info@futu-re.com

write to us

Menu
info@futu-re.com

write to us

Shop with anchor tenant TEDi

  • Shopping center
  • Ajdovščina, Goriška, Slovenia
Sold

Net size

742m2

Build

2021

Tenants

1

Property details

In the city of Aidovshchina, a store with a tenant, the German retailer TEDI, is offered for sale. The center is located next to the LIDL shopping center, which provides it with a large influx of customers. The shopping area has a common free outdoor parking.

In the immediate vicinity are busy transport routes, ensuring a constant flow of customers.

  • Year of construction 2021.
  • One-story building with a supporting structure in the form of a metal frame, insulated sandwich panels, concrete foundation.
  • Open parking.
+ Read more - Read less
Tenants

TEDi

TEDi is a German non-food retailer, one of the leaders in its market segment with a distribution network of more than 1,400 stores throughout Europe. The network is represented not only in large cities, but also in small regional centers, as well as in rural areas.

Tenant area
700m2
Credit estimate
High
Rental contract
10 years
Possibility of refusal
без возможности отказа в течение 8 лет
Floor plans

Download

0.08mb
Investment prediction
  • The facility has an anchor tenant
  • A fresh lease in 2021 for 10 years have been concluded
  • The building has its own outdoor parking
  • It is located in a single trading zone with another large chain store, which creates a large flow of customers.
Financing calculation
Cost of the object
1.632.400€
Rental flow / year
97.944€
Rental flow / month
8.162€
ROI without financing
6%
Payback period / years
16,67
Effective ROI with financing
9,50%

Credit options

Financing
50%
Loan amount
816.200€
Own founds
816.200€
Interest rate
2,50%
Period of financing / years
10
Period of financing / months
120
Monthly loan body
6.801,67
Annual loan body
81.620

When using bank financing, the payback will be 6% per annum on invested own funds in the amount of 816.200€ and 3,50% on bank funds in the amount of 816.200€.

Total payback when using bank financing will be 9,50%.

For the crediting period 16,67 years taking into account the repayment of the loan body and %, the profit will be 56.122,87€ through the period of 16,67 years the property will remain in full ownership of the investor with price of 1.632.400€.

Total upon investment of own funds in the amount of 816.200€ we get profit over the loan term in the amount of 872.322,87€ (rental income after all payments on loan obligations) 56.122,87€ plus the value of the property, minus investment amount 816.200€.

+ 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: 892,64€
7.694,31€
Account balance after payment
467,69€
Total annual payment
The % of the sum is: 10.711,71€
92.331,71€
Annual account balance after payment
5.612,29€
Total body% of the loan for the entire loan term
7.694,31€
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)
 
3.860,16€
Total income without TAX
 
94.083,84€
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.