Moraira Villa (Bank Repossession)
Moraira, Alicante
Initializing 3D Map
Investment Underwriting
Gross Yield
6.1%
€36.400/yr
Net Cap Rate
4.6%
NOI €27.300
Price / m²
€2125
280 m² total
5-Year IRR
6.3%
1.4x equity
Scenario Builder
Drag to adjust
5Y Total Return
€231.268
Cash-on-Cash
4.2%
Monthly Rent
€3033
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 2.6% | €1.050.000 | +76.5% |
| 3.1% | €880.645 | +48% |
| 3.6% | €758.333 | +27.5% |
| 4.1% | €665.854 | +11.9% |
| 4.6% | €593.478 | -0.3% |
| 5.1% | €535.294 | -10% |
| 5.6% | €487.500 | -18.1% |
| 6.1% | €447.541 | -24.8% |
| 6.6% | €413.636 | -30.5% |
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
Bank flash sale. Awarded by mortgage foreclosure. Needs cosmetic renovation. Market value €920K.
Features
Diese Immobilie reservieren
Sichere Anzahlung • Sofortige Bestätigung
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Ähnliche Immobilien
5BR Villa Jouri Hills (Immediate Handover)
Jouri Hills, Jumeirah Golf Estates, Dubai
Jouri Hills Villa — Urgent Assignment
Jouri Hills, Jumeirah Golf Estates, Dubai