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