SSadana

REPORT

Valuation report

Back to valuation
SSadana

Reference

VAL-1785235175779-A89EQD

Prepared by

Sadana Homes

This report is indicative and does not constitute an official appraisal or a binding offer.

Executive summary

Probable value

€520,179

Valuation range: €478,565€561,793

Adjusted price m²

€2,364/m²

Net rent /mo

€1,528

Net yield

3.5%

Zone classification

Premium zone

Asset summary

Location

Postal code41940
MunicipalityTomares
ProvinceSevilla
Full addressCalle del Acebuche
Neighbourhood / ZoneHacienda El Carmen

Physical characteristics

Built surface (m²)220 m²
Usable surface (m²)200 m²
Year of construction1990
Year of last renovation2020
State of conservationAverage
Property typeSingle-family house
Bedrooms4
Bathrooms3
Floor4
LiftNo
Parking
Terrace
Storage room
Energy certificatependiente
Main orientation

Valuation result

Conservative value

€478,565

Probable value

€520,179

Optimistic value

€561,793

valuation.valuationRange: €478,565€561,793
€478,565€520,179€561,793

Base price m²

€2,197/m²

Adjusted price m²

€2,364/m²

Combined adjustment

7.6%

Adjustment breakdown

Condition
Year
Renovation
+3.0%
Floor
Lift
-8.0%
Parking
+5.0%
Terrace
+3.0%
Certificate
Orientation
Type
+5.0%
Plot

Market analysis

Market context for postal code 41940

Market position

Valued property€2,364/m²
Postal code average€2,197/m²
Provincial average€1,483/m²
National average€1,958/m²

The property trades 7.6% above the CP 41940 average and 59.5% above the provincial average.

Area comparables

PCPrice m²Avg. priceAvg. surfaceTransactionsVs. property
41008€2,209/m²€175,57179.5644 6.6%
41013€2,180/m²€199,46991.5590 7.8%
41007€2,089/m²€191,60991.7475 11.6%
41020€1,995/m²€217,362108.9865 15.6%
41089€1,965/m²€270,463137.6417 16.9%

Provincial trend

Provincial price m²

€1,771/m²

Annual variation

+10.9%

Quarterly variation

+4.7%

Avg. monthly transactions (last 12 months)

2,263

Vs. national average-24.2%

The Sevilla market shows an average price of €1,771/m², an annual variation of 10.9% and an average of 2,263 monthly transactions over the last 12 months. This represents a 24.2% difference vs. the national average.

Source: College of Registrars (ERI) and INE.

Market activity

Transactions recorded

389

Average transaction size

123.7 m²

Average transaction price

€271,828

389 transactions recorded in CP 41940 — limited sample. Provincial activity reaches 22,694 transactions.

Appreciation trend

Zone classification

Premium zone

Estimated appreciation rate

3%

Base scenario at 5 years

€603,030

Optimistic scenario at 5 years

€675,394

Zona premium: precio por m² significativamente superior a la media provincial.

Profitability analysis

Gross rent /mo

€2,037

Net rent /mo

€1,528

Net rent /yr

€18,336

Net yield

3.5%

Gross yield

4.7%

Comparison to market

Within typical range (2-5%)

Yield vs. purchase price

0%Typical 2-5%10%

Methodology

The value is calculated using the comparative method: the average price per m² for the postal code is sourced from the College of Registrars (ERI) and complementary public sources, and adjusted multiplicatively by condition, age, floor, lift, parking, terrace, energy certificate, orientation and property type. The valuation range adds conservative and optimistic margins of 8%. The rent estimate starts from a 4.5% gross annual yield, adjusted by asset type and condition, then applies a 25% costs and vacancy allowance to obtain net rent.

Market data comes from Apimaster, Sadana's real estate intelligence platform, which integrates transaction data from the College of Registrars (ERI), sales volume from the INE and the House Price Index (IPV), to provide average prices, activity and trends by postal code, province and nationwide.

Limitations: the valuation is based on statistical averages and does not replace an expert appraisal. Factors such as specific condition, material quality, exact orientation, position within the building or the existence of charges or urban planning licences may affect the real value and are not always reflected in the model.

Want Sadana to help you with this property?

We advise you on the purchase, sale or investment of this asset with personalised analysis and access to offmarket opportunities.