Thanks for the answers, but so far nobody has been able to help me with a return calculation.
Assuming a personal tax rate of 30% (estimated), a loan of €200,000 for the stated conditions, expected rental income of €3,600/month, no rent increase, including depreciation, excluding renovation costs (for now), I come to a return of 1.4% in my Excel sheet. Inflation excluded, so basically nothing. In case of doubt, with rent loss due to tenant change or other issues, renovation costs, rather a loss than value preservation, which is the minimum goal.
Is this calculation realistic? If yes, it is obvious that this option is pointless.
Hello,
In my opinion, you are making a conceptual error because you calculate the repayment over the entire loan term. After 6 years, however, you would be finished and would have achieved a return of 1.4% by then. I'll leave it like that for now, as the point is the fundamental error:
After 6 years, the properties have a remaining term of about 54 years, and the basic return without ongoing costs (according to your calculation!) then rises to €43,200/1.7 million =>
~2.5%.
So a jump of 1%, which you haven't even considered yet, at least if I understand your calculation correctly. Moreover, neither the land nor the property is worthless after 60 years if properly maintained. In the described location, it is to be expected that the increase in land value offsets inflation—so with your numbers, a positive return remains.
There are probably some other minor inconsistencies, but the 2.5% return is still too low to cushion the risk, so in your situation, I would recommend a developer/AR model with 6-10 apartments and later external property management.
I would never develop a single-family house/semi-detached house for rental myself but would always sell the land or lease it as a hereditary building right, so the suggestions made here are already quite good.
Best regards
Dirk Grafe