This property is part of a portfolio.

Portfolio: 8 Properties, 455 m², 1,0 M€
Your NDA request is waiting for the seller's approval.
You have full access to this information.

Residential 52 m² Haukipudas, Oulu

Residential property 0 Floors

Address
Merituuli 5 A 3
90830 Oulu
Area
52 m² GLA
52 m² GBA
Built
2016
Property identifier
-

Leasehold lot

Building rights
0 m² Unused building rights
Plan symbol
PL

1 Tenants

Occupancy rate
100 %
Lease maturity
-0,2 years
Indicative price
119 800,00 €
NOI
9 600,00 €/ year
Initial yield
8,0 %

Location

City
Oulu Tampere_turku_oulu
District
Haukipudas
Distance to CBD
8,4 km

Space types

GLA m² Avg. rent rates
€/m²/month
Residential 52 12,62
total 52 12,62
Parking spaces
Total no. of spaces Leased spaces Rent €/space/month Income at current use €/year
Outdoor 0 0 10,00 0,00
total 0 0 0,00

Lease agreements

Tenants GLA m² Rent €/year
Fixed term 1 52 7 800,00
Vacant - 0 -
total 1 52 7 800,00
% (m²)
Fixed term
100 %
Vacant
0 %
% (€/y)
Fixed term
100 %
Leased (m²) 100 %
Vacant (m²) 0 %
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 7 800,00 €/year
Maintenance charges 1 800,00 €/year
Parking spaces 0,00 €/year
Total income 9 600,00 €/year
Operating expenses 0,00 €/year
Renovation expenses 0,00 €/year
Total expenses 0,00 €/year
NOI 9 600,00 €/year
Initial yield 8,0 %
Property value 119 800,00
Unused building rights 0,00
Building rights value 0,00
Total price 119 800,00

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
%