ₹16,18,740/yr
Loan amount: ₹1.01 Cr