My property facts
| Month | Price all in | Down payment (20 %) | Mortgage (80 %) | Monthly Rental income | Monthly credit and interest payment | Monthly Expenses | Monthly Netto rent | Yield | Apartment Value |
|---|---|---|---|---|---|---|---|---|---|
| Feb 2019 | 50000 | 10000 | 40000 | 375 | -155 | -100 | 120 | 0.14400000000000002 | 10120 |
| Mar 2019 | 0 | 0 | 0 | 375 | -155 | -100 | 120 | 0.14400000000000002 | 10240 |
| Apr 2019 | 0 | 0 | 0 | 375 | -155 | -100 | 120 | 0.14400000000000002 | 10360 |
| May 2019 | 0 | 0 | 0 | 375 | -155 | -100 | 120 | 0.14400000000000002 | 10480 |
| Jun 2019 | 0 | 0 | 0 | 375 | -155 | -100 | 120 | 0.14400000000000002 | 10600 |
| Jul 2019 | 0 | 0 | 0 | 375 | -155 | -100 | 120 | 0.14400000000000002 | 10720 |
| Aug 2019 | 0 | 0 | 0 | 375 | -155 | -100 | 120 | 0.14400000000000002 | 10840 |
| Sep 2019 | 0 | 0 | 0 | 375 | -155 | -100 | 120 | 0.14400000000000002 | 10960 |
| Oct 2019 | 0 | 0 | 0 | 375 | -155 | -100 | 120 | 0.14400000000000002 | 11080 |
| Nov 2019 | 0 | 0 | 0 | 375 | -155 | -100 | 120 | 0.14400000000000002 | 11200 |
| Dec 2019 | 0 | 0 | 0 | 375 | -155 | -100 | 120 | 0.14400000000000002 | 11320 |
| ∑ | 50000 | 10000 | 40000 | 4125 | -1705 | -1100 | 1320 | 0.14400000000000002 | 11320 |
If you are interested how my apartment looks like please click on the picture below to view the virtual tour of my Apartment No 2.
My apartment overview
