Reference: TR2872PL

25 Rue Rossini, 94400 Vitry-sur-Seine

Colocation
LMNP

Listing price

€700,000

Initial investment

:
€199,500
No obligation |
My offer
Down payment
%
or
Rent
Gross yield
6.4%
Net yield
5.2%
Annualized return (5 yrs.)
13.8%

Cash Flow
-€179 /mth
View charges
Total Return
€1,000,479

Property details

Property Characteristics

Vérifié par Trackstone
Property type Maison
Year built 1966
Surface 170.00 m²
Land Surface 163.00 m²
Number of floors 3
Rooms 8
Bedrooms 6
Bathrooms 3
Restrooms 3
Basement/Crawl No
Parking No
Terrace Yes - 20.00 m²
Balcony No
Heating Gas
Hot water Gas
Windows Double glazing
Floors Flooring, Tiles
Exposure North East,South West
HOA No
City tax €2,315/yr
Yearly expanses €4,260/yr
Pour s'assurer que votre investissement se déroule sans surprises, Trackstone contrôle minutieusement les informations clés.

Notes:

  • Refaite à neuf
  • 1 salle de bain + 2 salle d'eau avec toilette
  • 1 wc séparé
  • Jacuzzi dans un patio

- Toit terrasse aménagé, non exploité pour des raison de sécurité (imperméabilisé en 2017)

  • PLU : Surrélévation possible

Charge d'exploitation : Électricité, Gaz, Internet (abonnement Netflix/Prime Video) 60€, ménage (2h, 1 fois par semaine) 200€, Eau (100€) + consomables 

Ancien garage transformé en salle de gym

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 No repairs needed
Kitchen No repairs needed
Bathrooms No repairs needed
Restrooms No repairs needed
Living room No repairs needed
Plumbing No repairs needed
Exterior No repairs needed
Garage No repairs needed
Attic No repairs needed
Basement/Crawl No repairs needed
Landscaping No repairs needed
Structural No repairs needed
Roof No repairs needed

Diagnostics

Vérifié par Trackstone
Electrical No repairs needed
Gas No repairs needed
Termites No repairs needed
Asbestos No repairs needed
Dry Rot No repairs needed
State of Risks & Pollution (ERP) No repairs needed

Energy Performance

D
147kWh/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 25 Rue Rossini, 94400 Vitry-sur-Seine dans le Val-de-Marne

Rental State

Lease and Tenants

Vérifié par Trackstone

Rental Management

Undefined

Lease types

individuals

Total Estimated Rent

€3,990/mth

Total Current Rent

€3,990/mth

Lease Details

TenantProfileGuarantorLease Start DateLease Renew DateLease typeRent (ce)Charges prov.Rent (ci)Payment Status
Tenant 1StudentVisale02/12/202301/12/2026Furnished leaseN/CN/C€570Up to Date
Tenant 2Permanent Contract EmployeeIndividual31/12/202330/12/2026Furnished leaseN/CN/C€570Up to Date
Tenant 3StudentVisale31/03/202430/03/2026Furnished leaseN/CN/C€750Up to Date
Tenant 4Permanent Contract EmployeeVisale02/12/202301/12/2026Furnished leaseN/CN/C€700Up to Date
Tenant 5Permanent Contract EmployeeVisale08/12/202307/12/2026Furnished leaseN/CN/C€700Up to Date
Tenant 6Permanent Contract EmployeeIndividual21/12/202320/12/2026Furnished leaseN/CN/C€700Up to Date

Tenant 1

Student01/12/2026

€570

Tenant 2

Permanent Contract Employee30/12/2026

€570

Tenant 3

Student30/03/2026

€750

Tenant 4

Permanent Contract Employee01/12/2026

€700

Tenant 5

Permanent Contract Employee07/12/2026

€700

Tenant 6

Permanent Contract Employee20/12/2026

€700

Financial Analysis

Initial investment

€199,500

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