Followed listing

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

Industrial 4 700 m² Littoinen, Lieto

Industrial property 1 Floors

Address
Keskiläntie 1
20660 Lieto
Area
4 700 m² GLA
5 000 m² GBA
Built
1976 (renovated 2007)
Property identifier
423-428-1-350

Freehold lot

Building rights
3 000 m² Unused building rights
Plan symbol
TT

2 Tenants

Occupancy rate
100 %
Lease maturity
6,4 years
Indicative price
2 396 400,00 €
NOI
239 640,00 €/ year
Initial yield
10,0 %

Location

City
Lieto Tampere_turku_oulu
District
Littoinen
Distance to CBD
8,8 km

Space types

GLA m² Avg. rent rates
€/m²/month
Industrial 2 998 3,47
Other 500 0,00
Office 1 202 7,97
total 4 700 4,87
Parking spaces
Total no. of spaces Leased spaces Rent €/space/month Income at current use €/year
Outdoor 150 150 0,00 0,00
total 150 150 0,00

Lease agreements

Tenants GLA m² Rent €/year
Fixed term 2 4 700 239 640,00
Vacant - 0 -
total 2 4 700 239 640,00
% (m²)
Fixed term
100 %
Vacant
0 %
% (€/y)
Fixed term
100 %
Leased (m²) 100 %
Vacant (m²) 0 %
Lease maturity 6,4 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 239 640,00 €/year
Maintenance charges 0,00 €/year
Parking spaces 0,00 €/year
Total income 239 640,00 €/year
Operating expenses 0,00 €/year
Renovation expenses 0,00 €/year
Total expenses 0,00 €/year
NOI 239 640,00 €/year
Initial yield 10,0 %
Property value 2 396 400,00
Unused building rights 3 000,00
Building rights value 150 000,00
Total price 2 396 400,00

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
%