Followed listing

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

Office 6 410 m² Jyväskylä

Office property 0 Floors

Address
Yliopistonkatu 28
40100 Jyväskylä
Area
6 410 m² GLA
2 794 m² GBA
Built
1962
Property identifier
179-1-12-8

Freehold lot

Building rights
0 m² Unused building rights
Plan symbol
KTY

17 Tenants

Occupancy rate
87 %
Lease maturity
3,0 years
Indicative price
9 000 000,00 €
NOI
595 895,57 €/ year
Initial yield
6,6 %

Location

City
Jyväskylä Smaller_cities
District
-
Distance to CBD
0,3 km

Space types

GLA m² Avg. rent rates
€/m²/month
Office 4 678 13,19
Storage 1 732 6,79
total 6 410 11,39
Parking spaces
Total no. of spaces Leased spaces Rent €/space/month Income at current use €/year
Outdoor 20 20 50,00 12 000,00
Indoor 8 8 70,00 6 720,00
total 28 28 18 720,00

Lease agreements

Tenants GLA m² Rent €/year
Initially fixed term 2 1 649 324 587,16
Fixed term 2 2 053 221 774,76
Until further notice 13 1 895 335 382,60
Vacant - 813 -
total 17 6 410 881 744,52
% (m²)
Initially fixed term
26 %
Fixed term
32 %
Until further notice
30 %
Vacant
13 %
% (€/y)
Initially fixed term
37 %
Fixed term
25 %
Until further notice
38 %
Leased (m²) 87 %
Vacant (m²) 13 %
Lease maturity 3,0 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 881 744,52 €/year
Maintenance charges 0,00 €/year
Parking spaces 18 720,00 €/year
Total income 900 464,52 €/year
Operating expenses 304 568,95 €/year
Renovation expenses 0,00 €/year
Total expenses 304 568,95 €/year
NOI 595 895,57 €/year
Initial yield 6,6 %
Property value 9 000 000,00
Unused building rights 0,00
Building rights value 0,00
Total price 9 000 000,00

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
%