Total Purchase Cost
€557,850.00
Purchase Price: €500,000.00Land Transfer Tax: €30,000.00Notary & Registry Costs: €10,000.00Agent Commission: €17,850.00
German Mortgage Calculator — calculate your loan, buying costs, monthly payment and investment returns before you buy
Model the purchase first. If the numbers work for you, continue to a free, non-binding mortgage comparison with our advertising partner.
No sign-up · scenarios stay in this browserSee the financing path
Current ScenarioNew ScenarioNot Saved
Loan & Purchase
€
€
6.00 %
%
%
% p.a.
% p.a.
Investment Analysis (Rental & Exit)
Loan Information
Loan Amount
€457,850.00
Initial Monthly Payment
€2,098.48
Total Interest
€271,036.53
Debt-Free In
29 years
Amortization Schedule
29 years| Year | Payment | Interest | Principal | Remaining Debt |
|---|---|---|---|---|
| 1 | €25,181.76 | €15,876.41 | €9,305.35 | €448,544.65 |
| 2 | €25,181.76 | €15,545.47 | €9,636.29 | €438,908.36 |
| 3 | €25,181.76 | €15,202.73 | €9,979.03 | €428,929.33 |
| 4 | €25,181.76 | €14,847.80 | €10,333.96 | €418,595.37 |
| 5 | €25,181.76 | €14,480.25 | €10,701.51 | €407,893.86 |
| 6 | €25,181.76 | €14,099.62 | €11,082.14 | €396,811.72 |
| 7 | €25,181.76 | €13,705.47 | €11,476.29 | €385,335.43 |
| 8 | €25,181.76 | €13,297.29 | €11,884.47 | €373,450.96 |
| 9 | €25,181.76 | €12,874.63 | €12,307.13 | €361,143.83 |
| 10 | €25,181.76 | €12,436.88 | €12,744.88 | €348,398.95 |
| 11 | €25,181.76 | €11,983.58 | €13,198.18 | €335,200.77 |
| 12 | €25,181.76 | €11,514.16 | €13,667.60 | €321,533.17 |
| 13 | €25,181.76 | €11,028.03 | €14,153.73 | €307,379.44 |
| 14 | €25,181.76 | €10,524.64 | €14,657.12 | €292,722.32 |
| 15 | €25,181.76 | €10,003.33 | €15,178.43 | €277,543.89 |
| 16 | €25,181.76 | €9,463.47 | €15,718.29 | €261,825.60 |
| 17 | €25,181.76 | €8,904.43 | €16,277.33 | €245,548.27 |
| 18 | €25,181.76 | €8,325.49 | €16,856.27 | €228,692.00 |
| 19 | €25,181.76 | €7,725.97 | €17,455.79 | €211,236.21 |
| 20 | €25,181.76 | €7,105.13 | €18,076.63 | €193,159.58 |
| 21 | €25,181.76 | €6,462.17 | €18,719.59 | €174,439.99 |
| 22 | €25,181.76 | €5,796.38 | €19,385.38 | €155,054.61 |
| 23 | €25,181.76 | €5,106.91 | €20,074.85 | €134,979.76 |
| 24 | €25,181.76 | €4,392.89 | €20,788.87 | €114,190.89 |
| 25 | €25,181.76 | €3,653.51 | €21,528.25 | €92,662.64 |
| 26 | €25,181.76 | €2,887.82 | €22,293.94 | €70,368.70 |
| 27 | €25,181.76 | €2,094.89 | €23,086.87 | €47,281.83 |
| 28 | €25,181.76 | €1,273.77 | €23,907.99 | €23,373.84 |
| 29 | €23,797.25 | €423.41 | €23,373.84 | €0.00 |
Total Rows: 29InterestPrincipal