Pictures are for illustration only

BankAvailable
Bank
T. Nagar, Tamil Nadu · Usman Road, ground floor
Basic details
- Price
- ₹18.20 Cr
- Rent
- ₹7.90 L / month
- Location
- T. Nagar, Tamil Nadu
- Carpet area
- 2,400 sq ft
- Built-up area
- 3,000 sq ft
- Type of property
- Bank
- Avg. rental yield
- 5.21%
- Price per sq ft
- ₹75,833
Property ID
PR-CHN-B24
Tenant sector
Bank
ROI
4.78%
Net ROI
4.67%
Annual rent
₹94.80 L
Rent per sq ft
₹329
Financials
Current Net ROI
4.67%
IRR
9.12%
Investment Multiple
1.96x
Total Equity Investment
₹19,83,80,000
- Deposit
- ₹47,40,000
- ROI
- 4.78%
- Maintenance
- ₹28,800 / month
- Property tax
- ₹2,18,000 / year
- Total outgoing
- ₹2,18,000 / year
IRR and multiple assume a sale at lease end at the yield you buy at. Figures are gross of income tax.
Lease agreement and tenancy
- Tenant type
- Bank
- Lease tenure
- 12 years
- Lock-in period
- 5 years
- Escalation
- 15% every 3 years
- Property tax paid by
- Owner
Lease timeline
Lease start date
01-06-2023
Lock-in end date
01-06-2028
Lease end date
31-05-2035
- Monthly rent
- ₹7,90,000
- Monthly outgoing
- ₹18,167
- Ending monthly rent
- ₹12,01,491
- Rent per sq ft
- ₹329
- Price per sq ft
- ₹75,833
- Carpet area
- 2,400 sq ft
Pricing
- Purchase price
- ₹18,20,00,000
- Reg. + stamp duty
- ₹1,27,40,000
- Brokerage charges
- ₹36,40,000
- = Total investment
- ₹19,83,80,000
ROI model
A year-by-year model of rent, escalations and returns for this property.
Our checks, already complete
- Usman Road frontage
- Nine-year unexpired term
- A T. Nagar bank branch is a known product; we have sold them before
The exact address, the tenant’s legal name and the registered lease follow the first call. Owners prefer it that way, and so would you, in their place.
Comparable assets close by
Pictures are for illustration onlyBank
Thane· PR-THN-B09
- Price
- ₹11.20 Cr
- Floor
- Ground floor + ATM
- Carpet area
- 2,100 sq ft
- Monthly rent
- ₹5.20 L
- Lease tenure
- 12 years
- Property type
- Bank
Pictures are for illustration onlyBank
Navi Mumbai· PR-NVI-B10
- Price
- ₹8.60 Cr
- Floor
- Ground floor
- Carpet area
- 1,640 sq ft
- Monthly rent
- ₹4.38 L
- Lease tenure
- 11 years
- Property type
- Bank
Pictures are for illustration onlyIT Office
Tamil Nadu· PR-CHN-O22
- Price
- ₹12.40 Cr
- Floor
- Entire 3rd floor
- Carpet area
- 7,800 sq ft
- Monthly rent
- ₹8.40 L
- Lease tenure
- 9 years
- Property type
- Commercial Office
