198 Cours Emile Zola 69100 Villeurbanne

Reference : BR1CEZ6V188
Colocation
LMNP

Listing price

275 000 €

Initial investment

:
78 375 €
No obligation |
My offer
Down payment
%
or
Rent
Gross yield
7,8 %
Net yield
5,9 %
Annualized return (5 yrs.)
16,7 %

Cash Flow
107 €/mth
View charges
Total Return
439 979 €

Property details

Property Characteristics

Vérifié par Trackstone
Property type Appartement
Year built 2000
Floor surface 76,53 m²
Carrez Surface 76,33 m²
Floors 1 out of 8 floors
Rooms 4
Bedrooms 3
Bathrooms 1
Restrooms 1
Basement/Crawl No
Parking No
Terrace No
Balcony No
Heating Gas - individual
Hot water Gas - individual
Windows Double glazing
Floors Flooring, Tiles
Exposure North,North East
HOA Yes
HOA Shares 234 / 10124 (2,3 %)
City tax 814 €/yr
Yearly expanses 1 560 €/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 33
Primary lots 33
Secondary lots 0
Ongoing Procedures None
Elevator Yes
Janitor No
HOA Fees 75 €/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 Near Perfect
Kitchen Near Perfect
Bathrooms Near Perfect
Restrooms Near Perfect
Living room Near Perfect
Plumbing Near Perfect
Exterior No repairs needed
Garage N/A
Attic N/A
Basement/Crawl N/A
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 N/A
State of Risks & Pollution (ERP) Compliant

Energy performance (DPE)

C
144kWh/m2.yr

Pollution index (GES)

C
27kg CO₂/m².yr

property.details.diag.dpeDescriptions.C.content

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

Date of completion: 02/02/2022

property.location.title

198 Cours Emile Zola, 69100 Villeurbanne

Google
Map data ©2025 Google
Map data ©2025 Google

Rental State

Lease and Tenants

Vérifié par Trackstone

Rental Management

Managed by agency

Tenants count

3/3

Lease types

individuals

Total Estimated Rent

1 915 €/mth

Total Current Rent

1 915 €/mth

Lease Details

TenantProfileGuarantorLease Start DateLease Renew DateLease typeRent (ce)Charges prov.Rent (ci)Payment Status
Tenant 1StudentVisale14/09/202313/09/2025Furnished lease525 €100 €625 €Up to Date
Tenant 2StudentVisale14/09/202313/09/2025Furnished lease565 €100 €665 €Up to Date
Tenant 3StudentVisale14/09/202313/09/2025Furnished lease525 €100 €625 €Up to Date

Tenant 1

Student13/09/2025

625 €

Tenant 2

Student13/09/2025

665 €

Tenant 3

Student13/09/2025

625 €

Financial Analysis

Initial investment

78 375 €

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 ans0€100 k€200 k€300 k€400 k€500 k€600 k€700 k€800 k€900 k€1 M€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.