Followed listing

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

Office 4 025 m² Keskusta, Jyväskylä

Office property 0 Floors

Address
Hannikaisenkatu 41
40100 Jyväskylä
Area
4 025 m² GLA
4 025 m² GBA
Built
1991
Property identifier
0748445-8

Freehold lot

Building rights
0 m² Unused building rights
Plan symbol
KTY

12 Tenants

Occupancy rate
93 %
Lease maturity
0,4 years
Indicative price
8 048 000,00 €
NOI
501 109,81 €/ year
Initial yield
6,2 %

Location

City
Jyväskylä Smaller_cities
District
Keskusta
Distance to CBD
0,6 km

Space types

GLA m² Avg. rent rates
€/m²/month
Retail 249 19,16
Office 3 155 14,59
Other 70 14,47
Storage 552 7,97
total 4 025 15,49
Parking spaces
Total no. of spaces Leased spaces Rent €/space/month Income at current use €/year
Outdoor 1 1 2 227,28 26 727,36
total 1 1 26 727,36

Lease agreements

Tenants GLA m² Rent €/year
Until further notice 10 2 775 484 746,48
Initially fixed term 2 990 189 856,32
Vacant - 260 -
total 12 4 025 674 602,80
% (m²)
Until further notice
69 %
Initially fixed term
25 %
Vacant
6 %
% (€/y)
Until further notice
72 %
Initially fixed term
28 %
Leased (m²) 94 %
Vacant (m²) 6 %
Lease maturity 0,4 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 674 602,80 €/year
Maintenance charges 0,00 €/year
Parking spaces 26 727,36 €/year
Total income 701 330,16 €/year
Operating expenses 179 786,56 €/year
Renovation expenses 0,00 €/year
Total expenses 179 786,56 €/year
NOI 501 109,81 €/year
Initial yield 6,2 %
Property value 8 048 000,00
Unused building rights 0,00
Building rights value 0,00
Total price 8 048 000,00

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
%