{{street}}

House price
Total investment
{{calculations.totalCosts}}
Own contribution
{{calculations.ownContribution}}

Bank

Mortgage duration
Interest rate
%
% House price in rented state
{{ calculations.housePriceRented }}
% Bank-financed
{{ calculations.bank}}

Income

Gross Income
Net income
{{ calculations.incomeNet }}
Profit
{{ calculations.profit }}
Cash flow
{{ calculations.cashFlow }}

Performance

Rent
BAR: Gross Yield (target 12%)
{{calculations.yieldGross}}%
NAR: Net Yield (target 9%)
{{calculations.yieldNet}}%
ROI: Return on Investment
{{calculations.rentRoi}}%
ROE: Return on Equity
{{calculations.rentRoe}}%
Cash on cash
{{calculations.cashOnCash}}%
Cap rate
{{calculations.cap}}%
Factor (target below 14)
{{calculations.factor}}

Sell
Selling price
ROI / Flip
{{ calculations.sellRoi }}%

Mortgage

Interest
{{ calculations.mortgageInterest }}
Repayment (custom )
Total mortgage costs
{{ calculations.totalMortgage }}

Expenses

VVE
Utilities
Internet & TV
Insurance
Management
Maintenance
Wealth Tax
Municipality Tax
Water Tax
Total expenses
{{calculations.totalExpenses}}

Transaction costs

% tax
{{calculations.tax}}
Notary fees
Mortgage advisor fees
Appraisal
Off-market fee
Total transaction costs
{{calculations.totalTransactionCosts}}

Other costs

Furniture
Renovation
Total other cost
{{calculations.totalOtherCosts}}
Net income (operational) = Gross income - Total expenses
Profit = Net income - Mortgage interest
Cashflow = Profit - Mortgage repayment
BAR: Gross Yield = Gross income (annual) / House price
NAR: Net Yield = Net income (annual) / House price + Transaction costs + Other costs
ROI = Profit (annual) / Own contribution
ROE = Profit (annual) + Value increase (3.2%) / House price - Mortgage
Cash on cash = Cashflow (annual) / Own contribution
Cap rate = Net income (annual) / House price
Factor = House price / Gross income (annual)