Followed listing

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

Residential 524 m² Kuivaniemi, Ii

Residential property 1 Floors

Address
Rynkyntie 35
95100 Ii
Area
524 m² GLA
524 m² GBA
Built
1992 (renovated 2006)
Property identifier
139-407-351-1

Freehold lot

Building rights
700 m² Unused building rights
Plan symbol
KTY

1 Tenants

Occupancy rate
100 %
Lease maturity
0,5 years
Indicative price
400 000,00 €
NOI
27 500,00 €/ year
Initial yield
6,9 %

Location

City
Ii Smaller_cities
District
Kuivaniemi
Distance to CBD
17,6 km

Space types

GLA m² Avg. rent rates
€/m²/month
Retail 174 17,24
Residential 350 0,00
total 524 4,31
Parking spaces
Total no. of spaces Leased spaces Rent €/space/month Income at current use €/year
Outdoor 1 1 0,00 0,00
total 1 1 0,00

Lease agreements

Tenants GLA m² Rent €/year
Until further notice 1 524 36 000,00
Vacant - 0 -
total 1 524 36 000,00
% (m²)
Until further notice
100 %
Vacant
0 %
% (€/y)
Until further notice
100 %
Leased (m²) 100 %
Vacant (m²) 0 %
Lease maturity 0,5 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 36 000,00 €/year
Maintenance charges 0,00 €/year
Parking spaces 0,00 €/year
Total income 36 000,00 €/year
Operating expenses 7 500,00 €/year
Renovation expenses 1 000,00 €/year
Total expenses 8 500,00 €/year
NOI 27 500,00 €/year
Initial yield 6,9 %
Property value 400 000,00
Unused building rights 700,00
Building rights value 140 000,00
Total price 400 000,00

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
%