5 Square Élie Reclus 91000 Évry-Courcouronnes

Reference : TR51193P
Colocation
LMNP

Listing price

350 000 €

Initial investment

:
99 750 €
No obligation |
My offer
Down payment
%
or
Rent
Gross yield
9,9 %
Net yield
6,4 %
Annualized return (5 yrs.)
18,7 %

Cash Flow
292 €/mth
View charges
Total Return
600 977 €

Property details

Property Characteristics

Vérifié par Trackstone
Property type Appartement
Year built 1979
Floor surface 138,25 m²
Carrez Surface 110,61 m²
Floors 2 out of 3 floors
Rooms 10
Bedrooms 6
Bathrooms 4
Restrooms 4
Basement/Crawl No
Parking Yes
Terrace Yes - 12,00 m²
Balcony No
Heating Gas - communal
Hot water Electrical - individual
Windows Double glazing
Floors Flooring, Tiles
Exposure -
HOA Yes
HOA Shares 237 / 10000 (2,4 %)
City tax 2 413 €/yr
Yearly expanses 5 184 €/yr
Pour s'assurer que votre investissement se déroule sans surprises, Trackstone contrôle minutieusement les informations clés.

Notes:

  • Triplex loué en colocation
  • Pas de gros travaux à prévoir dans la copropriété

HOA Analysis

Vérifié par Trackstone
Total lots count 97
Primary lots 97
Secondary lots 0
Ongoing Procedures None
Elevator No
Janitor No
HOA Fees 200 €/mth

Notes:

Charges d'exploitation : 

  • Ménage : 92€/mois (2 fois par mois)
  • Internet+Netflix : 50€/mois
  • Eau : 70€/mois
  • Electricité : 220€/mois

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 N/A
Basement/Crawl N/A
Landscaping N/A
Structural No repairs needed
Roof No repairs needed

Diagnostics

Vérifié par Trackstone
Electrical Compliant
Gas N/A
Lead N/A
Termites Compliant
Asbestos Some anomalies
Dry Rot N/A
State of Risks & Pollution (ERP) Compliant

Energy performance (DPE)

E
271kWh/m2.yr

Pollution index (GES)

C
18kg 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.

Date of completion: 01/11/2024

Notes:

N°ADEME : 2491E3864719R

property.location.title

5 Square Élie Reclus, 91000 Évry-Courcouronnes

Google
Map data ©2025 Google
Map data ©2025 Google

Rental State

Lease and Tenants

Vérifié par Trackstone

Rental Management

Undefined

Tenants count

6/6

Lease types

individuals

Total Estimated Rent

3 085 €/mth

Total Current Rent

3 085 €/mth

Lease Details

TenantProfileGuarantorLease Start DateLease Renew DateLease typeRent (ce)Charges prov.Rent (ci)Payment Status
Tenant 1UndisclosedUndisclosed29/02/202427/02/2026Furnished leaseN/CN/C514 €Up to Date
Tenant 2UndisclosedUndisclosed29/02/202427/02/2026Furnished leaseN/CN/C514 €Up to Date
Tenant 3UndisclosedUndisclosed29/02/202427/02/2026Furnished leaseN/CN/C514 €Up to Date
Tenant 4UndisclosedUndisclosed29/02/202427/02/2026Furnished leaseN/CN/C514 €Up to Date
Tenant 5UndisclosedUndisclosed29/02/202427/02/2026Furnished leaseN/CN/C514 €Up to Date
Tenant 6UndisclosedUndisclosed29/02/202427/02/2026Furnished leaseN/CN/C514 €Up to Date

Tenant 1

Undisclosed27/02/2026

514 €

Tenant 2

Undisclosed27/02/2026

514 €

Tenant 3

Undisclosed27/02/2026

514 €

Tenant 4

Undisclosed27/02/2026

514 €

Tenant 5

Undisclosed27/02/2026

514 €

Tenant 6

Undisclosed27/02/2026

514 €

Financial Analysis

Initial investment

99 750 €

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€1,1 M€1,2 M€1,3 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.