Analyse qualitative IA
Trois couches: rendements calculés depuis vos saisies, contexte de marché DVF sourcé quand disponible, analyse qualitative IA.
Asking EUR 380,000 (about EUR 5,846/m² for 65 m²).
Analyse de rendement
Calculé depuis vos saisies (déterministe)
Gross yield: 5.84% (annual rent / purchase price).
Net yield: 5.05% (annual rent minus charges / purchase price).
Monthly cashflow (unlevered): EUR 1,600.
Payback (unlevered): 17.4 years.
Note: figures are calculated from your inputs only.
Évaluation du marché
Appréciation qualitative IA (pas une mesure de marché)
Qualitative: Lyon 6e is a liquid prime pocket. No location score out of 10. On live memos, DVF median €/m² and gap vs asking are calculated deterministically.
10-YEAR PROJECTION
Assumptions (not market forecasts): rent growth 2.0%/yr; value growth 0.0%/yr.
Year 1: cumulative rent EUR 22,200; property value EUR 380,000; total ROI 5.8%.
Year 10: cumulative rent EUR 243,085; property value EUR 380,000; total ROI 64.0%.
Sources de données
Sales comps: DVF (DGFiP via data.gouv.fr geo-dvf). Licence Ouverte / Etalab.
Illustrative pattern only: live memos pull live DVF rows with sample size n and data-through date.
Rent: Carte des loyers (ANIL) when available.
Vacancy: INSEE RP 2021 when available.
Calculated yields come from your inputs. Projection uses explicit editable assumptions (default rent +2%/yr, value +0%/yr unless changed).
Analyse des risques
Appréciation qualitative IA (pas une mesure de marché)
Copropriété works: MEDIUM.
Interest-rate sensitivity if leveraged: HIGH.
Intelligence marché
Appréciation qualitative IA (pas une mesure de marché)
Illustrative France memo structure: DVF comps + yearly n + vacancy + rent reference when sourced. Outside FR, those blocks show unavailable.
Points forts
Appréciation qualitative IA (pas une mesure de marché)
Above-input gross yield vs many core city deals
Prime arrondissement liquidity
Clear print/share workflow
Synthèse
Asking EUR 380,000 (about EUR 5,846/m² for 65 m²).
Illustrative calculated reference near EUR 5,550/m²: about EUR 360,750 (median × surface; not an offer instruction).
Identified risks: copropriété works; interest-rate sensitivity if leveraged.
For a formal counter-offer letter drafting tool, see NegotiQ (negotiq.stackedge.ai).
Avertissement
For informational purposes only. Not financial advice. Sourced market figures only.