Edificio residencial · zona prime
Visual reference of the asset type · not a substitute for a site visit or due diligence

Typology references. Select a thumbnail to change the main image.

Investment opportunity

Residencial · Madrid

Edificio residencial · zona prime

Structure and assumptions reviewed by IBVAS for institutional-style tickets and club-aligned profiles. Full documentation on request.

Key model assumptions

Estimated IRR 11.20%
Est. distribution yield 7.50%
Minimum ticket 150,000 €
Indicative total investment 4,200,000 €
Months (horizon) 36 months

Estimated figures from the published model; not an investment offer or performance guarantee.

Open Request access ← All opportunities
Link to share
https://ibvas.com/en/oportunidades/edificio-residencial-zona-prime ibvas.com en oportunidades edificio-residencial-zona-prime

Asset, structure & supplementary ratios

Asset and capital-structure metrics that complement the published model (indicative, not exhaustive).

Gross yield (est.) 8.40%
Cash-on-cash (est.) 5.60%
LTV 58.00%
Occupancy 94.00%
Cap rate (est.) 5.20%
Equity multiple (est.) 1.95×
Gross building area 4,200 m²
Units / bays 24

Investment thesis & context

Activo en proceso de mejora energética y reposicionamiento de rentas. Acceso off-market. Supuestos de renta revisados con comparables de zona y sensibilidad a vacancia.

Analytics & capital structure

Reference views of cash flow, IRR path and capital stack. Charts may be edited in admin or generated illustratively from published assumptions.

Annualised cash flow (reference)

Values in % under model assumptions

IRR path (reference)

Cumulative IRR %

  • 0% Cierre
  • 6.8% 18m
  • 11.2% 36m

Capital structure

Percentage split

Figures are indicative and model-based. They are not an offer or a performance guarantee. Investing involves risk of partial or total loss of capital. Consult IBVAS and applicable regulatory documentation.