Reference: TRA1356B

48 Avenue Baudoin, 93350 Le Bourget

Colocation
LMNP

Listing price

€780,000

Initial investment

:
€222,300
No obligation |
My offer
Down payment
%
or
Rent
Gross yield
7.5%
Net yield
5.9%
Annualized return (5 yrs.)
16.9%

Cash Flow
€333 /mth
View charges
Total Return
€1,255,508

Property details

Property Characteristics

Vérifié par Trackstone
Property type Maison
Year built 1980
Surface 164.00 m²
Land Surface 235.00 m²
Number of floors 2
Rooms 11
Bedrooms 9
Bathrooms 4
Restrooms 3
Basement/Crawl Yes
Parking Yes
Terrace Yes - 50.00 m²
Balcony No
Heating Gas
Hot water Electrical
Windows Double glazing
Floors Flooring, Tiles
Exposure East,West
HOA No
City tax €3,390/yr
Yearly expanses €7,123/yr
Pour s'assurer que votre investissement se déroule sans surprises, Trackstone contrôle minutieusement les informations clés.

Notes:

Caractéristiques

  • 2 cuisines avec un étage indépendant
  • sous-sol de 66 m2 est carrelé et chauffé et peut être une salle de sport, de détente, bureaux car fenêtres en hauteur et accès jardin.
     
  • Double garage
     

Localisation

  • Accès rapide Paris et aéroport Roissy CDG en RER B.
  • Arrivée du métro ligne 17 en 2027 et ligne 16 en 2027

 

Charges d'exploitation (7 123€/an) :

  • Eau: 1455€
  • Electricité: 1224€
  • Chauffage: 2584€
  • Ménage: 1152€
  • Internet: 708€

Investissez sereinement avec Trackstone

Photos professionnelles

Des photos nettes et précises pour une vision fidèle du bien

Vérification complète

Chaque détail et document est inspecté pour éviter les surprises.

Vérification des locataires

Un bilan clair sur les loyers et la situation des locataires.

Inspection Highlights

Vérifié par Trackstone
Bedrooms -
Kitchen -
Bathrooms -
Restrooms -
Living room -
Plumbing -
Exterior -
Garage -
Attic -
Basement/Crawl -
Landscaping -
Structural -
Roof -

Diagnostics

Vérifié par Trackstone
Electrical -
Gas -
Lead -
Termites -
Asbestos -
Dry Rot -
State of Risks & Pollution (ERP) -

Energy Performance

C
123kWh/m2.yr
This property has a correct energy balance which allows tenants to limit their energy consumption.
To ensure the reliability of the information, Trackstone analyzes each detail of the property before publishing it.

Where is the property located ?

Le bien se situe 48 Avenue Baudoin, 93350 Le Bourget en Seine-Saint-Denis

Rental State

Lease and Tenants

Vérifié par Trackstone

Rental Management

Managed by owner

Lease types

individuals

Total Estimated Rent

€5,236/mth

Total Current Rent

€5,236/mth

Lease Details

TenantProfileGuarantorLease Start DateLease Renew DateLease typeRent (ce)Charges prov.Rent (ci)Payment Status
Tenant 1StudentIndividual31/07/202330/07/2026Furnished lease€490€88€578Up to Date
Tenant 2StudentVisale03/07/202502/07/2026Furnished lease€490€90€580Up to Date
Tenant 3Permanent Contract EmployeeVisale06/04/202505/04/2026Furnished lease€490€90€580Up to Date
Tenant 4Permanent Contract EmployeeVisale31/07/202530/07/2026Furnished lease€490€90€580Up to Date
Tenant 5Permanent Contract EmployeeVisale11/01/202210/01/2027Furnished lease€458€90€548Up to Date
Tenant 6Permanent Contract EmployeeVisale03/09/202402/09/2026Furnished lease€490€90€580Up to Date
Tenant 7Permanent Contract EmployeeVisale20/07/202519/07/2026Furnished lease€490€90€580Up to Date
Tenant 8Permanent Contract EmployeeVisale30/06/202329/06/2026Furnished lease€522€88€610Up to Date
Tenant 9Permanent Contract EmployeeVisale09/11/202508/11/2026Furnished lease€510€90€600Up to Date

Tenant 1

Student30/07/2026

€578

Tenant 2

Student02/07/2026

€580

Tenant 3

Permanent Contract Employee05/04/2026

€580

Tenant 4

Permanent Contract Employee30/07/2026

€580

Tenant 5

Permanent Contract Employee10/01/2027

€548

Tenant 6

Permanent Contract Employee02/09/2026

€580

Tenant 7

Permanent Contract Employee19/07/2026

€580

Tenant 8

Permanent Contract Employee29/06/2026

€610

Tenant 9

Permanent Contract Employee08/11/2026

€600

Financial Analysis

Initial investment

€222,300

Settings

Purchase price
Repairs & Furniture
Down payment
%
or
Loan duration
ans
Loan interest rate
%
Loan fees
%

Est. Investment Value over time

Appreciation 2.0%

Frequently asked questions

You have a different question and can't find the answer you're looking for? Reach out to our support team by contacting us

Trackstone is the first platform that allows you to invest without fees in properties sold with tenants. Trackstone is a licensed real estate agent, registered with the Paris Chamber of Commerce and Industry under CPI number CPI 7501 2021 000 000 514.

You may also be interested in these properties