ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
4
Value of the objectCHF1,400,000.00
5
Montly estimated net rentCHF7,300.00
6
7
MortgageCHF1,120,000.00
8
Own invested equityCHF280,000.0020.00%Percentage of equity in the mortage
9
Gross yield on total value6.26%Not based on own equity, but total value
10
11
Operating costs0.20%
Taxes, insurances, electricity in common, maintenance for lifts and ashing machine
12
Maintenance costs0.80%
Maitenance and reparation (pain, kitchen, floors)
13
Provisions0.90%
Investment to compensate aging building
14
Risk of rent loss0.10%Unpaid rent or vacancy
15
Administration fees0.20%
management, administration and management fees, concierge
16
Interests1.50%Interests on the loan
17
Total costs on total value3.40%
18
19
20
Net yield value2.86%
21
Net yield based on invested equity14.29%
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100