Apartment in Valencia – Turia Gardens
Valencia, Ciudad de las Artes
View Fullscreen
Initializing 3D Map
Costa Luxe · Satellite 3D · Beta
Investment Underwriting
Institutional Grade
Live
Gross Yield
1.8%
€15.600/yr
Net Cap Rate
1.4%
NOI €12.480
Price / m²
€7417
120 m² total
5-Year IRR
3.9%
1.2x equity
Scenario Builder
Drag to adjust
Annual Appreciation3%
0%4%8%
Leverage (LTV)0% (Cash)
Cash35%70%
5Y Total Return
€204.154
Cash-on-Cash
1.3%
Monthly Rent
€1300
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 1% | €1.248.000 | +40.2% |
| 1% | €1.248.000 | +40.2% |
| 1% | €1.248.000 | +40.2% |
| 1% | €1.248.000 | +40.2% |
| 1.4% | €891.429 | +0.2% |
| 1.9% | €656.842 | -26.2% |
| 2.4% | €520.000 | -41.6% |
| 2.9% | €430.345 | -51.6% |
| 3.4% | €367.059 | -58.8% |
Comparable Assets
Acquisition Cost Summary
Property Price€890.000
Transfer Tax (ITP ~8%)€71.200
Notary + Registry (~1.5%)€13.350
Annual Operating Expenses€3120/yr
Total Cash Required€974.550
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.
2
bedrooms
2
bathrooms
120
m²
Features
Garden views
Designer kitchen
Parking included
Community pool
Dit vastgoed reserveren
Veilige aanbetaling • Directe bevestiging
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
12+
Years Experience
150+
Properties Sold
Languages Spoken:
🇪🇸ES🇬🇧EN🇫🇷FR
Vergelijkbare woningen
