Joint Venture - Land development
Czech RepublicPraguePrague 20
Joint Venture
30,146 GFA
Residential + Retail development
3 Phase development
Property Description
Property Information
Land approx:
Floors:
Gross area:
Net units area:
Balconies & Gardens:
No units:
Average unit size:
Commercial spaces:
Commercial spaces area:
Parking spaces:
Property Highlights
Generate PDF
Request More Info
Timeline
Planning u0026 Building permits Start Construction Building Envelope Completion September 2022 Start Common Areas u0026 Units Fit-Outs Construction u0026 Fit- Out Completion Q4 2022 Final Completion u0026 Kolaudace Q1 2023 Building Open u0026 Leasing starts Q1 2023 Building Open u0026 Leasing starts Q1 2023 100 % Occupancy Q4 - 2023
Planning & Building permits:
Start Construction:
Building Envelope Completion:
Start Common Areas & Units Fit-Outs:
Construction & Fit-Out Completion:
Final Completion & Kolaudace:
Building Open & Leasing starts:
100% Occupancy:
Investment
Asking Price for share deal PURCHASE:
Annual Income PURCHASE:
Other Income PURCHASE:
Gross Income PURCHASE:
Total Anual Expenses (most expenses paid by tenants) PURCHASE:
*Transaction Fee:
3%
Revenue
Price / Rent Multiply 1st YR:
Price / Rent Multiply 3rd YR:
Price / Rent Multiply Average 10 YR:
Yield 1st YR:
Yield 3rd YR:
Yield Average 10 YR:
Cap Rate 1st YR:
Cap Rate 3rd YR:
Cap Rate Average 10 YR:
Return on Investment (60% LTV) 1st YR:
Return on Investment (60% LTV) 3rd YR:
Return on Investment (60% LTV) Average 10 YR:
Unit Value per m2 1st YR:
Unit Value per m2 3rd YR:
Unit Value per m2 Average 10 YR:
Capital Gains 1st YR:
Capital Gains 3rd YR:
Capital Gains Average 10 YR:
Rent and CG profit 1st YR:
Rent and CG profit 3rd YR:
Rent and CG profit Average 10 YR:
Asset value 1st YR:
Asset value 3rd YR:
Asset value Average 10 YR:
All above figures are estimated, it's the buyer's liability to conduct own evaluation.:
Rent Roll
Units AMOUNT:
Units SIZE:
Units PER m2/mo:
Units YR PROJECTED:
Units TOTALS:
Retail AMOUNT:
Retail PER m2/mo:
Retail YR PROJECTED:
Retail TOTALS:
Parking Indoor AMOUNT:
Parking Indoor SIZE:
Parking Indoor PER m2/mo:
Parking Outdoor YR PROJECTED:
Parking Indoor TOTALS:
Parking Outdoor AMOUNT:
Parking Outdoor SIZE:
Parking Outdoor PER m2/mo:
Parking Outdoor YR PROJECTED:
Parking Outdoor TOTALS:
Cellars AMOUNT:
Cellars SIZE:
Cellars PER m2/mo:
Cellars YR PROJECTED:
Cellars TOTALS:
Monthly Total AMOUNT:
Monthly Total SIZE:
Monthly Total PER m2/mo:
Monthly Total YR PROJECTED:
Monthly Total TOTALS:
Annual Total AMOUNT:
Annual total SIZE:
Annual Total PER m2/m0:
Annual Total YR PROJECTED:
Annual total TOTALS: