Followed listing

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

Other 272 m² Jäspilä, Kerava

Other property 0 Floors

Address
Hariulankatu 2
04250 Kerava
Area
272 m² GLA
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 %

Location

City
Kerava Greater_helsinki
District
Jäspilä
Distance to CBD
26,2 km

Space types

GLA m² Avg. rent rates
€/m²/month
Other 272 19,85
total 272 19,85
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
Fixed term 1 272 64 788,00
Vacant - 0 -
total 1 272 64 788,00
% (m²)
Fixed term
100 %
Vacant
0 %
% (€/y)
Fixed term
100 %
Leased (m²) 100 %
Vacant (m²) 0 %
Lease maturity 2,6 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 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
Building rights value 0,00
Total price 480 000,00

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
%