Followed listing

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

Industrial 143 m² Vähä-Vaitti, Pirkkala

Industrial property 1 Floors

Address
Jasperintie 270 B
33960 Pirkkala
Area
143 m² GLA
96 m² GBA
Built
2018
Property identifier
604-21-2105-9

Freehold lot

Building rights
0 m² Unused building rights
Plan symbol
KTY

1 Tenants

Occupancy rate
100 %
Lease maturity
-0,4 years
Indicative price
225 000,00 €
NOI
18 028,68 €/ year
Initial yield
8,0 %

Location

City
Pirkkala Tampere_turku_oulu
District
Vähä-Vaitti
Distance to CBD
8,1 km

Space types

GLA m² Avg. rent rates
€/m²/month
Industrial 143 12,51
total 143 12,51
Parking spaces
Total no. of spaces Leased spaces Rent €/space/month Income at current use €/year
Outdoor 0 0 0,00 0,00
total 0 0 0,00

Lease agreements

Tenants GLA m² Rent €/year
Fixed term 1 143 21 460,68
Vacant - 0 -
total 1 143 21 460,68
% (m²)
Fixed term
100 %
Vacant
0 %
% (€/y)
Fixed term
100 %
Leased (m²) 100 %
Vacant (m²) 0 %
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 21 460,68 €/year
Maintenance charges 0,00 €/year
Parking spaces 0,00 €/year
Total income 21 460,68 €/year
Operating expenses 3 432,00 €/year
Renovation expenses 0,00 €/year
Total expenses 3 432,00 €/year
NOI 18 028,68 €/year
Initial yield 8,0 %
Property value 225 000,00
Unused building rights 0,00
Building rights value 0,00
Total price 225 000,00

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
%