Total acquisition CHF 3,708,600.-
of which CHF 208,600.- of costs
Own capital and fees (20%)
CHF 700,000.-
of which CHF 208,600.- of costs
Hypothec (80%) CHF 2,800,000.-
Mortgage 2nd rank (15%) CHF 525,000.-
Mortgage 1st rank (65%) CHF 2,275,000.-
The share of equity is sufficient to allow the financing of this property.
Please note that the share of equity is below the minimum required to finance this property. Please contact your bank to find a financing solution.
The share of equity does not allow the financing of this property.
Financing
Stockholders' equity
+ CHF 208,600.- fees
Price
Price of objectCHF 3,400,000.-
Parking priceCHF 100,000.-
Total purchase price
CHF 3,500,000.-
Acquisition costs
5.00 %CHF 175,000.-
Transfer costs
0.00 %CHF 0.-
Expenses of creation of mortgage file
1.20 %CHF 33,600.-
Total acquisition
CHF 3,708,600.-
Financial capacity
Monthly income CHF 15,909.-
Monthly charges (56%)
2916.6666666667
Very well, your financial capacity (ratio between expenses and income) is within the recommended limits.
Be careful, your financial capacity (ratio between expenses and income) is close to the recommended limit. Please contact your bank to make sure that financing is possible.
Your financial capacity (ratio between expenses and income) is below the recommended limit and therefore does not allow you to support the expenses related to the financing of this object.
Income
Annual incomes
Annual Costs
Rates
Mortgage interest 1st rank
1.50%
CHF 34,125.-
Mortgage interest 2nd rank
2.00%
CHF 10,500.-
Mortgage interestCHF 44,625.-
Amortization mortgage 1st rank
1.00%
CHF 22,750.-
Amortization mortgage 2nd rank
1.00%
CHF 5,250.-
Total mortgage amortizationCHF 28,000.-
Running/maintenance costs1 %CHF 35,000.-
Charges amount (CO)CHF 0.-
Life estate annuityCHF 0.-
Surface right annuityCHF 0.-
Total chargesCHF 35,000.-
Total per year
CHF 107,625.-
Total per month
CHF 8,969.-
Remarks:
- Theoretically, the total amount of the housing-related costs shouldn't exceed 33% of your total income.
- Borrower is required to supply at least 10% of the lending value of the property from their own funds, which may not be obtained by pledging or early withdrawal of Pillar 2 assets.
From 1st September 2014 (New Guidelines of the SBA):
- Mortgages must in all cases be paid down to two thirds of the lending value within a maximum of 15 years. (until now 20 years)
- The lending value of real estate will be based on the market value or the purchase price, whichever is lower.
- Second incomes are now normally eligible only in the case of joint and several liability.
This financial plan doesn't have contractual value. It is at your disposal as an indication only and subject to confirmation from your Bank.
