Purchase price:
358,500 € (*)
+ Transaction costs:
+ Built-in kitchen:
8,500 €
= Total initial investment:
399,265 €
Monthly rent (unfurnished except built-in kitchen):
1,400 €
Annual rental income:
16,800 €
Monthly expenses:
Annual expenses:
3,000 €
Net operating rental income:
13,800 €
Rental ROI before taxes:
3.4 %
Rental ROI after taxes:
3.4 %
ROI before taxes:
8.4 %
ROI after taxes:
8.4 %
*Ground floor new-build apartment in Berlin’s Friedrichshain district
**Including heating but excluding electricity as in Germany the latter is paid by the tenant
contact