Followed listing

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

Office 1 755 m² Juuka

Office property 0 Floors

Address
Onninpolku 1
83900 Juuka
Area
1 755 m² GLA
2 150 m² GBA
Built
1974 (renovated 1997)
Property identifier
Onninpolku

Freehold lot

Building rights
1 729 m² Unused building rights
Plan symbol
KTY

1 Tenants

Occupancy rate
58 %
Lease maturity
0,3 years
Indicative price
275 000,00 €
NOI
17 056,16 €/ year
Initial yield
6,2 %

Location

City
Juuka Smaller_cities
District
-
Distance to CBD
0,0 km

Space types

GLA m² Avg. rent rates
€/m²/month
Office 1 755 3,29
total 1 755 2,82
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
Until further notice 1 1 025 69 356,16
Vacant - 730 -
total 1 1 755 69 356,16
% (m²)
Until further notice
58 %
Vacant
42 %
% (€/y)
Until further notice
100 %
Leased (m²) 58 %
Vacant (m²) 42 %
Lease maturity 0,3 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 69 356,16 €/year
Maintenance charges 0,00 €/year
Parking spaces 0,00 €/year
Total income 69 356,16 €/year
Operating expenses 52 300,00 €/year
Renovation expenses 0,00 €/year
Total expenses 52 300,00 €/year
NOI 17 056,16 €/year
Initial yield 6,2 %
Property value 275 000,00
Unused building rights 1 729,00
Building rights value 0,00
Total price 275 000,00

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
%