×
Firstview
Interior view 1
Interior view 2
Interior view 3
Interior view 4
Interior view 5
Interior view 6
Interior view 7
Interior view 8
Interior view 9
Interior view 10
Interior view 11
Interior view 12
Interior view 13
Interior view 14
Interior view 15
Exterior view 1
Exterior view 2
Exterior view 3
Exterior view 4
Location plan

A bright duplex flat in the centre of Nendaz-Station!

CHF 920,000.-

Rte des Ecluses 5, Haute-Nendaz

Exceptional
Back to object

Finance your dream!

Financing

Total acquisition
CHF 954,960.-
of which CHF 34,960.- of costs
Own capital and fees (20%)
CHF 184,000.-
of which CHF 34,960.- of costs
Hypothec (80%)
CHF 736,000.-
Mortgage 2nd rank (15%)
CHF 138,000.-
Mortgage 1st rank (65%)
CHF 598,000.-
Plan de travail 1
The share of equity is sufficient to allow the financing of this property.
Plan de travail 1
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.
Plan de travail 2
The share of equity does not allow the financing of this property.

Financing

Own capital

+ CHF 34,960.- fees

Price

Price of object CHF 920,000.-

Total purchase price

CHF 920,000.-
Acquisition costs
3.00 % CHF 27,600.-
Transfer costs
0.00 % CHF 0.-
Expenses of creation of mortgage file
1.00 % CHF 7,360.-

Total acquisition

CHF 954,960.-

Financial capacity

Annual income (100%)
CHF 50,182.-
Annual cost (55%)
1380
Theoretical costs (55%)
1380
Plan de travail 1
Very well, your financial capacity (ratio between expenses and income) is within the recommended limits.
Plan de travail 1
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.
Plan de travail 2
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
1.50%
CHF 8,970.-
Mortgage interest 2nd rank
1.60%
CHF 2,208.-
Mortgage interest CHF 11,178.-
Amortization mortgage 1st rank
1.00%
CHF 5,980.-
Amortization mortgage 2nd rank
1.00%
CHF 1,380.-
Total mortgage amortization CHF 7,360.-
Running/maintenance costs 1 % CHF 9,200.-
Charges amount (CO) CHF 0.-
Renovation fund participation CHF 0.-
Life estate annuity CHF 0.-
Surface right annuity CHF 0.-
Total charges CHF 9,200.-

Total per year

CHF 27,738.-

Total per month

CHF 2,312.-
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.