My question regarding this setup would be, what interest rate risk exists or when does it become relevant? I also prefer to calculate with fixed Euronen.
1st option:
no risk, the KFW over equity means payments
Year 1-24 total 593.5k€
Year 25-30 total 51.5k€
KFW redemption 66k€ after 10 years from equity
____________________________________________________
makes a total of 711k€ paid, finished after 30 years or with special repayment after 25-26 years
2nd option:
Fixed payments
Year 1-20 annuity loan / installment 1340€ / 321.6k€
Year 1-10 KFW / installment 760€ / 91.2k€
Redemption 1st KFW after 10 years from equity 64k€
makes a total of 476.6k€
Open "risks"
after 10 years 68k€
after 20 years 36k€
Possible refinancing:
- after 10 years: financing the 68k€ with the then freed 760€ (redemption of both KFW loans) at assumed 6.5% interest, term 10 years and full repayment after 20 years, total 91.2k€
- after 20 years the remaining financing of 36k€ remains. With a constant installment of then free 2.1k€, even 15% interest would add another 2 years -> total 50.5k€?
_____________________________________________________
Would be total costs of 618.5k€ after 22 years in case of absolutely bad interest rate developments
If I have made a gross mistake in the calculation, please clarify me, I am just a "self-calculator with Excel" and hope to be approximately correct with the monthly installments of the partial loans. However, if this is roughly correct, I find the differences quite striking.