Oldřich Turner
1 / 6
SOLD
#5783
About the property
Listing details
An apartment in very good condition with a tasteful, extensive renovation. Located on the 3rd floor of an eight-storey panel building in a quiet, highly sought-after part of Chodov.
Features
Equipment and features
Cellar
Loggia on the mezzanine
Complete renovation
Quiet location
Good transport links
Investment model
10-year projection
Gross yield p.a.
5.40 %
Annual returnExit value
3 324 486 Kč
Estimated market priceCumulative cash flow
1 147 858 Kč
Rent income over 10 yearsTotal appreciation
+ 1 407 663 Kč
Net profit vs. purchase priceInvestment potential
Slibná investice s 83.3% zhodnocením za 10 let. Roční výnos z nájmu je 5.40%. Kombinace růstu hodnoty nemovitosti a příjmů z pronájmu nabízí solidní návratnost.
Calculation assumptions
- •Initial investment: 1 690 000 Kč
- •Mortgage: 100% of purchase price, 5% interest, 30-year term
- •Rent growth: 5% per year
- •Property price growth: 7% per year
- •Investment horizon: 10 years
Purchase price
1 690 000 Kč
1+1
Rooms
40 m²
Area
Financial overview
Monthly mortgage payment9 072 Kč
Rent7 605 Kč
Rental income7 605 Kč
Annual return5.40 %