Update on Real Estate purchase

Hello my dear readers and fellow investors.

I just wanted to give you a quick update on the property I’m in the process of buying. This morning I had a meeting with a bank and the financing finally seems to be settled. I’m allowed to take over the existing mortgage! YAY!

The numbers

Here is a quick financial overview of the property:

Original property sales price: 154.500€
My offered (and accepted) price:  141.100€

Down payment: 13.400€

Mortgage size: 115.500€ (81,85%)
Mortgage interest rate: ~1% + fees (approximately 1.5%)
Yearly mortgage expenses: 1.732€

According to Danish law only 80% mortgage is allowed, but since it was so close to 80% it was accepted!

Line of credit from the bank: 20.000€ at a 5.25% interest rate.
I will only use 12.200€ + expenses for lawyer etc. now, but it’s good to have a little extra.

Yearly estimated property expenses: 3.500€
(This covers maintenance, administration, insurance, caretaker, environmental taxes etc.)

Yearly income from tenants: 17.245€


Income: 17.245€
Expenses: 5.932€ (3.500€ property expenses +  1.732€ mortgage + ~700€ line of credit usage)
Net profit: 11.313€

The expense for taking over the mortgage was 670€, but this is a one-time fee.

I think this is an incredible investment! For a down payment of 13.400€ that is equivalent to a 84,4% return on investment?? Of course, the interest rate is variable and could rise over the years. And at least some kind of vacancy (lack of tenants for a short period of time) must be expected. But still, it seems almost too good to be true.

Am I missing something here??? Please share your thoughts below!

12 Replies to “Update on Real Estate purchase”

  1. Thank you Risto. I’m very excited about it! The interest rate on mortgage payments is as low as ever. 1,5% of 115.500€ is 1.732,5€.

    1. I also pay principal back but that’s like paying myself 🙂 That’s why I left it out of the profit calculation. I’m not sure how much principal will be paid back, I haven’t seen the exact loan schedule yet. But it’s not much, because it’s a 30 year loan.

  2. Can you please explain why you think mortgage principal should be included? I see principal, in this matter, as an agreement to transfer a monthly amount from my current bank accounts to the bank account of “future me”. Kinda like a savings account.

    On Bondora for example, it’s a completely different matter, as I have to bring the full principal amount myself.

  3. With that logic you should not even count the down payment then, since it is also principal and you just paid your future yourself (in which case you should count those payments as your income, same logic). In the end you have to pay the full amount both in bondora and the real estate – you will not own the house AND still have the principal paid in your bank account in 30 years. ROI is calculated on the money invested, not just part of the money.

  4. “With that logic you should not even count the down payment then, since it is also principal and you just paid your future yourself”.

    I kindly disagree. I could use the down payment for other investments which could earn me eg. 10% a year on a P2P platform. 13.400€ at 10% interest rate would return 1.340€ in a year. 13.400€ invested in this property returns 11.313€. Why is that not comparable?

    The principal used for mortgage is not money I have now. It’s money I will have later. Actually, the tenants are going to give me that money. In the end, as you say, I will own the house instead of the principal. But the house should hold the same value (or even appriciate in value over time), which means I have not lost money. So why should it be deducted from my ROI?

  5. Cant you see the fault in that, you are calculating using the money you will have from tenants, but not using the money you will need to pay to the bank? Therefore your formula is incorrect, missing a key element. Yes hopefully you will not have lost money once you own the house, but you will have spent the money. Your calculation and expectation, that the tenants will give you the money does not take into account that you will pay that or at least part of that money to the bank for the the house. You may kindly disagree, but then again, if ROI for a real estate investment would be 80%, this house would not even be available for sale (or you would not have had to go through so much trouble convincing the bankers). Your yearly net profit is money received from tenants minus all expenses, interest and principal included.

    1. I’m brand new to real estate investing and I have LOTS to learn. That’s the fun part. I appreciate that you take the time to help me understand 🙂

      I just read the investopedia article you linked to. Look at this section:

      “Some investors add equity into the equation (keep in mind that the equity is not cash-in-hand money you can spend; you would have to sell the property to actually access it). To get the amount of equity, review your mortgage amortization schedule to find out how much of your mortgage payments went towards paying down the principal (which builds up the equity). This is equity that can be added to the cash-flow figure. In our example, the amortization schedule on the loan shows that $1,408.84 of principal is paid down during the first 12 months. So, $4,421.68 ($3,012.84 annual income + $1,408.84 equity) ÷ $31,500 = 0.14. Result: a 14% ROI.”

      Isn’t this the way I calculated it? If equity was not a part of the equasion the the ROI would be horrible if you chose a 10 year loan and paid back huge chunks of principal every month. But after 10 years you’d own the property and the ROI would sky rise because there’s no principal to be paid back.

      Lets say I need to pay 1.732€ interest + 5.160€ principal back every year. That would be a realistic scenario. Lets calculate my property again using the same method as on investopedia.

      So, 16.473€ (11.313€ annual income + 5.160€ equity) ÷ 15.440 (13.400€ down payment + 670€ mortgage transfer fee + 1.100 lawyer + 270€ building inspector) = 1.06. Result: a 106% ROI. Even higher than my first calculation of 84%

  6. I think there are a lot of different ways of calculating Return on Investments.

    I would calculate the return on investment over the course of the whole period. That would give you a better view of the “real” return, because the more debt you will have the more return on investment you will have, not necessarily higher cashflow.

    So I always calculate it based on the whole period;
    – You will have around 152k costs in 30 years and 510k income.
    – If the value of the house will not increase you will have 141k of equity in the house.
    – Therefore 336% Return of investment = 11% per year.

    The return will be higher in the beginning and lower later. So probably you will use the overvalue of this building to gain more debt to buy new property in the future to increase your ROI…

Leave a Reply

Your email address will not be published. Required fields are marked *