RendıoDashboard/Casco Histórico - Ollerías - Marrubial
|
Catastro verified
INE-anchored pricing
Updated 21d ago

Chalet adosado en Calle Queso

Casco Histórico - Ollerías - Marrubial · 116 m² · 4 beds

143.000 €

1233 €/m²

Research tool only — not financial advice.

Share this analysis:
WhatsApp

Price trend

Spain: +7.2% per year (5-year average · INE)

This is the regional market trend, not a forecast for this property.

Gross yield

11.3%

Net yield

1/5

7.1%

Price vs comps

2/5

26.0% below comps

Based on 3 sold listings nearby

On market

1 day

Property details

Condition

Needs renovation
Description screened · no risks found
Description

Es una gran oportunidad para tener la casa de sus sueños en un lugar idílico o como inversión.   Actualmente la vivienda se encuentra para reformar y  poner a su gusto. 117 m2 construidos, 61m de superficie, dos plantas y azotea con cuarto lavadero Disposición: Planta baja compuesta de: Salón, cocina, un dormitorio,   un cuarto de baño y un pequeño patio 1ª planta:   tres dormi…

View on Idealista ↗

Score breakdown

94/ 100
  • Cashflow
    100
  • Yield
    100
  • Appreciation
    83
  • Total return
    100
  • Risk
    88
Strong 70–100Medium 40–69Low 0–39
Underwriting breakdown
Purchase price143.000 €
ITP (6%)8580 €
Notary (0.5%)715 €
Registry (0.3%)429 €
Agency fee (3%)4290 €
All-in cost157.014 €
Estimated gross rent/year17.676 €
Based on nearby rentals — no SERPAVI data for this areaBased on 8 nearby rentals
Property management (8%)1414 €
Vacancy (5%)884 €
CapEx reserve (€15/m²)1740 €
Gross yield11.3%
Net yield7.1%
Price history

Listed at 143.000 € — first seen 23 days ago. Price unchanged.

Monthly cashflow

Down payment: 30%

Mortgage: 70% of property + costs

Adjust your down payment to see how cashflow changes.

Gross monthly rent1473 €
IBI (property tax)−42 €
Community fees−232 €
Insurance−25 €
Mortgage payment−566 €
Income tax on rent (after LAU reduction)effective 5.9% of gross−87 €
Monthly cashflow+521 €

Tax model assumes long-term residential lease and a Spanish resident landlord. Other profiles coming soon.

Mortgage calculator
Down payment (30%)47.104 €
Interest rate (3.5%)3.5%
Loan term25 years

Monthly payment

566 €

Monthly cash flow

521 €

Cash-on-cash return

13.3%

Similar properties

Piso en Calle Buen Suceso

Córdoba · Casco Histórico - Ollerías - Marrubial

142.500 €

87 m² · 3 beds · 1638 €/m²

Net yield

2.0%2/5

vs market

-10.8%

Last verified

5 weeks ago

Estimated cashflow-183 €/month
Risk analysis pending

Piso en Plaza de San Rafael

Córdoba · Casco Histórico - Ollerías - Marrubial

185.000 €

111 m² · 3 beds · 1667 €/m²

Net yield

2.0%2/5

vs market

+1.8%

Last verified

5 weeks ago

Estimated cashflow-241 €/month
Risk analysis pending

Piso en Plaza de San Lorenzo

Córdoba · Casco Histórico - Ollerías - Marrubial

124.900 €

68 m² · 2 beds · 1837 €/m²

Net yield

1.8%1/5

vs market

—

Last verified

5 weeks ago

Estimated cashflow-206 €/month
Risk analysis pending

Piso en Plaza de San Rafael

Córdoba · Casco Histórico - Ollerías - Marrubial

120.000 €

60 m² · 2 beds · 2000 €/m²

Net yield

1.6%1/5

vs market

—

Last verified

5 weeks ago

Estimated cashflow-227 €/month
Risk analysis pending
Comparable-sales context

This listing

1233 €/m²

Comp median

1667 €/m²

vs median

-26.0%

Source

3 comps within 0.5km

Independent value estimate

Not enough comparable sales nearby to estimate value for this listing — we won't publish a figure we can't defend.

Catastro data

No cadastral match for this listing. Idealista often omits the street number, so the Catastro lookup can't always pin the property.

Location & amenities

Location score

78/100

Transport

15 nearby

Supermarkets

8 nearby

Schools

8 nearby

Parks

10 nearby

Healthcare

10 nearby

Lifestyle

38 nearby

Based on OpenStreetMap public data. Coverage may vary.

Map
Open in OpenStreetMap
See market analysis for Córdoba →

Get 10 deals like this every week

Join early investors testing Rendio during beta.

No spam. Unsubscribe anytime. Your data stays in EU.