Sei sulla pagina 1di 4

P - Block, Connaught Place Property

Cap Rate Approach


Ground Floor
Cap Rate
Achievable Rental on the subject property
Yearly Achievable Rental
Achievable Capital Value on the Ground Floor

6%
300
3600
60,000

First Floor
Cap Rate
Achievable Rental on the subject property
Yearly Achievable Rental
Achievable Capital Value on the Ground Floor

6%
250
3000
50,000

Second Floor
Cap Rate
Achievable Rental on the subject property
Yearly Achievable Rental
Achievable Capital Value on the Ground Floor

6%
200
2400
40,000

Third Floor
Cap Rate
Achievable Rental on the subject property
Yearly Achievable Rental
Achievable Capital Value on the Ground Floor

6%
150
1800
30,000

Area (Sft)
Ground Floor + Mezzanine
First Floor
Second Floor
Third Floor

Value of the property


Client Inputs
Price Expectation (Cr)
Cap Rate
Expected Reveune (Subject Site)
Actual Revenue (Subject Site)
Cap Rate on Price Expectation

6,035
3,171
3,171
3,171

74.3

170
6%
10.20
4.456
2.62%

1st Floor Outer Circle

Area 7,000 (Approx.)


Rental 1,175,000 per month
Price 24 Crs (Negotiable)
Yield 5.88%

Ground Floor + Mezzanine Outer Circle

Area 7,000 (Approx.)


Rental 2,200,000 per month
Price 50 Crs (Negotiable)
Yield 5.28 %

60,000
50,000
40,000
30,000

36.21
15.86
12.68
9.51

Potrebbero piacerti anche