Property tax and mortgage intelligence
Germany home buying cost model
Keep the logic in one place, keep the views dumb, and move sections around without breaking the model.
Rental income
Add flats and estimate income against the mortgage.
Flat 1
Monthly rental income
€1,190
Monthly mortgage payment
€1,933
Income after mortgage
-€743
Tenant-side monthly cost
€1,190
Property details
Base inputs and the Bundesland rate driver.
Mortgage
Editable financing assumptions and repayment profile.
Hidden costs
Extra costs many buyers underestimate.
Scenario controls
Time horizon and comparison assumptions.
Buy vs rent
High-level comparison and break-even estimate.
Buying cost
Upfront cash needed142,500
Mortgage paid282,000
Maintenance reserve0
Recovered value-331,378
Total: 93,122
Renting cost
247,620 €
Net advantage of buying
386,615 €
Break-even
7 years
Purchase costs
State taxes and legal purchase fees.
Transfer tax amount
€32,500
Notary fee amount
€7,500
Land registry fee amount
€2,500
Purchase cost total
Property transfer tax + Notary fees + Land registry fees = €42,500
€42,500
Upfront cash needed
Down payment + Purchase cost total = €142,500
€142,500
Results
Core outputs for the current scenario.
Loan amount
400,000 €
Monthly mortgage
1,933 €
Upfront cash needed
142,500 €
Equity at day 0
100,000 €
Total interest estimate
178,240 €
Cumulative principal exceeds interest
5 years
Projected value
574,579 €