info@futu-re.com

write to us

Menu
info@futu-re.com

write to us

Pepco shop in Logatec

  • Shopping center
  • Logatec, Osrednjeslovenska, Slovenia

Net size

560m2

Build

2021

Tenants

1

Property details

In the city of Logatec, 25 km southwest of Ljubljana, offered for sale a premise in a shopping center with a tenant non-food retailer - PEPCO

Store PEPCO second largest tenant in the center by combining the areas of smaller tenants, made a fresh renovation and adaptation to the tenant.

The main anchor tenant for this shopping center is grocery retailer TUS, which gravitates the main visitor traffic.

The shopping center is located in the city center in a small shopping area, has its own open parking lot, around the shopping center there are local cafes, small stores of consumer services.

Tenants

Pepco

Pepco - это сеть магазинов текстиля и товаров для дома. С 2004 года компания вошла в состав холдинга Pepkor, включеного в Steinhoff International Holdings Limited, группу, владеющую 42 розничными брендами в 44 странах Европы, Африки и Австралии. На 2017 год — 1243 магазина. 

Tenant area
560m2
Credit estimate
High
Rental contract
5 years
Possibility of refusal
Without the possibility of refusal
Floor plans

Download

0.2mb
Investment prediction

- The facility has an anchor tenant a large grocery retailer
- A fresh lease has been concluded
- The building has its own outdoor parking
- The shopping center is located in the city center
- The shopping center gravitates around itself small tenants in the field of consumer services and forms a small trading zone

Financing calculation
Cost of the object
1.380.000€
Rental flow / year
80.640€
Rental flow / month
6.720€
ROI without financing
5,84%
Payback period / years
17,11
Effective ROI with financing
8,69%

Credit options

Financing
50%
Loan amount
690.000€
Own founds
690.000€
Interest rate
3%
Period of financing / years
12
Period of financing / months
144
Monthly loan body
4.791,67
Annual loan body
57.500

When using bank financing, the payback will be 5,84% per annum on invested own funds in the amount of 690.000€ and 2,84% on bank funds in the amount of 690.000€.

Total payback when using bank financing will be 8,69%.

For the crediting period 17,11 years taking into account the repayment of the loan body and %, the profit will be 145.191,15€ through the period of 17,11 years the property will remain in full ownership of the investor with price of 1.380.000€.

Total upon investment of own funds in the amount of 690.000€ we get profit over the loan term in the amount of 835.191,15€ (rental income after all payments on loan obligations) 145.191,15€ plus the value of the property, minus investment amount 690.000€.

+ Read explanation - Hide explanation

CALCULATION OF PAYMENTS ON THE LOAN at an annuity (the percentage is included in the monthly payment)

Monthly payment
The % of the sum is: 920,06€
5.711,73€
Account balance after payment
1.008,27€
Total annual payment
The % of the sum is: 11.040,74€
68.540,74€
Annual account balance after payment
12.099,26€
Total body% of the loan for the entire loan term
5.711,73€
One-time Expenses

By one-time expenses we mean single, occurring once expenses that you might require during at least the first year. This may be the cost of registration of your company (d.o.o.), agency fees, etc.

Agency fee
The price includes the full management of the transaction, the organization of inspections, bargaining, negotiation of contracts. Payment is taken after having the documents filed for the registration of property rights and the receipt and transfer.
3% + VAT
Property tax
Payment is taken in the case of buying commercial real estate with a tenant or residential real estate in the secondary market.
2% + VAT
State fee for writing property rights
Payment is taken depending on the price of real estate, usually does not exceed 1000 EUR.
Translation of documents
Basic translation/specialized/judicial
15€ / 30€ / 50€
Interpretive services
75€ / hour
Opening a company, getting a TIN
1.500€
Regular Expenses

By regular expenses we mean expenses that are periodically repeated from month to month, in general, these are expenses for taxes, accounting services and bank account maintenance.

 
per Month
per Year
Accounting services
100€
1.200€
Bank account
20€
240€
 
120€
1.440€
TAX 4%
Simplified tax system - 4% of the company's turnover (the entire balance of the company account is net profit)
 
3.168€
Total income without TAX
 
77.472€
Location

This website contains information about Future Real Estate, activities of the company, projects implemented with its partners and other information.

Please note that this website is for information purposes only, all the information is of an informative nature and in no way represents a public offer.

The Company reserves the right to change, delete, amend, supplement or otherwise update the information on all sections of this website at any time without special notice.

The information on this website may contain inaccuracies, spelling and other types of mistakes, and is not complete, definitive or comprehensive. Please bear this in mind when using the information on this website. This website and all information and materials contained herein are provided to you on an "as is" basis, without restriction, without censorship, and without warranty of any kind. It is your responsibility and responsibility to evaluate the quality, topicality, completeness and applicability of the information on this website.

Notice of the use of Web Cookies

We use web cookies to provide better functionality, user experience, security, smooth operation and user counting on the site.

Mandatory cookies are necessary for optimal functioning of the website, and other cookies are used to customize content and ads, and to analyse the website’s visits.

For more information, please read the explanation of online cookies, where you can always reject individual online cookies.