BauBob7
2019-01-26 20:04:13
- #1
Object costs 100,000 EUR
Rent 6.8%, i.e. 6,800 EUR
Equity 20,000 EUR
Capital market also brings me 6.8% guaranteed
Interest rate is 2%
one period
Beginning and end
Tenant
20,000 EUR
6.8% capital market return = 1,360 EUR return
6,800 EUR rent payment
Final amount: 20,000 + 1,360 - 6,800 = 14,560
Buyer
20,000 EUR equity + 80,000 EUR borrowed
2% interest on 80,000 EUR borrowed: -1,600 EUR
Final amount: 18,400 EUR equity + 80,000 EUR borrowed
2nd period
Tenant
14,560 x 0.068 = 990 EUR return
6,800 EUR rent payment
Final amount: 14,560 + 990 - 6,800 = 8,750 EUR
Buyer
18,400 EUR equity + 80,000 EUR borrowed
2% interest on 80,000 EUR borrowed: -1,600 EUR
Final amount: 16,800 EUR equity + 80,000 EUR borrowed
3rd period
Tenant
8,750 x 0.068 = 595 EUR return
6,800 EUR rent payment
Final amount: 8,750 + 990 - 6,800 = 2,545 EUR
Buyer
16,800 EUR equity + 80,000 EUR borrowed
2% interest on 80,000 EUR borrowed: -1,600 EUR
Final amount: 15,200 EUR equity + 80,000 EUR borrowed
4th period
Tenant
2,545 x 0.068 = 173 EUR return
6,800 EUR rent payment
Final amount: 2,545 + 173 - 6,800 = -4,082 EUR
Buyer
15,200 EUR equity + 80,000 EUR borrowed
2% interest on 80,000 EUR borrowed: -1,600 EUR
Final amount: 13,600 EUR equity + 80,000 EUR borrowed
From here on, the compound interest effect on the equity has said goodbye and now works for the buyer and no longer for the tenant.