Finance your dream!

Back to object
Price  
Own capital min. 1'000'000
Calculate

Costs
Purchase price   5'000'000.-      
Acquisition costs % 100'000.-    
Transfer costs % 75'000.-    
Expenses of creation of mortgage file % 48'000.-    
Total acquisition       5'223'000.-  

Financing
Own capital %     1'000'000.-
Mortgage 1st rank   3'250'000.- =65.0%    
Mortgage 2nd rank   750'000.- =15.0%    
Total Mortgage       4'000'000.- =80.0%

Annual Costs
Mortgage interest 1st rank % 81'250.-    
Mortgage interest 2nd rank % 28'125.-    
Total interest       109'375.-  
Mortgage amort. 1st rank % 32'500.-    
Mortgage amort. 2nd rank % 7'500.-    
Total amortization       40'000.-  
Running/maintenance costs       50'000.-  
Total per year       199'375.-  
Total per month       16'615.-  

Minimum income
Total amortization   40'000.-      
Running/maintenance costs   50'000.-      
Total cost for minimum income calculation   90'000.-      
Minimum income per year       272'727.-  
Minimum income per month       22'727.-  
Costs/income ratio       33%  
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.