Followed listing

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

Residential 2 985 m² Routio, Lohja

Residential property 0 Floors

Address
Salmenmäentie 24
08350 Lohja
Area
2 985 m² GLA
2 985 m² GBA
Built
1975 (renovated 2008)
Property identifier
-

Leasehold lot

Building rights
0 m² Unused building rights
Plan symbol
KTY

1 Tenants

Occupancy rate
89 %
Lease maturity
0,1 years
Indicative price
4 176 000,00 €
NOI
238 560,00 €/ year
Initial yield
5,7 %

Location

City
Lohja Greater_helsinki
District
Routio
Distance to CBD
49,9 km

Space types

GLA m² Avg. rent rates
€/m²/month
Residential 2 985 10,66
total 2 985 5,96
Parking spaces
Total no. of spaces Leased spaces Rent €/space/month Income at current use €/year
n/a 48 0 0,00 0,00
total 48 0 0,00

Lease agreements

Tenants GLA m² Rent €/year
Until further notice 1 2 671 381 840,00
Vacant - 314 -
total 1 2 985 381 840,00
% (m²)
Until further notice
89 %
Vacant
11 %
% (€/y)
Until further notice
100 %
Leased (m²) 89 %
Vacant (m²) 11 %
Lease maturity 0,1 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 381 840,00 €/year
Maintenance charges 0,00 €/year
Parking spaces 0,00 €/year
Total income 381 840,00 €/year
Operating expenses 143 280,00 €/year
Renovation expenses 0,00 €/year
Total expenses 143 280,00 €/year
NOI 238 560,00 €/year
Initial yield 5,7 %
Property value 4 176 000,00
Unused building rights 0,00
Building rights value 0,00
Total price 4 176 000,00

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
%