Nr.	Ort	Kaufpreis in €	NKM/p.a. in €		Einheiten	Mietfläche in m²	KP/m² in €	Ertrag IST	Ertrag SOLL
No.	location	price in €	rent income p.a. in €	income budget in €	units	SQM	price/SQM in €	yield	yield budget
	99084 Erfurt	675.000,00	51.590,00	51.590,00	19	667,00	1.011,99	7,64%	7,64%
	99085 Erfurt	576.315,00	36.911,44	52.631,52	14	889,06	648,23	6,40%	9,13%
	99085 Erfurt	790.000,00	42.300,00	62.499,96	17	1.013,00	779,86	5,35%	7,91%
	99085 Erfurt	625.000,00	42.120,00	42.120,00	9	690,00	905,80	6,74%	6,74%
	99085 Erfurt	304.911,00	26.124,96	26.124,96	9	352,00	866,22	8,57%	8,57%
	99086 Erfurt	795.000,00	56.000,00	59.055,15	19	951,00	835,96	7,04%	7,43%
	99086 Erfurt	1.450.000,00	119.232,00	137.232,00	10	1.579,00	918,30	8,22%	9,46%
	99086 Erfurt	400.000,00	34.066,80	34.066,80	8	502,85	795,47	8,52%	8,52%
	99089 Erfurt	600.000,00	46.145,00	46.145,00	10	666,00	900,90	7,69%	7,69%
	99092 Erfurt	565.000,00	53.372,64	53.372,64	5	623,31	906,45	9,45%	9,45%
	99094 Erfurt	485.000,00	34.712,04	34.712,04	2	405,40	1.196,35	7,16%	7,16%
	99096 Erfurt	675.000,00	50.407,00	50.407,00	10	867,00	778,55	7,47%	7,47%
	99096 Erfurt	600.625,00	44.052,72	50.832,00	9	796,81	753,79	7,33%	8,46%
	99099 Erfurt	1.700.000,00	153.138,00	159.102,40	40	3.656,00	464,99	9,01%	9,36%
	99099 Erfurt	5.500.000,00	552.948,00	552.948,00	252	6.928,93	793,77	10,05%	10,05%
	99099 Erfurt	2.000.000,00	184.204,80	185.518,32	76	3.673,00	544,51	9,21%	9,28%
		17.741.851,00	1.527.325,40	1.598.357,79	509,00	24.260,36	731,31	8,61%	9,01%