Documente Academic
Documente Profesional
Documente Cultură
Raport Evaluare - Apartament 4 Camere Ghirladei
Raport Evaluare - Apartament 4 Camere Ghirladei
U.M.
mp
EUR
%
EUR
EUR
EUR
EUR
EUR
EUR
LEI/1 EUR
EUR
RON
Cantitate
40
8
Valoare
280.00
3,360.00
-268.80
3,091.20
-35.00
-20.00
-190.00
-200.00
2,646.20
5.98%
4.4503
0.00
44,233.26
196,851.27
Comparabile
Chirie lunara solicitata (EUR)
Venit brut potential (EUR/an)
Grad de ocupare
Pierderi din neocupare
Venit brut efectiv (EUR/an)
Rata medie a cheltuielilor aferente
Venit net din exploatare (EUR/an)
Valoare solicitata a proprietatii (EUR)
Suprafata utila mp
Pret/mp
Rata de capitalizare (%)
Rata de capitalizare medie (%)
A
B
C
300.00
280.00
270.00
3,300.00 3,080.00 2,970.00
92.00
92.00
92.00
-265.00
-247.40
-238.60
3,035.00 2,832.60 2,731.40
12.00%
12.00%
12.00%
2670.8 2492.69 2403.63
42,000.00 42,500.00 42,000.00
40.00
40.00
40.00
1,050.00 1,062.50 1,050.00
6.36%
5.87%
5.72%
5.98%
Nume proprietar:
Tip imobil
Adresa
Suprafata utila
Suprafata totala
Valoare de piata (EUR)
Curs de schimb valutar
Valoare de piata (RON)
Prezultat din abordarea prin venituri (EUR)
Rezultat din comparatia directa (EUR)
Data inspectiei
Data evaluarii
Criteriu
Pret
Subiect
Comparabila A
69,000.00
Comparabila B
75,000.00
Elemente de comparatie:
82
82
similar
0
0.00
69,000.00
81
similar
0
0.00
75,000.00
4
similar
0
0.00
69,000.00
4
similar
0
0.00
75,000.00
aprilie 2014
similar
0
0.00
69,000.00
aprilie 2014
similar
0
0.00
75,000.00
Gorjului
similar
0
0.00
69,000.00
Gorjului
similar
0
0.00
75,000.00
parter
parter
similar
0
0.00
69,000.00
etaj 2
inferior
1
690.00
75,690.00
1975
1980
superior
-2
-1,380.00
67,620.00
1980
superior
-2
-1,380.00
74,310.00
decomandat
semidecomandat
inferior
3
2,070.00
decomandat
similar
0
0.00
1. Suprafata (mp)
Corectie - Procentaj
Corectie - Valoare
Valoare corectata
2. Numar camere
Corectie - Procentaj
Corectie - Valoare
Valoare corectata
3. Perioada oferta
Corectie - Procentaj
Corectie - Valoare
Valoare corectata
4. Zona
Corectie - Procentaj
Corectie - Valoare
Valoare corectata
5. Etaj
Corectie - Procentaj
Corectie - Valoare
Valoare corectata
6. Vechime
Corectie - Procentaj
Corectie - Valoare
Valoare corectata
7. Tip apartament
Corectie - Procentaj
Corectie - Valoare
69,690.00
74,310.00
2
similar
0
0.00
69,690.00
2
similar
0
0.00
74,310.00
1
similar
0
0.00
69,690.00
1
similar
0
0.00
74,310.00
gresie, faianta,
parchet, usa
metalica, geam
termopan
gresie, faianta,
parchet, usa
metalica, geam
termopan
gresie, faianta,
parchet, usa
metalica, geam
termopan
similar
0
0.00
69,690.00
similar
0
0.00
74,310.00
nu
nu
similar
0
0.00
69,690.00
nu
similar
0
0.00
74,310.00
nu
nu
similar
0
0.00
69,690.00
da
superior
-1
-690.00
73,620.00
B+P
inferior
1
690.00
70,380.00
inferior
5
3,450.00
77,070.00
1,380.00
2.00%
3
2,070.00
2.76%
4
Valoare corectata
8. Grup sanitar
Corectie - Procentaj
Corectie - Valoare
Valoare corectata
9. Balcon
Corectie - Procentaj
Corectie - Valoare
Valoare corectata
10. Finisaje
Corectie - Procentaj
Corectie - Valoare
Valoare corectata
11. Cetrala termica
Corectie - Procentaj
Corectie - Valoare
Valoare corectata
12. Aer conditionat
Corectie - Procentaj
Corectie - Valoare
Valoare corectata
13. Dependinte (boxa
subsol + parcare)
Corectie - Procentaj
Corectie - Valoare
Valoare corectata
Total corectii
Ajustare bruta totala
Numar corectii
Comparabila C
70,000.00
82
similar
0
0.00
70,000.00
4
similar
0
0.00
70,000.00
aprilie 2014
similar
0
0.00
70,000.00
Valea Lunga
inferior
2
1,380.00
71,380.00
etaj 2
inferior
1
690.00
72,070.00
1978
similar
0
0.00
72,070.00
decomandat
similar
0
0.00
72,070.00
2
similar
0
0.00
72,070.00
1
similar
0
0.00
72,070.00
gresie, faianta,
parchet, usa
metalica, geam
termopan
similar
0
0.00
72,070.00
da
superior
-2
-1,380.00
70,690.00
nu
similar
0
0.00
70,690.00
B+P
similar
0
0.00
70,690.00
690.00
0.99%
4
Comparabila C
70,690.00
314,591.71