Oldřich Turner
1 / 9
SOLD
#9204
About the property
Listing details
A cosy studio in a modern complex in Severní Terasa, Ústí nad Labem. The apartment underwent a complete renovation in 2024 and is ready for immediate occupancy. It is located on the 5th floor with lift access, ensuring comfort and convenience.
Features
Equipment and features
Complete renovation 2024
Lift
Cellar
Modern complex
5th floor
Investment model
10-year projection
Gross yield p.a.
4.87 %
Annual returnExit value
3 344 157 Kč
Estimated market priceCumulative cash flow
1 041 450 Kč
Rent income over 10 yearsTotal appreciation
+ 1 302 792 Kč
Net profit vs. purchase priceInvestment potential
Slibná investice s 76.6% zhodnocením za 10 let. Roční výnos z nájmu je 4.87%. Kombinace růstu hodnoty nemovitosti a příjmů z pronájmu nabízí solidní návratnost.
Calculation assumptions
- •Initial investment: 1 700 000 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
1 700 000 Kč
1+kk
Rooms
21,2 m²
Area
Financial overview
Monthly mortgage payment9 126 Kč
Rent6 900 Kč
Rental income6 900 Kč
Annual return4.87 %