Followed listing

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

Residential 2 432 m² Keskusta, Loviisa

Residential property 1 Floors

Address
Kuningattarenkatu 15
07900 Loviisa
Area
2 432 m² GLA
2 592 m² GBA
Built
1861
Property identifier
434-2-201-69

Freehold lot

Building rights
0 m² Unused building rights
Plan symbol
KTY

5 Tenants

Occupancy rate
93 %
Lease maturity
0,2 years
Indicative price
4 000 000,00 €
NOI
269 763,00 €/ year
Initial yield
6,7 %

Location

City
Loviisa Smaller_cities
District
Keskusta
Distance to CBD
0,1 km

Space types

GLA m² Avg. rent rates
€/m²/month
Retail 860 15,10
Residential 873 7,47
Office 682 15,25
Storage 17 0,00
total 2 432 9,14
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 1 260 37 236,00
Until further notice 4 2 024 321 636,00
Vacant - 148 -
total 5 2 432 358 872,00
% (m²)
Fixed term
11 %
Until further notice
83 %
Vacant
6 %
% (€/y)
Fixed term
10 %
Until further notice
90 %
Leased (m²) 94 %
Vacant (m²) 6 %
Lease maturity 0,2 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 358 872,00 €/year
Maintenance charges 0,00 €/year
Parking spaces 0,00 €/year
Total income 358 872,00 €/year
Operating expenses 89 109,00 €/year
Renovation expenses 0,00 €/year
Total expenses 89 109,00 €/year
NOI 269 763,00 €/year
Initial yield 6,7 %
Property value 4 000 000,00
Unused building rights 0,00
Building rights value 0,00
Total price 4 000 000,00

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
%