kbt09
2022-12-17 12:41:00
- #1
So, this is how I see it with the costs:
Loan with savings building society contract
The years 2024 – 2043
Monthly installment interest for loan: 1398.25 ==> Total interest 335,580.00
Monthly installment savings building society contract: 628.00 Together: 2026.25
=628*20*12=150,720 paid in Loan from this should be 326,000 = together 476,720 ==> Costs 6,720.00
The years 2044-2057
Monthly installment building society loan: 2,330.00 ==> Total interest: 45,500.18
Option 1 - Costs: 335,580.00+45,500.18+6,720=387,800
---------------------------------------------------------------------------------
Loan 420,000 and KFW loan ... slightly modified, you didn’t say how much you want to keep in ETFs to repay the residual debt KfW, so here the total rate at the beginning is as high as in the building society contract variant, so the KfW residual debt is only 18,672
The first 10 years:
Monthly installment loan = 1,669.50
Monthly installment KfW = 357.00 ==> Together: 2026.50 ==> Residual debt: 18,672.78
Then also modified here and the previous KfW rate taken into account as a partial saving for annual special repayments
Afterwards 2034 - 2048:
Monthly installment loan = 1,669.50
Monthly portion special repayment = 350.00 (4,200/year) ==> Together: 2019.50
This then leads to the fact that the special payments can be stopped in the last 8 years and one is finished after 33 years, just like with the building society contract
Afterwards 2049 – 2057:
Monthly installment loan = 1,669.50
Option 2 - Costs: 305,061.00 (loan interest)+11,512.78 (KfW interest) = 316,573.78
----------------------------------------------------------------------------------
And then there is the option to set the KfW rate high enough so that after 10 years there is no residual debt. That would mean approx. 120 euros more rate in the first 10 years than in the building society contract variant, but no ETF or similar needs to be saved for the residual debt anymore
The first 10 years:
Monthly installment loan = 1,669.50
Monthly installment KfW = 485.83 ==> Together: 2155.33
Then again with partial annual special repayment
Afterwards 2034 - 2048:
Monthly installment loan = 1,669.50
Monthly portion special repayment = 350.00 (4,200/year) ==> Together: 2019.50
Afterwards 2049 – 2057:
Monthly installment loan = 1,669.50
Option 3 - Costs: 305,061.00+8,724.00 = 313,785.00
CONCLUSION
All 3 options are completed after 33 years, option 3 saves around 76,000 euros compared to option 1.
If in options 2 and 3 the special repayment is maintained in the last phase, one is even finished earlier and has paid even less interest.
Loan with savings building society contract
The years 2024 – 2043
Monthly installment interest for loan: 1398.25 ==> Total interest 335,580.00
Monthly installment savings building society contract: 628.00 Together: 2026.25
=628*20*12=150,720 paid in Loan from this should be 326,000 = together 476,720 ==> Costs 6,720.00
The years 2044-2057
Monthly installment building society loan: 2,330.00 ==> Total interest: 45,500.18
Option 1 - Costs: 335,580.00+45,500.18+6,720=387,800
---------------------------------------------------------------------------------
Loan 420,000 and KFW loan ... slightly modified, you didn’t say how much you want to keep in ETFs to repay the residual debt KfW, so here the total rate at the beginning is as high as in the building society contract variant, so the KfW residual debt is only 18,672
The first 10 years:
Monthly installment loan = 1,669.50
Monthly installment KfW = 357.00 ==> Together: 2026.50 ==> Residual debt: 18,672.78
Then also modified here and the previous KfW rate taken into account as a partial saving for annual special repayments
Afterwards 2034 - 2048:
Monthly installment loan = 1,669.50
Monthly portion special repayment = 350.00 (4,200/year) ==> Together: 2019.50
This then leads to the fact that the special payments can be stopped in the last 8 years and one is finished after 33 years, just like with the building society contract
Afterwards 2049 – 2057:
Monthly installment loan = 1,669.50
Option 2 - Costs: 305,061.00 (loan interest)+11,512.78 (KfW interest) = 316,573.78
----------------------------------------------------------------------------------
And then there is the option to set the KfW rate high enough so that after 10 years there is no residual debt. That would mean approx. 120 euros more rate in the first 10 years than in the building society contract variant, but no ETF or similar needs to be saved for the residual debt anymore
The first 10 years:
Monthly installment loan = 1,669.50
Monthly installment KfW = 485.83 ==> Together: 2155.33
Then again with partial annual special repayment
Afterwards 2034 - 2048:
Monthly installment loan = 1,669.50
Monthly portion special repayment = 350.00 (4,200/year) ==> Together: 2019.50
Afterwards 2049 – 2057:
Monthly installment loan = 1,669.50
Option 3 - Costs: 305,061.00+8,724.00 = 313,785.00
CONCLUSION
All 3 options are completed after 33 years, option 3 saves around 76,000 euros compared to option 1.
If in options 2 and 3 the special repayment is maintained in the last phase, one is even finished earlier and has paid even less interest.