Appartement Front de Mer Torrevieja (Enchère BOE)
Torrevieja, Alicante
View Fullscreen
Initializing 3D Map
Costa Luxe · Satellite 3D · Beta
Investment Underwriting
Institutional Grade
Live
Gross Yield
9.1%
€13.200/yr
Net Cap Rate
7.3%
NOI €10.560
Price / m²
€1318
110 m² total
5-Year IRR
8.1%
1.5x equity
Scenario Builder
Drag to adjust
Annual Appreciation3%
0%4%8%
Leverage (LTV)0% (Cash)
Cash35%70%
5Y Total Return
€75.895
Cash-on-Cash
6.7%
Monthly Rent
€1100
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 5.3% | €199.245 | +37.4% |
| 5.8% | €182.069 | +25.6% |
| 6.3% | €167.619 | +15.6% |
| 6.8% | €155.294 | +7.1% |
| 7.3% | €144.658 | -0.2% |
| 7.8% | €135.385 | -6.6% |
| 8.3% | €127.229 | -12.3% |
| 8.8% | €120.000 | -17.2% |
| 9.3% | €113.548 | -21.7% |
Comparable Assets
Acquisition Cost Summary
Property Price€145.000
Transfer Tax (ITP ~8%)€11.600
Notary + Registry (~1.5%)€2175
Annual Operating Expenses€2640/yr
Total Cash Required€158.775
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.
3
bedrooms
2
bathrooms
110
m²
Description
Saisie hypothécaire via BOE. Immeuble Atalayas del Mar III. Vue panoramique mer.
Features
Front de Mer
Vue Panoramique
Enchère BOE
Réserver cette propriété
Dépôt sécurisé • Confirmation immédiate
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
12+
Years Experience
150+
Properties Sold
Languages Spoken:
🇪🇸ES🇬🇧EN🇫🇷FR
Propriétés similaires
