8.38% Yield
ZPL0008
Electronics Retail
Retail
SG Highway, Ahmedabad
Property Price
₹5.80 Cr
Monthly Rent
₹4.05 L
Tenant Industry
Electronics Retail
Carpet Area
5,500 sqft
Super Built Up
6,800 sqft
Floor
Ground + First
Lease Period
12 years
Lock-in
6 years
Escalation
15% / 3 yrs
Lease Start
5/5/2024
Property Tax
Landlord
Maintenance
Tenant
Purchase Price
On Super Built Up
₹8,529 /sqft
On Carpet
₹10,545 /sqft
About this asset
Large-format electronics anchor store on Ahmedabad's busiest corridor.
Run the numbers
Inputs
Property Price · ₹5.80 Cr
Monthly Rent · ₹4.05 L
Down Payment · 30%
Loan Tenure · 15 yrs
Interest · 9.25%
Escalation · 15%
Every · 3 yrs
Hold Horizon · 9 yrs
Gross Yield
8.38%
Monthly EMI
₹4.18 L
Year 1 · Monthly Net
₹-12,852
Total Rent · 9 yrs
₹5.06 Cr
Monthly Cashflow Journey
Negative early. Turns positive in Year 4.
Cash-out Cash-in
Y1: −₹12,852/mo
Y1
Y2: −₹12,852/mo
Y2
Y3: −₹12,852/mo
Y3
Y4: +₹47,898/mo
Y4
Y5: +₹47,898/mo
Y5
Y6: +₹47,898/mo
Y6
Y7: +₹1.18 L/mo
Y7
Y8: +₹1.18 L/mo
Y8
Y9: +₹1.18 L/mo
Y9
Year 1 · monthly
−₹12,852
Year 5 · monthly
+₹47,898
Year 9 · monthly
+₹1.18 L
Year-on-year rental projection
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Year 1 rent: ₹48,60,000/yr
Year 9 rent: ₹64,27,350/yr
Loan amount: ₹4.06 Cr