Analyse qualitative IA
Trois couches: rendements calculés depuis vos saisies, contexte de marché DVF sourcé quand disponible, analyse qualitative IA.
Asking EUR 485,000 (about EUR 10,104/m² for 48 m²).
Analyse de rendement
Calculé depuis vos saisies (déterministe)
Gross yield: 5.20% (annual rent / purchase price).
Net yield: 3.71% (annual rent minus charges / purchase price).
Net-net yield: 3.71% (after vacancy buffer and debt service when provided).
Monthly cashflow (unlevered): EUR 1,850.
Payback (unlevered): 19.2 years.
Note: figures are calculated from your inputs only. They are not market averages.
Évaluation du marché
Appréciation qualitative IA (pas une mesure de marché)
Qualitative: central Paris micro-apartment with strong tenant demand patterns typical of dense arrondissements. No numeric location score. Cite live DVF median and gap vs purchase €/m² on real memos.
10-YEAR PROJECTION
Assumptions (not market forecasts): rent growth 2.0%/yr; value growth 0.0%/yr.
Year 1: cumulative rent EUR 25,200; property value EUR 485,000; total ROI 5.2%.
Year 10: cumulative rent EUR 275,948; property value EUR 485,000; total ROI 56.9%.
Value growth basis: user/product assumption 0.0%/yr.
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)
Rent control / regulatory constraints: HIGH.
Micro-surface liquidity: MEDIUM.
Charges and copropriété surprises: MEDIUM.
Intelligence marché
Appréciation qualitative IA (pas une mesure de marché)
France-covered pattern: live product attaches DVF comps with n= sample size, INSEE vacancy, and Carte des loyers reference when the address geocodes. This public sample is illustrative of that structure.
Points forts
Appréciation qualitative IA (pas une mesure de marché)
High rental demand micro-segment
Walkable urban location
Clear price gap signal if DVF median is below asking
Synthèse
Asking EUR 485,000 (about EUR 10,104/m² for 48 m²).
On live France memos, gap vs DVF median and price at median (median €/m² × surface) are calculated when DVF is available.
Illustrative calculated reference near EUR 9,500/m²: about EUR 456,000 (median × surface; not an offer instruction).
Identified risks: rent control / regulatory constraints; micro-surface liquidity; charges and copropriété surprises.
For a formal counter-offer letter drafting tool, see NegotiQ (negotiq.stackedge.ai).
Avertissement
For informational purposes only. Not financial, tax, or investment advice. Market figures only when sourced from DVF, INSEE, or Carte des loyers.