Coûts / Gains | costs - earnings
Sqm indoor
198000
198000
198000
87,400
1,537
Sqm balconies and verands
60.00
Price per sqm (indoor)
2,277
Buy in price
3,500,000
Transaction tax (1 time)
105,000€
Municipal tax (1 time)
10,500€
Cadastre registration (1 time)
17,500€
Agents commission
17,500€
Notary's commision
52,500€**
Lawyer's commision
63,000€
Renovation Estimation cost
450,000€
Total investment after renovation
4,444,490€
Local taxes (1 year) ENFIA
10,759€
Insurance (1 year)
1,844€
Maintenance of the building (1 year)
12,000€
TOTAL (1 year)
12,603€
Minimum rental (1 month)
12,000€
Minimum rental (1 year)
144,000€
Maximum rental (1 month)
21,000€
Maximum rental (1 year)
252,000€
Income taxes (1 year)
87,400
Average annual income 8,100 €
198,000€
Average profit rate (per year)
4%
Lower price estimation after 1 year 128,000 €
4,500,000€
Higher price estimation after 1 year 156,000 €
5,000,000€
Estimated minimum profit after 1 year 52,593 €
426,303€
Maximum estimated profit after 1 year 80,593 €
926,303€
Capital gain tax 0 €
0€
Estimated average profit after 1 year 66,593 €
676,303€
Métrage
Footage
1,537M2 (habitable)Sqm indoor
60M2 (Balcon/terrasse/Toit)Sqm balconies and verands
2,277
€
Prix du bien au m2 habitablePrice per sqm (indoor)
Coûts |
Costs
3,500,000 €
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
105,000 €
Taxe de transaction (1 fois)
Transaction tax (1 time)
245,000 €**
Frais d’agence et honoraires
Agency commission and fees
10,500€
Taxe Municipale (1 fois)
Municipal tax (1 time)
52,500€**
Frais de notaire
Notary's commision
17,500 €
Inscription Cadastre (1 fois)
Cadastre registration (1 time)
63,000 € * **
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
4,444,490
Frais Annuels | Annual fees
10,759 €Impôts locaux (1 an)
Local taxes (1 year) ENFIA
1,844 €
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)
12,603 €
TOTAL ( 1 an)
TOTAL (1 year)
Investissement locatif |
Rental investment
12,000 €
Location mensuelle estimation basse
Monthly rental low estimate
144,000 €
Location annuelle estimation basse
Annual rental low estimate
21,000 €
Location mensuelle estimation haute
Monthly rental hight estimate
252,000 €
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
4.45%
Taux de profit moyen (par an)
Average profit rate (per year)
VENTE | Sale
4,500,000 €
Estimation basse du bien après 2 ans
Lower price estimation after 2 years
5,000,000 €
Estimation haute du bien après 2 ans
Higher price estimation after 2 years
426,303 €
Profit minimum estimé après 2 ans
Estimated minimum profit after 2 years
926,303
€
Profit maximum estimé après 2 ans
Estimated maximum profit after 2 years
0
€
Taxe sur la plus-value
Capital gain tax
676,303
€
Profit moyen estimé après 2 ans
(loyers inclus)
Estimated average profit after 2 years
(rents included)
14.93 %
Profit net estimé après 2 ans
(loyers inclus)
Estimated net profit after 2 years
(rents included)