Followed listing

Your NDA request is waiting for the seller's approval.
You have full access to this information.

Retail 6 125 m² Ulvila

Retail property 0 Floors

Address
Päivöläntie 5
28400 Ulvila
Area
6 125 m² GLA
6 125 m² GBA
Built
1900
Property identifier
Päivöläntie 5

Freehold lot

Building rights
0 m² Unused building rights
Plan symbol
KTY

5 Tenants

Occupancy rate
90 %
Lease maturity
1,4 years
Indicative price
1 800 000,00 €
NOI
215 090,72 €/ year
Initial yield
12,0 %

Location

City
Ulvila Smaller_cities
District
-
Distance to CBD
1,6 km

Space types

GLA m² Avg. rent rates
€/m²/month
Retail 5 100 4,73
Office 834 2,84
Other 191 0,00
total 6 125 3,57
Parking spaces
Total no. of spaces Leased spaces Rent €/space/month Income at current use €/year
total 0 0 0,00

Lease agreements

Tenants GLA m² Rent €/year
Initially fixed term 3 4 353 244 107,84
Until further notice 2 1 181 73 763,76
Vacant - 591 -
total 5 6 125 317 871,60
% (m²)
Initially fixed term
71 %
Until further notice
19 %
Vacant
10 %
% (€/y)
Initially fixed term
77 %
Until further notice
23 %
Leased (m²) 90 %
Vacant (m²) 10 %
Lease maturity 1,4 years
Rent M€/year

Information that requires an NDA

The following confidential information is available:

  • Tenants and their credit ratings
  • Rent roll
  • Operating expenses breakdown
  • Renovation expense plan
Your NDA request is waiting for the seller's approval.
You have full access to this information.

Valuation

Lease income
Spaces 317 871,60 €/year
Maintenance charges 28 524,12 €/year
Parking spaces 0,00 €/year
Total income 346 395,72 €/year
Operating expenses 131 305,00 €/year
Renovation expenses 0,00 €/year
Total expenses 131 305,00 €/year
NOI 215 090,72 €/year
Initial yield 12,0 %
Property value 1 800 000,00
Unused building rights 0,00
Building rights value 0,00
Total price 1 800 000,00

Investment scenario calculator

Buy
Price
M€
Loan to value
%
Interest rate
%
Hold
Occupancy development estimate
Now
Lease maturity point: {{leaseMaturityPoint}} yrs
Exit: {{holdYears}} yrs
{{occupancyRateNow}} %
%
%
Exit
Net operating income (NOI) at exit
{{noiAtExit | euromillions}}
Estimated exit yield
%
Exit price
{{exitPrice | euromillions}}
Internal rate of return (IRR) {{irr | decimal:2}} %
Cash flow over holding period {{dpi | decimal:2}} x invested equity ( DPI multiple )
Paid-in capital out at exit {{rvpi | decimal:2}} x invested equity ( RVPI multiple )
Total return on investment {{tvpi | decimal:2}} x invested equity ( TVPI multiple )
Buy
Add purchase cost
(transaction fee, DD, etc.)
%
Hold
Period length
years
Expected rental growth
%/year
Expected expense growth
%/year
Exit
Add sales process cost
%