Other 272 m² Jäspilä, Kerava
Other property 0 Floors
Address
Hariulankatu 2
04250 Kerava
04250 Kerava
Area
272 m² GLA
320 m² GBA
320 m² GBA
Built
1986
Property identifier
245-9-327 -1
Freehold lot
Building rights
300 m² Unused building rights
Plan symbol
KTY
1 Tenants
Occupancy rate
100 %
Lease maturity
2,6 years
Indicative price
480 000,00 €
NOI
62 728,00 €/ year
Initial yield
13,1 %
Valuation
| Lease income | ||
| Spaces | 64 788,00 | €/year |
| Maintenance charges | 0,00 | €/year |
| Parking spaces | 0,00 | €/year |
| Total income | 64 788,00 | €/year |
| Operating expenses | 2 060,00 | €/year |
| Renovation expenses | 0,00 | €/year |
| Total expenses | 2 060,00 | €/year |
| NOI | 62 728,00 | €/year |
| Initial yield | 13,1 | % |
| Property value | 480 000,00 | € |
| Unused building rights | 300,00 | m² |
| Building rights value | 0,00 | € |
| Total price | 480 000,00 | € |
Investment scenario calculator
Buy
Price
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.)
(transaction fee, DD, etc.)
Hold
Period length
Expected rental growth
Expected expense growth
Exit
Add sales process cost