Loading...
Example calculation2018-10-10T11:52:58+00:00

Example Calculation

Size: 39.95-40.88 m²

Price: 136.890,38 €

Expected Selling Price on handover – € 165.212,53
Capital Appreciation over 2 years – € 28.322,15
Annual Capital Appreciation – 10% per annum
Expected Rent per year – € 11.800,89

Yearly Service Charge – € 1.180,09
Net Income from Rent – € 10.620,81
Net Rental Return – 7.5 %

Payment Plan

Base Price 136.890,38 €

DLD (4%) 5475,62 €

Title Deed/Oqood 590,04 €

Total Cost 142.956,04 €

Down Payment (20+4%) 32853,69 €

in 90 days of sale (1%) 1368,90 €

in 120 days of sale (1%) 1368,90 €

in 150 days of sale (1%) 1368,90 €

in 180 days of sale (1%) 1368,90 €

in 210 days of sale (1%) 1368,90 €

in 240 days of sale (1%) 1368,90 €

in 270 days of sale (1%) 1368,90 €

in 300 days of sale (1%) 1368,90 €

in 330 days of sale (1%) 1368,90 €

in 360 days of sale (1%) 1368,90 €

in 390 days of sale (1%) 1368,90 €

in 420 days of sale (1%) 1368,90 €

in 450 days of sale (1%) 1368,90 €

in 480 days of sale (1%) 1368,90 €

in 510 days of sale (1%) 1368,90 €

in 540 days of sale (1%) 1368,90 €

in 570 days of sale (1%) 1368,90 €

in 600 days of sale (1%) 1368,90 €

in 630 days of sale (1%) 1368,90 €

in 660 days of sale (1%) 1368,90 €

in 690 days of sale (1%) 1368,90 €

in 720 days of sale (1%) 1368,90 €

in 750 days of sale (1%) 1368,90 €

in 780 days of sale (1%) 1368,90 €

in 810 days of sale (1%) 1368,90 €

in 840 days of sale (1%) 1368,90 €

in 870 days of sale (1%) 1368,90 €

in 900 days of sale (1%) 1368,90 €

in 930 days of sale (1%) 1368,90 €

in 960 days of sale (1%) 1368,90 €

Completion – Q3 2020 (50%) 68.445,19 €

___

Angaben sind tageskursabhängig (Währungs-Wechselkurs)

INTERESSIERT?

Anfrage stellen

Mehr zum Datenschutz >
Ich habe die Datenschutzhinweise zur Kenntnis genommen.*