La Moraleja Villa (Premium BOE Auction)
La Moraleja, Madrid
Initializing 3D Map
Investment Underwriting
Gross Yield
6.7%
€190.000/yr
Net Cap Rate
5%
NOI €142.500
Price / m²
€3000
950 m² total
5-Year IRR
6.6%
1.4x equity
Scenario Builder
Drag to adjust
5Y Total Return
€1.166.431
Cash-on-Cash
4.6%
Monthly Rent
€15.833
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 3% | €4.750.000 | +66.7% |
| 3.5% | €4.071.429 | +42.9% |
| 4% | €3.562.500 | +25% |
| 4.5% | €3.166.667 | +11.1% |
| 5% | €2.850.000 | 0% |
| 5.5% | €2.590.909 | -9.1% |
| 6% | €2.375.000 | -16.7% |
| 6.5% | €2.192.308 | -23.1% |
| 7% | €2.035.714 | -28.6% |
Comparable Assets
Acquisition Cost Summary
Projections are estimates based on market benchmarks and do not constitute financial advice. Actual returns may vary. Rental yields based on regional averages (Savills, JLL EMEA 2025). Consult a qualified advisor before making investment decisions.
Beschreibung
Judicial seizure on the main artery of La Moraleja. Corporate bankruptcy proceedings. Bank appraisal value (2025): €5.2M. Opportunity for award with strong institutional discount.
Features
Diese Immobilie reservieren
Sichere Anzahlung • Sofortige Bestätigung
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Ähnliche Immobilien
Villas for Sale in Dubai Urgently (Distress Sale)
Jouri Hills, Jumeirah Golf Estates, Dubai
Urgent Properties for Sale in Dubai (Distress Sale)
Jouri Hills, Jumeirah Golf Estates, Dubai
4 Bedroom Villas for Sale in Dubai Urgently (Distress Sale)
Dubai / Riyadh Area