Residential 2 432 m² Keskusta, Loviisa
Residential property 1 Floors
Address
Kuningattarenkatu 15
07900 Loviisa
07900 Loviisa
Area
2 432 m² GLA
2 592 m² GBA
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 %
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 |
Fixed term
11 %
11 %
Until further notice
83 %
83 %
Vacant
6 %
6 %
Fixed term
10 %
10 %
Until further notice
90 %
90 %
| Leased (m²) | 94 % |
| Vacant (m²) | 6 % |
Lease maturity
0,2 years
Rent M€/year
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 | m² |
| Building rights value | 0,00 | € |
| Total price | 4 000 000,00 | € |
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