Nr. |
Ort |
Kaufpreis |
NKM/p.a
. |
Einheiten |
Mietfläche |
KP/m² |
Ertrag IST |
Ertrag SOLL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
No. |
location |
price |
rent
income p.a. |
income
budget |
units |
SQM |
price/SQM |
yield |
yield
budget |
|
|
|
|
|
|
09111
Chemnitz |
300.000,00 |
26.970,00 |
33.601,92 |
9 |
690,04 |
434,76 |
8,99% |
11,20% |
|
|
09112
Chemnitz Kassberg |
300.000,00 |
24.789,00 |
24.789,00 |
9 |
368,30 |
814,55 |
8,26% |
8,26% |
|
|
09112
Chemnitz Kassberg |
560.000,00 |
46.740,00 |
46.740,00 |
12 |
966,00 |
579,71 |
8,35% |
8,35% |
|
|
|
|
09112
Chemnitz Kassberg |
1.610.933,00 |
137.470,56 |
137.470,56 |
32 |
2.388,85 |
674,36 |
8,53% |
8,53% |
|
|
|
|
09112
Chemnitz Kassberg |
950.000,00 |
84.136,08 |
84.136,08 |
29 |
1.773,25 |
535,74 |
8,86% |
8,86% |
|
|
|
09112
Chemnitz-Kassberg |
375.000,00 |
35.000,00 |
35.000,00 |
10 |
706,32 |
530,92 |
9,33% |
9,33% |
|
|
|
|
09112
Chemnitz-Kassberg |
1.250.000,00 |
105.955,32 |
105.955,32 |
10 |
1.092,28 |
1.144,40 |
8,48% |
8,48% |
|
|
|
|
09112
Chemnitz-Kassberg |
415.000,00 |
33.891,72 |
41.065,36 |
10 |
746,00 |
556,30 |
8,17% |
9,90% |
|
|
|
|
09113 Chemnitz |
430.000,00 |
29.764,56 |
36.520,56 |
11 |
796,56 |
539,82 |
6,92% |
8,49% |
|
|
|
|
09113 Chemnitz |
383.000,00 |
31.684,92 |
31.684,92 |
9 |
570,90 |
670,87 |
8,27% |
8,27% |
|
|
|
|
09113
Chemnitz |
270.000,00 |
25.980,96 |
25.980,96 |
11 |
498,67 |
541,44 |
9,62% |
9,62% |
|
|
|
|
09116
Chemnitz |
2.500.000,00 |
226.426,40 |
240.000,00 |
59 |
3.951,78 |
632,63 |
9,06% |
9,60% |
|
|
|
|
09116
Chemnitz |
300.000,00 |
26.712,00 |
34.146,00 |
8 |
715,00 |
419,58 |
8,90% |
11,38% |
|
|
09123 Chemnitz |
12.000.000,00 |
1.100.000,00 |
1.100.000,00 |
414 |
21.162,00 |
567,05 |
9,17% |
9,17% |
|
|
|
|
09123 Chemnitz |
920.895,00 |
77.148,96 |
77.148,96 |
19 |
1.274,95 |
722,30 |
8,38% |
8,38% |
|
|
|
|
09125
Chemnitz |
250.000,00 |
21.480,00 |
21.480,00 |
6 |
344,00 |
726,74 |
8,59% |
8,59% |
|
|
|
|
09126
Chemnitz |
335.000,00 |
31.846,20 |
31.846,20 |
9 |
736,94 |
454,58 |
9,51% |
9,51% |
|
|
|
|
09126 Chemnitz |
1.040.000,00 |
90.021,12 |
90.021,12 |
18 |
1.452,79 |
715,86 |
8,66% |
8,66% |
|
|
|
|
09126 Chemnitz |
368.400,00 |
30.703,20 |
30.703,20 |
12 |
525,55 |
700,98 |
8,33% |
8,33% |
|
|
|
|
09126
Chemnitz |
1.600.000,00 |
145.723,56 |
145.723,56 |
32 |
2.988,93 |
535,31 |
9,11% |
9,11% |
|
|
|
|
09130
Chemnitz-Sonnenberg |
325.000,00 |
30.274,92 |
34.744,80 |
15 |
708,37 |
458,80 |
9,32% |
10,69% |
|
|
09130
Chemnitz-Sonnenberg |
680.000,00 |
63.262,20 |
63.262,20 |
20 |
1.327,95 |
512,07 |
9,30% |
9,30% |
|
|
|
|
09130
Chemnitz-Sonnenberg |
340.000,00 |
36.153,72 |
36.153,72 |
8 |
707,00 |
480,91 |
10,63% |
10,63% |
|
|
|
|
09130
Chemnitz-Sonnenberg |
445.000,00 |
42.214,03 |
42.214,03 |
16 |
837,58 |
531,29 |
9,49% |
9,49% |
|
|
|
|
09130 Chemnitz-Sonnenberg, |
412.000,00 |
34.965,90 |
34.965,90 |
16 |
629,02 |
654,99 |
8,49% |
8,49% |
|
|
|
|
09130 Chemnitz-Sonnenberg, |
220.000,00 |
18.650,79 |
18.650,79 |
5 |
363,25 |
605,64 |
8,48% |
8,48% |
|
|
|
|
09131
Chemnitz |
440.000,00 |
48.000,00 |
48.000,00 |
11 |
744,00 |
591,40 |
10,91% |
10,91% |
|
|
|
|
09131
Chemnitz |
360.000,00 |
32.790,00 |
32.790,00 |
10 |
786,00 |
458,02 |
9,11% |
9,11% |
|
|
|
|
09131
Chemnitz |
2.471.000,00 |
223.239,96 |
230.036,40 |
70 |
4.070,00 |
607,13 |
9,03% |
9,31% |
|
|
|
|
09131
Chemnitz Portfolio |
260.000,00 |
23.487,48 |
23.487,48 |
6 |
422,31 |
615,66 |
9,03% |
9,03% |
|
|
09131
Chemnitz-Hilbersdorf |
485.000,00 |
44.315,16 |
44.315,16 |
11 |
717,28 |
676,17 |
9,14% |
9,14% |
|
|
|
|
09131
Chemnitz-Hilbersdorf |
470.000,00 |
42.796,68 |
42.796,68 |
8 |
717,80 |
654,78 |
9,11% |
9,11% |
|
|
|
|
09131
Chemnitz-Hilbersdorf |
300.000,00 |
28.323,60 |
28.323,60 |
10 |
585,50 |
512,38 |
9,44% |
9,44% |
|
|
|
|
09212
Limbach Oberfrohnau |
356.000,00 |
33.989,28 |
33.989,28 |
11 |
643,67 |
553,08 |
9,55% |
9,55% |
|
|
|
|
09212 Limbach Oberfrohnau, |
283.000,00 |
27.071,28 |
27.071,28 |
8 |
453,00 |
624,72 |
9,57% |
9,57% |
|
|
|
|
09224
Chemnitz |
255.000,00 |
24.197,28 |
24.197,28 |
7 |
463,40 |
550,28 |
9,49% |
9,49% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|