{
 "date_evaluation": "2026-09-01",
 "horizon_ans": 10,
 "taux_inoccupation_pertes": 0.039,
 "croissance_loyers_contrat": 0.031,
 "croissance_loyers_marche": 0.035,
 "rotation_annuelle": 0.15,
 "croissance_depenses": 0.03,
 "taux_actualisation": 0.0725,
 "taux_terminal": 0.049999999999999996,
 "couts_vente": 0.025,
 "capex": {
  "2027": 85000,
  "2029": 40000,
  "2032": 120000
 },
 "financement": {
  "rpv": 0.75,
  "taux": 0.0412,
  "amortissement_mois": 480,
  "terme_ans": 5,
  "rcd_min": 1.2
 },
 "autres_revenus_annuels": 9360,
 "valeur_role_2026": 2200000,
 "taux_taxe_fonciere": 0.004631,
 "taux_taxe_scolaire": 0.0007899000000000001,
 "note": "HYPOTHÈSES SYNTHÉTIQUES — voir data/synthetic/README.md pour la provenance de chaque paramètre"
}