Oldřich Turner
1 / 2
SOLD
#6148
About the property
Listing details
An apartment unit on the 4th floor of an insulated and fully revitalised panel building with a new lift. The apartment has undergone a thorough renovation and is ready for immediate move-in.
Features
Equipment and features
Complete renovation
New kitchen unit
Shower corner
Plastic windows
Lift
Cellar unit
Parking nearby
Investment model
10-year projection
Gross yield p.a.
5.40 %
Annual returnExit value
3 383 500 Kč
Estimated market priceCumulative cash flow
1 168 235 Kč
Rent income over 10 yearsTotal appreciation
+ 1 432 651 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: 1 720 000 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
1 720 000 Kč
2+1
Rooms
55 m²
Area
Financial overview
Monthly mortgage payment9 233 Kč
Rent7 740 Kč
Rental income7 740 Kč
Annual return5.40 %