Scribd Logo
Upload

Welcome to Scribd!

  • 27 views

    RK World Tower-150 Ring Road

    Uploaded by

    flowersofgod.1010
    This document summarizes the rental details of a commercial property called OSIA HYPER MART@ R K WORLD. It provides the floor-wise saleable area, quoted prices, rental rates, and total achievable rental income. The total potential rental income from the property is Rs. 23.13 lakhs with a total leasable area of 32,205 sqft. The average quoted rent is Rs. 72 per sqft while the realistic achievable rent is Rs. 80 per sqft. The return on the total investment of Rs. 128.82 crores is estimated to be 7.73%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    RK World Tower-150 Ring Road

    Uploaded by

    flowersofgod.1010
    27 views1 page
    This document summarizes the rental details of a commercial property called OSIA HYPER MART@ R K WORLD. It provides the floor-wise saleable area, quoted prices, rental rates, and total achievable rental income. The total potential rental income from the property is Rs. 23.13 lakhs with a total leasable area of 32,205 sqft. The average quoted rent is Rs. 72 per sqft while the realistic achievable rent is Rs. 80 per sqft. The return on the total investment of Rs. 128.82 crores is estimated to be 7.73%.

    Original Title

    RK world tower-150 ring road

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document summarizes the rental details of a commercial property called OSIA HYPER MART@ R K WORLD. It provides the floor-wise saleable area, quoted prices, rental rates, and total achievable rental income. The total potential rental income from the property is Rs. 23.13 lakhs with a total leasable area of 32,205 sqft. The average quoted rent is Rs. 72 per sqft while the realistic achievable rent is Rs. 80 per sqft. The return on the total investment of Rs. 128.82 crores is estimated to be 7.73%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    27 views1 page

    RK World Tower-150 Ring Road

    Uploaded by

    flowersofgod.1010
    This document summarizes the rental details of a commercial property called OSIA HYPER MART@ R K WORLD. It provides the floor-wise saleable area, quoted prices, rental rates, and total achievable rental income. The total potential rental income from the property is Rs. 23.13 lakhs with a total leasable area of 32,205 sqft. The average quoted rent is Rs. 72 per sqft while the realistic achievable rent is Rs. 80 per sqft. The return on the total investment of Rs. 128.82 crores is estimated to be 7.73%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 1

    OSIA HYPER MART@ R K WORLD

    Floor Shop No Saleable Area QuotedPrices Quoted Sales Carpet Area Rent Rent Amount
    per SFT Amount
    Ground 1,2,3 5365 22000 118030000 5365 115-F/ 95-Side 616975
    0 Total GF Rent= 616975
    Total Ground Floor Sales Value 118030000 10450 95/75-side 836000
    Total FF Rent = 836000
    101, 102, 103, 104, 105, 8195 532675
    First 106,107 10450 16000 167200000 75/60-side

    0 Total SF Rent= 532675


    Total First Floor Sales Value 167200000 8195 60/45-side 327800
    TOTAL TF RENT= 327800
    204, 205, 206,
    Second 207 5421 13000 70473000
    208, 209, 210,
    211, 212, 213 2774 11000 30514000 TOTAL FF RENT=

    Total Second Floor Sales Value 100987000


    Total Realisable Rent 2313450
    304, 305, 306, 5421
    Third Floor 307 11000 59631000
    308, 309, 310, 2774
    311, 312, 313 9000 24966000

    Total Third Floor Sales Value 84597000 Total carpet Area of GF + FF +SF+TF 32205
    Total Leasable Area 32205

    Total Floor Sales Value 0 Capex per SFT 4000


    Total Sales Value 470814000 Total Capex 128820000
    Annual ROI @ 6% 28248840 Monthly ROI @ 1% 1288200
    Monthly ROI @ 6% 2354070 ROI per SFT 40

    Optimum Possible Rent 2313450


    Total Area 32205
    Per SFT Quoted Rent at Average 72
    Per SFT Realistic Rent 80
    Total Monthly ROI
    Average Rental 80
    ROI of Investment 40
    Total Per SFT Return 120
    Total Monthly inflow 3864600
    Total Annual infow 46375200
    Property value + investment 599634000
    Return on value + investment 7.73%

    You might also like