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
Own capital
+ CHF 1,052,560.- fees
Price
Price of objectCHF 23,600,000.-
Total purchase price
CHF 23,600,000.-
Acquisition costs
%
CHF 472,000.-
Transfer costs
%
CHF 354,000.-
Expenses of creation of mortgage file
%
CHF 226,560.-
Total acquisition
CHF 24,652,560.-
Financial capacity
Annual income (100%) CHF 1,287,273.-
Annual cost (73%)
35400
Theoretical costs (73%)
35400
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
2.50%
CHF 383,500.-
Mortgage interest 2nd rank
3.75%
CHF 132,750.-
Mortgage interestCHF 516,250.-
Amortization mortgage 1st rank
1.00%
CHF 153,400.-
Amortization mortgage 2nd rank
1.00%
CHF 35,400.-
Total mortgage amortizationCHF 188,800.-
Running/maintenance costs1 %CHF 236,000.-
Charges amount (CO)CHF 0.-
Renovation fund participationCHF 0.-
Life estate annuityCHF 0.-
Surface right annuityCHF 0.-
Total chargesCHF 236,000.-
Total per year
CHF 941,050.-
Total per month
CHF 78,421.-
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.
