Coûts / Gains | costs - earnings
Sqm indoor
198000
198000
198000
87,400
1,500
Sqm balconies and verands
40.00
Price per sqm (indoor)
1,067
Buy in price
1,600,000
Transaction tax (1 time)
48,000€
Municipal tax (1 time)
4,800€
Cadastre registration (1 time)
8,000€
Agents commission
8,000€
Notary's commision
24,000€**
Lawyer's commision
28,800€
Renovation Estimation cost
450,000€
Total investment after renovation
2,276,590€
Local taxes (1 year) ENFIA
10,500€
Insurance (1 year)
1,800€
Maintenance of the building (1 year)
12,000€
TOTAL (1 year)
12,300€
Minimum rental (1 month)
15,000€
Minimum rental (1 year)
180,000€
Maximum rental (1 month)
18,000€
Maximum rental (1 year)
216,000€
Income taxes (1 year)
87,400
Average annual income 8,100 €
198,000€
Average profit rate (per year)
9%
Lower price estimation after 1 year 128,000 €
3,000,000€
Higher price estimation after 1 year 156,000 €
3,500,000€
Estimated minimum profit after 1 year 52,593 €
1,094,810€
Maximum estimated profit after 1 year 80,593 €
1,594,810€
Capital gain tax 0 €
0€
Estimated average profit after 1 year 66,593 €
1,344,810€
Métrage
Footage
1,500M2 (habitable)Sqm indoor
40M2 (Balcon/terrasse/Toit)Sqm balconies and verands
1,067
€
Prix du bien au m2 habitablePrice per sqm (indoor)
Coûts |
Costs
1,600,000 €
Prix d’acquisition
acquisition price
990 €**
Mandat : Ouverture du réseau et des services
Mandate: Opening of the network and services
450,000 €
Estimation rénovation
Renovation Estimation cost
48,000 €
Taxe de transaction (1 fois)
Transaction tax (1 time)
112,000 €**
Frais d’agence et honoraires
Agency commission and fees
4,800€
Taxe Municipale (1 fois)
Municipal tax (1 time)
24,000€**
Frais de notaire
Notary's commision
8,000 €
Inscription Cadastre (1 fois)
Cadastre registration (1 time)
28,800 € * **
Honoraire avocat
Lawyer's commision
* Les honoraires d'avocats sont de 1,8% du prix de la transaction, avec un minimum de 1500€
* Lawyers' fees are 1.8% of the transaction price, with a minimum of € 1,500
**Pour le mandat, le frais de notaire, les honoraires d'avocat et la commission d'agence :tarif hors-taxes. Les particuliers ne possédant pas de société, pensez à ajouter 24% de TVA.
**Mandate, notary, agency commission and lawyer fees are tax-free rate. Individuals who do not have a company, consider adding 24% VAT.
Total Investissement
Total Investment
Total investissement après rénovation
Total investment after renovation
2,276,590
Frais Annuels | Annual fees
10,500 €Impôts locaux (1 an)
Local taxes (1 year) ENFIA
1,800 €
Assurance (1 an)
Insurance (1 year)
12,000 €
Entretien de l'immeuble (payé par le locataire 1 an)
Maintenance of the building (paid by the tenant 1 year)
12,300 €
TOTAL ( 1 an)
TOTAL (1 year)
Investissement locatif |
Rental investment
15,000 €
Location mensuelle estimation basse
Monthly rental low estimate
180,000 €
Location annuelle estimation basse
Annual rental low estimate
18,000 €
Location mensuelle estimation haute
Monthly rental hight estimate
216,000 €
Location annuelle estimation haute
Annual rental hight estimate
87,400 €
Impôts sur le revenu (1 an)
Income taxes (1 year)
198000 €
Rente annuelle moyenne (1 an)
Average annual rental (1 year)
197,913
Revenu moyen annuel
Average annual income
8.69%
Taux de profit moyen (par an)
Average profit rate (per year)
VENTE | Sale
3,000,000 €
Estimation basse du bien après 2 ans
Lower price estimation after 2 years
3,500,000 €
Estimation haute du bien après 2 ans
Higher price estimation after 2 years
1,094,810 €
Profit minimum estimé après 2 ans
Estimated minimum profit after 2 years
1,594,810
€
Profit maximum estimé après 2 ans
Estimated maximum profit after 2 years
0
€
Taxe sur la plus-value
Capital gain tax
1,344,810
€
Profit moyen estimé après 2 ans
(loyers inclus)
Estimated average profit after 2 years
(rents included)
58.53 %
Profit net estimé après 2 ans
(loyers inclus)
Estimated net profit after 2 years
(rents included)