Actually, I know it's easy to come back and say what about interest on the 20k etc...but this is what was deemed included. I'm gonna do a costing here for once and for all on the likely subsidising costs, vacancy periods, maint costs, letting fees, mtg repayments and come up with a true cost of a 400k apartment and come back to you (prob be tomo)...totally agree with Jister though...it all depends on what property to buy,..could just as easily buy shares in Baltimore before the bust....
Firefly.
Here's a copy from a spreadsheet I did a number of months ago.
List Price 400000
Stamp Duty 7.50% 30000
Legal Fees 3000
Furnishings 10000
Total Outlay 443000
Loan Amount 100% 400000
Cash Required 43000
2006 2007
June August October December March June
ECB Increase 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.25%
ECB % 2.75% 3.00% 3.25% 3.50% 3.75% 4.00% 4.25% 4.50% 4.75% 5.00% 5.25%
Bank Yield 1.00% 1.30% 1.30% 1.30% 1.30% 1.30% 1.30% 1.30% 1.30% 1.30% 1.30%
Interest Rate % 3.75% 4.30% 4.55% 4.80% 5.05% 5.30% 5.55% 5.80% 6.05% 6.30% 6.55%
Repayment Interest -€1,250.00 -€1,433.33 -€1,516.67 -€1,600.00 -€1,683.33 -€1,766.67 -€1,850.00 -€1,933.33 -€2,016.67 -€2,100.00 -€2,183.33
Repayment 40yr 40 -€1,610.10 -€1,747.15 -€1,811.13 -€1,876.11 -€1,942.05 -€2,008.93 -€2,076.71 -€2,145.35 -€2,214.81 -€2,285.07 -€2,356.09
Repayment 35yr 35 -€1,711.62 -€1,843.79 -€1,905.43 -€1,968.02 -€2,031.52 -€2,095.92 -€2,161.19 -€2,227.29 -€2,294.21 -€2,361.91 -€2,430.37
Repayment 30yr 30 -€1,852.46 -€1,979.49 -€2,038.64 -€2,098.66 -€2,159.53 -€2,221.22 -€2,283.72 -€2,347.01 -€2,411.08 -€2,475.89 -€2,541.44
Repayment 25yr 25 -€2,056.52 -€2,178.17 -€2,234.70 -€2,291.99 -€2,350.03 -€2,408.80 -€2,468.31 -€2,528.53 -€2,589.45 -€2,651.05 -€2,713.34
Repayment 20yr 20 -€2,371.55 -€2,487.62 -€2,541.41 -€2,595.83 -€2,650.88 -€2,706.56 -€2,762.86 -€2,819.76 -€2,877.27 -€2,935.38 -€2,994.08
House Insurance -17.25 -17.25 -17.25 -17.25 -17.25 -17.25 -17.25 -17.25 -17.25 -17.25 -17.25
Management Fees -125.00 -125.00 -125.00 -125.00 -125.00 -125.00 -125.00 -125.00 -125.00 -125.00 -125.00
Rent 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,275.00
Diff Interest Only -€192.25 -€375.58 -€458.92 -€542.25 -€625.58 -€708.92 -€792.25 -€875.58 -€958.92 -€1,042.25 -€1,050.58
Diff 40yr -€552.35 -€689.40 -€753.38 -€818.36 -€884.30 -€951.18 -€1,018.96 -€1,087.60 -€1,157.06 -€1,227.32 -€1,223.34
Diff 35yr -€653.87 -€786.04 -€847.68 -€910.27 -€973.77 -€1,038.17 -€1,103.44 -€1,169.54 -€1,236.46 -€1,304.16 -€1,297.62
Diff 30yr -€794.71 -€921.74 -€980.89 -€1,040.91 -€1,101.78 -€1,163.47 -€1,225.97 -€1,289.26 -€1,353.33 -€1,418.14 -€1,408.69
Diff 25yr -€998.77 -€1,120.42 -€1,176.95 -€1,234.24 -€1,292.28 -€1,351.05 -€1,410.56 -€1,470.78 -€1,531.70 -€1,593.30 -€1,580.59
Diff 20yr -€1,313.80 -€1,429.87 -€1,483.66 -€1,538.08 -€1,593.13 -€1,648.81 -€1,705.11 -€1,762.01 -€1,819.52 -€1,877.63 -€1,861.33
Gross Yield 3.348837209
Net Yield 2.951860465