moccanna
2021-05-26 18:47:38
- #1
Small update:
I have meanwhile spoken with 2 financing advisors and obtained offers. I built an Excel sheet for the calculation (quick and dirty :) ), in which I can quickly enter the data and simulate based on the expected return on the capital market which offer sounds best to me.
I still have 3 financing consultation talks this week, but I wanted to give you an interim status.
The following offers are available to me. All have a fixed interest rate for 10 years and different amounts of equity used.
1) Loan amount 355 TEUR divided into 2 annuity loans; equity 67,650 EUR, monthly rate 1,037.66 EUR, mixed interest rate 0.983% / 1.0%
2) Loan amount 398 TEUR divided into 2 annuity loans; equity 24,650 EUR, monthly rate 1,199.30 EUR, mixed interest rate 1.15% / 1.17%
3) Loan amount 337 TEUR divided into annuity loan and KFW, equity 85,650 EUR, monthly rate 1,131.67 EUR, mixed interest rate 1.05% / 1.07%
My analysis so far assuming that the saved capital is invested at a certain interest rate and also the delta up to a total monthly rate of 1,300 EUR is invested:
Therefore, I would exclude financing model 1. The decision between 2 and 3 is difficult, but I lean towards 3.
Are there any disadvantages when buying into KFW?
What is your opinion on the issue of remaining debt?
The rates for financing proposals 1 and 2 can also still be increased. My idea here would be to especially raise the repayment for the more expensive loans as much as possible and accordingly lower it for the large loan, so that a rate below 1,300 EUR monthly results. Is there anything speaking against this from your perspective or does that make no sense?
I hope I haven’t overlooked anything significant.
Best regards and many thanks in advance for reading
I have meanwhile spoken with 2 financing advisors and obtained offers. I built an Excel sheet for the calculation (quick and dirty :) ), in which I can quickly enter the data and simulate based on the expected return on the capital market which offer sounds best to me.
I still have 3 financing consultation talks this week, but I wanted to give you an interim status.
[*]A conversation with the bank that is also financing the developer and the project
[*]A conversation with Ing-Diba
[*]A conversation with LBS (they apparently want to do something with building savings contracts ...)
The following offers are available to me. All have a fixed interest rate for 10 years and different amounts of equity used.
1) Loan amount 355 TEUR divided into 2 annuity loans; equity 67,650 EUR, monthly rate 1,037.66 EUR, mixed interest rate 0.983% / 1.0%
Loan | Nominal / Effective Interest Rate | Loan Amount | Repayment | Monthly Rate | Remaining Debt |
Annuity Loan A | 0.78 % / 0.80 % | 266,000 | 2.7 | 771.40 | 191,329.95 |
Annuity Loan B | 1.59 % / 1.61 % | 89,000 | 2.0 | 266.26 | 71,789.09 |
2) Loan amount 398 TEUR divided into 2 annuity loans; equity 24,650 EUR, monthly rate 1,199.30 EUR, mixed interest rate 1.15% / 1.17%
Loan | Nominal / Effective Interest Rate | Loan Amount | Repayment | Monthly Rate | Remaining Debt |
Annuity Loan C | 0.78 % / 0.80 % | 266,000 | 2.7 | 771.40 | 191,329.95 |
Annuity Loan D | 1.89 % / 1.92 % | 132,000 | 2 | 427.90 | 102,965.38 |
3) Loan amount 337 TEUR divided into annuity loan and KFW, equity 85,650 EUR, monthly rate 1,131.67 EUR, mixed interest rate 1.05% / 1.07%
Loan | Nominal / Effective Interest Rate | Loan Amount | Repayment | Monthly Rate | Remaining Debt |
Annuity Loan E | 1.03 % / 1.05 % | 217,000 | 3 | 728.76 | 148,459.99 |
KFW | 1.10 % / 1.12 % | 120,000 | 2.929 | 402.91 | 66,890.53 |
My analysis so far assuming that the saved capital is invested at a certain interest rate and also the delta up to a total monthly rate of 1,300 EUR is invested:
[*]2 is better than 1 if the annual return after taxes on the capital market is above approx. 2.6% over the 10-year term
[*]2 is better than 3 if the annual return after taxes on the capital market is above approx. 4.4% over the 10-year term
Therefore, I would exclude financing model 1. The decision between 2 and 3 is difficult, but I lean towards 3.
Are there any disadvantages when buying into KFW?
What is your opinion on the issue of remaining debt?
The rates for financing proposals 1 and 2 can also still be increased. My idea here would be to especially raise the repayment for the more expensive loans as much as possible and accordingly lower it for the large loan, so that a rate below 1,300 EUR monthly results. Is there anything speaking against this from your perspective or does that make no sense?
I hope I haven’t overlooked anything significant.
Best regards and many thanks in advance for reading