So, here, blow away the dust.
The multi-family house has now been in our possession for 4 months, all land register entries done. The plot has been found, see other thread, including incidental purchase costs around €300,000 for 673 m² of land and 91 m² private road.
Financing will look like this: we will finance the entire project 110% through loans. The multi-family house will be mortgaged for €420,000, loan-to-value ratio 60% - we aim for the same with the new building.
The loans will all run through 2 credits, one is currently waiting for the bank’s confirmation, the other has already been preliminarily checked.
Loan 1 on the mortgage of the multi-family house: 2% repayment, 15 years fixed interest, 0.91% interest rate. Installment €1050. Repayment change free of charge, special repayment 5%. We plan to deduct this on taxes, we’ll see if that works out.
Loan 2 on the mortgage of the plot: it has already been calculated but will be recalculated with the current KFW conditions and the planned construction sum.
Additionally, we invest the difference at 3% repayment rate in a broad ETF.
Loan amount should then be about €840,000, of which €40,000 goes into the multi-family house for gift tax and a small reserve. The KFW 40EE subsidy is targeted, but not yet included in the calculation.
Construction costs would then be:
€300,000 land including incidental costs,
€425,000 house building
€75,000 incidental construction costs
So about €800,000 total.
House key data:
160 m², fully brick-clad, 1.5 floors, gable roof with captain’s gable, kfw40ee, active ventilation, normal standard.
Our household calculation looks like this:
Income as of today:
4700+438+2360=7500€
Expenses
Loan 1+2 = €2200
Investing to repay at the end of fixed interest period: €800
Total = €3000
Corresponds to about 3% repayment.
Additionally going out:
€1000 annuity to the donor (85 years old..)
€600 reserve (if less than €10,000 in the account)
Fixed expenses are then: €1600 + €3000 = €4600
That leaves us €3100 for ancillary housing costs, insurances and cars (€800), household and consumption expenses (€1600) and daycare (€200) and daily money leftover (€500)
When both work again, which will be only after moving, and the annuity ends, this increases to €4600
Rent increase and salary development excluded
Our equity of €35,000 stays with us for now.
Opinion?