Second property

Updated 03.10.2019

This is my second rental property in my real estate portfolio. It has 2 apartments and an ATM. They are all rented out.

Purchase

Property price: 217 922€

Down payment: 56 995€
Registration of property: 768€

Banking fees: 805€
Lawyer: 2012€
Building expert: 620€

Total cash used to buy this property:  61 200€

Debt

Mortgage: 159 403€

Monthly cash flow

Rental income: 2 347€
Mortgage payment: 595€
Property tax: 90€
Property management fee:
31€

Estimated expenses (20% of rental income): 469€

Result: 1 162€

Investment value

Maintenance account 2019

Budget: 469€ per month
Total budget for 2019: 2 814€ (6 x 469€)

Expenditure:

Current Year to Date expenses: 0€