Skip to content
Ailon financing solutions - financing solutions from A to home
077-9614363

short

The calculator centers property price, purchase tax, transaction and financing costs, rental income and current expenses. It shows the self-investment, the mortgage repayment, the flow and the gross and net annual return.

Transaction review

Does real estate investment work in numbers?

Summarize all costs and revenues and get a picture of flow and yield before moving forward.

Purchase and financing

Current income and expenses

Conservative scenario

Change the assumptions to see how much margin is left when the reality is less favorable.

Average monthly flow after mortgage

Monthly flow in the conservative scenario

Total purchase cost

Total self-investment

Monthly mortgage repayment

Annual income after vacancy

Gross return on the property price

Net return before financing and income tax

This is how the results are calculated

Total cost is the price of the property plus purchase tax, attorney, brokerage, renovation, appraisals and financing costs. Self-investment is the equity plus all associated costs. The return is calculated using the Spitzer method.

Gross yield is the annual rent divided by the price of the property. Net return subtracts empty months, maintenance, insurance and annual expenses and divides total ownership. The flow also reduces the mortgage payments. The conservative scenario reduces the rent, adds empty months and recalculates the repayment according to the added interest entered.

The calculation does not include tax on rent, increase in value, indexation, depreciation, property tax in empty periods, repayment fee or any expense that has not been entered. Taxation must be checked against The Tax Authority and financing terms vs Bank of Israel.

reliability and transparency

How to properly use the result

The tool is intended for initial planning and comparing scenarios. The result is not a credit approval, appraisal, legal opinion or tax advice, and the actual decision depends on the data of the borrower, the property and the financing body.

without obligation

One call. thirty minutes free of charge

We will understand where you stand and tell you straight away if you have anything to save. If not, we'll say that too.

We do not receive commission from any bank. never.