Düsseldorf · Düsseldorf-Bilk: noch 2 von 10 Wohnungen verfügbar – Ø 4.128 €/m², ab 293.000 €

Available

WE 02

Commission-free for buyers.

Guaranteed rent

not available

Current rent

after exposé release

Building–

FloorEG rechts

Rooms–

Living area68.60 m²

Purchase price€293,000

Price per m²€4,271

Floor plan, current rent, service charge, address and documents become visible once the exposé for this project has been released — request the exposé below.

Your business case — after tax

Enter your key figures as an example — everything is calculated locally, nothing is saved.

1 · Your key figures

Marginal tax rate

Equity €

2 · Financing

Interest rate % p.a.

Repayment % p.a.

Federal state (property transfer tax)

3 · Property & tax

Non-recoverable service charge €/mo

Reserve €/mo

Building share %

Depreciation (AfA) % p.a.

Purchase price€293,000

Incidental purchase costs (property transfer tax 5.5% + notary/land registry 2%)€21,975

Total investment€314,975

Loan€271,025

Annual depreciation (AfA)€7,394

Monthly calculationGuaranteed rent

Rental income–

Non-recoverable service charge + reserve–

Loan instalment (interest + repayment)–

Cash flow before tax–

Tax effectfrom taxable result (rent − interest − depreciation − costs) × 42%–

Cash flow after tax–

of which repayment = wealth buildingthe instalment includes repayment — it is not a loss but debt reduction–

Return on equity after tax (incl. repayment)–

Current rent not yet provided — the calculation shows the guaranteed rent case.

Non-binding, simplified sample calculation (straight-line depreciation on the pro-rata acquisition costs, first-year interest, reserve contributions not treated as tax-deductible, excluding church tax/solidarity surcharge) — not investment, financing or tax advice. Please check your individual situation with your tax adviser and bank.

Request exposéCurrent rents, service charges & floor plans — free of charge and without obligation

You just need to sign in briefly (free of charge) — then you will continue right here.