86 Avenue de la République 93300 Aubervilliers

Reference : TR815689
Réduction d’impôt (Loc2)

Listing price

180 000 €

Initial investment

:
51 300 €
No obligation |
My offer
Down payment
%
or
Rent
Gross yield
5,3 %
Net yield
5,4 %
Annualized return (5 yrs.)
14,7 %

Cash Flow
-12 €/mth
View charges
Total Return
266 126 €

Property details

Property Characteristics

Vérifié par Trackstone
Property type Appartement
Year built 1882
Floor surface 51,66 m²
Carrez Surface 51,46 m²
Floors 1 out of 4 floors
Rooms 3
Bedrooms 2
Bathrooms 1
Restrooms 1
Basement/Crawl Yes
Parking No
Terrace No
Balcony No
Heating Gas - individual
Hot water Gas - individual
Windows Double glazing
Floor Flooring
Exposure East
HOA Yes
HOA Shares 139 / 1000 (13,9 %)
City tax 1 248 €/yr
Pour s'assurer que votre investissement se déroule sans surprises, Trackstone contrôle minutieusement les informations clés.

HOA Analysis

Vérifié par Trackstone
Total lots count 7
Primary lots 7
Secondary lots 0
Ongoing Procedures None
Elevator No
Janitor No
HOA Fees 133 €/mth

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 Normal wear and tear
Kitchen Normal wear and tear
Bathrooms Normal wear and tear
Restrooms Normal wear and tear
Living room Normal wear and tear
Plumbing No repairs needed
Exterior No repairs needed
Garage N/A
Attic N/A
Basement/Crawl No repairs needed
Landscaping N/A
Structural No repairs needed
Roof No repairs needed

Diagnostics

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

Energy performance (DPE)

E
291kWh/m2.yr

Pollution index (GES)

E
63kg CO₂/m².yr

Properties with an energy rating of E can no longer be rented starting in 2034 in the event of a change of tenant.

Rest assured: by carrying out work, you will be able to improve this note and also enhance the property during resale and increase the price of the rent.

Learn more
Pour s’assurer de la fiabilité des informations, Trackstone analyse chaque détail du bien avant de le diffuser.

property.location.title

86 Avenue de la République, 93300 Aubervilliers

Google
Map data ©2025 Google
Map data ©2025 Google

Rental State

Lease and Tenants

Vérifié par Trackstone

Rental Management

Managed by owner

Tenants count

1/1

Lease type

individual

Total Estimated Rent

850 €/mth

Total Current Rent

850 €/mth

Lease Details

TenantProfileGuarantorLease Start DateLease Renew DateLease typeRent (ce)Charges prov.Rent (ci)Payment Status
Tenant 1Permanent Contract EmployeeIndividual06/06/200505/06/2026Empty lease800 €50 €850 €Up to Date

Tenant 1

Permanent Contract Employee05/06/2026

850 €

Financial Analysis

Initial investment

51 300 €

Settings

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

Est. Investment Value over time

Appreciation 2,0 %
1 an5 ans10 ans15 ans20 ans25 ans30 ans-50 k€0€50 k€100 k€150 k€200 k€250 k€300 k€350 k€400 k€450 k€500 k€550 k€600 k€Cumul. Net Cash FlowCum. AppreciationCum. EquityEst. Investment Value

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.