Monthly math
Cold rent330 €
− Mortgage ( 110 €− Hausgeld (non-recoverable)60 €
= Cashflow+160 €
+ AfA tax saving ( 233 €/yrCoC incl. tax21,8%
Cash needed at closing
Down payment (20%)5.900 €
Grunderwerbsteuer (5,5%)1.623 €
Notary (1,5%)443 €
Land registry (0,5%)148 €
Agency fee (5,95%)1.755 €
Total9.868 €
AI analysis · flags
?Vacant, needs renovation (capex not modelled), 5.95% commission