info@futu-re.com

write to us

Menu
info@futu-re.com

write to us

Shop with "Tedi"

  • Shopping center
  • Ajdovščina, Goriška, Slovenia

Net size

742m2

Build

2022

Property details

A store with a tenant - the German retailer TEDI - is offered for sale in Ajdovcina.

The contract with the tenant is concluded for 10 years, the first 8 years without possibility of breaking the contract  - then a waiver after 10 years and after 15 years.

The cost per square meter - 12 euros + management residual 0.8 euros per m2 net management residual.

The center is located next to a shopping center LIDL, which provides it a large influx of customers. The shopping area has a common free outdoor parking space.

In the immediate vicinity there is a lively traffic flow which provides a constant flow of customers.

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
742m2
Credit estimate
High
Rental contract
10 years
Possibility of refusal
Первые 8 лет без возможности расторжения
Floor plans

Download

0.06mb
Investment prediction

- The property has an anchor tenant

- A new lease agreement was signed for 10 years in 2021 with further prolongation

- The building has its own open parking lot

- Located in a single shopping area with another large chain store, which creates a large flow of customers.

Financing calculation
Cost of the object
1.800.000€
Rental flow / year
106.848€
Rental flow / month
8.904€
ROI without financing
5,94%
Payback period / years
16,85
Effective ROI with financing
9,87%

Credit options

Financing
50%
Loan amount
900.000€
Own founds
900.000€
Interest rate
2%
Period of financing / years
10
Period of financing / months
120
Monthly loan body
7.500
Annual loan body
90.000

When using bank financing, the payback will be 5,94% per annum on invested own funds in the amount of 900.000€ and 3,94% on bank funds in the amount of 900.000€.

Total payback when using bank financing will be 9,87%.

For the crediting period 16,85 years taking into account the repayment of the loan body and %, the profit will be 74.734,70€ through the period of 16,85 years the property will remain in full ownership of the investor with price of 1.800.000€.

Total upon investment of own funds in the amount of 900.000€ we get profit over the loan term in the amount of 974.734,70€ (rental income after all payments on loan obligations) 74.734,70€ plus the value of the property, minus investment amount 900.000€.

+ 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: 781,21€
8.281,21€
Account balance after payment
622,79€
Total annual payment
The % of the sum is: 9.374,53€
99.374,53€
Annual account balance after payment
7.473,47€
Total body% of the loan for the entire loan term
8.281,21€
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)
 
4.216,32€
Total income without TAX
 
102.631,68€
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.