You can now place both Bids and Offers with Property Share.
Select the profile you want to invest through
0+
Sarjapur ORR , Bangalore
Fully Funded
Monthy Rent
₹14,556
Ownership
0.6%
INVESTORS
FUNDED
15 Oct 2017
Invet Now - Request initialted
Bid/ ask
You can now place both Bids and Offers with Property Share.
A Bid is the price at which a given number of shares are available to buy.
An Offer is the price at which owned shares are available for sale.
₹ 9655
ATTRACTIVE PRICE
7.6%
HIGH RENTAL YIELD
15%
ESCALATION
42% DEBT
LEVERAGED
Monthly Rent
₹ 12,473
Management Fee
₹ 2,083
10% TDS
₹ 1,456
Yearly Rent
₹ 1,49,676
Management Fee
₹ 25,000
Income Tax
₹ 17,467
DAY 0 | Year 1 | Year 2 | Year 3 | Year 4 | |
---|---|---|---|---|---|
Investment | (₹22,70,00,000) | ||||
Rents | 2,72,48,844 | 2,72,48,844 | 3,13,36,171 | 3,13,36,171 | |
Interest on Deposit | 10,41,133 | 10,41,133 | 10,41,133 | 10,41,133 | |
Management Fee | (39,00,000) | (39,00,000) | (39,00,000) | (39,00,000) | |
Income Tax | (16,33,406) | (16,33,406) | (24,91,745) | (24,91,745) | |
Capital Gains Tax | - | - | - | (1,19,57,711) | |
Interest on Debt | (1,46,70,000) | (1,46,70,000) | (1,46,70,000) | (1,46,70,000) | |
Debt Reapyment | - | - | - | (16,30,00,000) | |
Sale Value | - | - | - | 57,09,99,000 | |
Total | (₹22,70,00,000) | ₹80,86,571 | ₹80,86,571 | ₹1,13,15,559 | ₹40,73,56,848 |
Name
Syniverse Technologies Inc
Country
Florida, US
Description
Syniverse technologies is a US based telecom technology and research firm owned by private equity giant The Carlyle group. It employs around 23,000+ employees. It had a market capitalisation of approximately $2.6 billion as of 1st Oct 2017.
Time Period
Lease Start Date
31 Dec 2013
Lock-in Period
3 YEARS
Lease End Date
30 Dec 2028
Tenant Highlights
40,392 SF
Total Area
₹53
Rent Per SF
15 YEARS
Lease Period
15%
Escalation
|
₹ 35,75,90,375 ₹ 1,82,37,109 ₹ 35,75,904 ₹ 71,51,808 ₹ 6,00,000 ₹ 17,87,952 ₹ 10,56,852 |
Sarjapur ORR is the largest office market in Bangalore with less than 2% vacancy (40 million sf, 35% of total Bangalore market) with offices of JP Morgan, CISCO, Accenture, Cognizant, Wipro, Oracle, Intel, Honeywell, SAP, HSBC, KPMG, ADOBE, Sony, Goldman Sachs, Flipkart among others.
Well laid out floor divisible into 4 separate office with lifts in the middle and bathrooms in the four corners.
There is an opportunity to purchase a 40,392 square feet commercial office space in Embassy Tech Square within the Cessna Business Park on Sarjapur Outer Ring Road, Bangalore for an all-in cost of Rs. 39,00,00,000 (Rs. 9,655 per sf) which implies a 7.6% yield.
Located within the Cessna Business Park which houses the HQs of CISCO and offices of LG, InMobi, Flipkart and Akamai, Embassy Tech Square is a 1.2 million sf Grade A office development by the Embassy Group comprising four towers, of which Property Share is planning to acquire a floor in the Delta tower. Sarjapur ORR is the largest office market in Bangalore with less than 2% vacancy (40 million sf, 35% of total Bangalore market) with offices of JP Morgan, CISCO, Accenture, Cognizant, Wipro, Oracle, Intel, Honeywell, SAP, HSBC, KPMG, ADOBE, Sony, Goldman Sachs, Flipkart among others.
Property Share’s unit is leased to US based Syniverse, a $2.6 billion telecom technology company headquartered out of Florida and owned by private equity major, The Carlye Group. Syniverse is paying a rent of Rs. 52.9 psf which is 25% below market rent (Rs. 70 psf) due to which the Seller is selling the floor at Rs. 8,853 psf which is 20% below market rate (Rs. 11,000 psf).
This is a leveraged opportunity. There is in-place debt from HDFC for 42% of the purchase price which magnifies returns and reduces tax leakage due to interest offset.
05-Oct-2017
Hand shake on the price
Investment Note
A detailed investment note on the property by our Investment Team
Legal Due Diligence Report
A detailed report on the title by our lawyers
Investment
schedule call
Confirm
How much do you want to invest?
25 lakhs
4 Cr
Rental Yield
7.3%
Monthly Rent
₹ 14,556
Ownership
0.6%
Thank you
Your Investment Advisor will call you on () Change
Please signup to view property details
Modal body text goes here.
OTP expired
OTP expires in
Invalid OTP
Please give a missed call on this number within the next 2 minutes to verify your mobile
080-47112111
Would you like us to notify you on new listings and updates?
Comments (if any)