ohne-makler
Print exposé
This listing has been automatically translated.

Collateral-free financing option 17 in Cologne.

51149 Köln (Westhoven) – Nordrhein-Westfalen
419.000 €
116 m²
Living Area
Private offer
Apartment building or investment property
Residential complex

€30,720 annual rent – Established 5-person shared apartment in Cologne with a purchase price factor of 17.5 | No commission fees.
€419,000 purchase price | Approximately 116 m² | 5 rooms | 2 bathrooms | 2 balconies
Fully rented. Five signed lease agreements. A proven shared apartment concept with over 20 years of history. An investment property that is already generating income. This is the unique aspect of this apartment in Cologne-Westhoven. For over 20 years, the apartment has been successfully used as a 5-person shared apartment. Currently, all five rooms are rented, and the total monthly rent is €2,560, which equates to €30,720 per year. Since the rooms are rented including utilities, a calculated utility allowance of approximately €560 per month is factored into the financial analysis. This leaves a calculated net rental income of €2,000 per month, or €24,000 per year. Over 20 years of rental experience – and strong demand. When a room became vacant, it could be re-rented very quickly due to numerous inquiries. The apartment has been continuously maintained and partially modernized. This concept is not exclusively aimed at students. The shared living space appeals to a variety of people who are looking for a good connection to the center of Cologne, affordable individual living space, and a pleasant living environment. Spacious apartment with five rooms, two bathrooms, and two balconies.

The apartment is located on the third floor of the Westhoven residential complex. The approximately 116 m² space is divided into five individually rented rooms, two bathrooms, a shared kitchen with balcony access, as well as hallways and storage areas. For a buyer, this presents an opportunity to acquire a fully rented apartment with a well-established rental concept. Key figures at a glance:

Purchase price: €419,000
Living space: approximately 116 m²
Rooms: 5
Bathrooms: 2
Balconies: 2
Cellar
Floor: 3rd floor
Year of construction: 1975
Rental: 5 individual rental agreements, fully rented
Monthly total rent: €2,560
Annual total rent: €30,720
Calculated net rental income per year: €24,000
Purchase price factor: approximately 17
Buyer commission: €0

If you are looking for an investment property where you don't have to develop a rental concept from scratch, we look forward to hearing from you.

Are you interested in this offer?

Object Number
OM-496187
Object Class
Apartment building or investment property
Object Type
Residential complex
Handover from
Immediately

Purchase price & additional costs

purchase price
419.000 €
Purchase additional costs
approx. 32,969 €
Total costs
approx. 451,968 €

Breakdown of Costs

Purchase price 419.000 €
Real estate transfer tax 27,235 € (6.50%)
Notary costs 3,796 € (0.91%)
Land register entry 1,938 € (0.46%)
Broker commission 0€ (0%)

* Costs for notary and land register were calculated based on the fee schedule for notaries. Assumed was the notarization of the purchase at the stated purchase price and a land charge in the amount of 80% of the purchase price. Further costs may be incurred due to activities such as land charge cancellation, notary escrow account, etc. Details of notary and land registry costs

Does this property fit my budget?

Estimated monthly rate: 1,712€

More accuracy in a few seconds:

By providing some basic information, the estimated monthly rate is calculated individually for you. For this and for all other real estate offers on ohne-makler.net

Based on equity 20% of the purchase price plus the purchase incidental costs / 10 years fixed interest rate / 2% initial repayment / Effective interest rate 4.13%

Details

Condition
Well-kept
Level
3rd floor
Total area
116 m²
Net rental income (actual) p.a.
24000 €
Number of units
1
Flooring
Laminate
Heating
Central heating
Year of construction
1975
Equipment
Balcony, Basement, Elevator, Full bath, Shower bath, Fitted kitchen
Infrastructure
Pharmacy, Grocery discount, General practitioner, Kindergarten, Primary school, Secondary school, Middle school, High school, Public transport

Information on equipment

Fitted kitchen included / One bathroom renovated / Both a shower room and a bathtub room, each as a completely separate bathroom.

Location

COLOGNE-WESTHOVEN
The Perfect Location for Your Tenants
The apartment is located in the Westhoven residential complex. This complex combines spacious green areas with convenient access to everyday amenities and direct connections to the city center of Cologne. A bakery and a discount supermarket are practically around the corner. A general practitioner, pharmacy, daycare center, and tram stop are also within a few minutes' walk. And just a few minutes away begins one of the greatest advantages of this location: the Rhine River with its cycling and walking paths, as well as the Westhovener Aue (a green area).

WALKING DISTANCE:
Bakery: approximately 200 meters, 2 minutes
Penny (supermarket): approximately 250 meters, 3 minutes
General practitioner: approximately 400 meters, 5 minutes
Rhine River: approximately 400 meters, 5 minutes
Tram line 7: approximately 400 meters, 5 minutes
Westhovener Aue: approximately 500 meters, 6 minutes
Elementary school: approximately 850 meters, 10 minutes
Daycare center (Nikolausstraße): approximately 100 meters, 1 minute
Direct access to the city via tram line 7.

The tram stops "Westhoven Berliner Straße" and "Westhoven Kölner Straße" are just a few minutes' walk away. Tram line 7 provides direct connections to Porz, Deutz, and the city center of Cologne.
Porz Markt: 6 minutes
Deutzer Freiheit: 16 minutes
Heumarkt: 17 minutes
Neumarkt: 19 minutes
This allows easy access to central work, shopping, and leisure areas of Cologne without any transfers. AND WITH THE BICYCLE ALONG THE RHINE
The proximity to the Rhine is not just a leisure benefit. Within just a few meters, you reach the riverside path. From there, cycling routes along the Rhine lead into the city center. Rheinauhafen: 6.4 km · 20 min. Cologne-Deutz: 6.8 km · 22 min. Old Town: 7.2 km · 23 min. City Center: 8.2 km · 26 min. At the same time, recreation is practically on your doorstep:
Rhine / Leinpfad (path): 5 minutes walking
Westhovener Aue: 6 minutes walking
Poller Wiesen: 6 minutes by bicycle
ALSO QUICK ACCESS BY CAR
A4 Cologne-Poll: 2.8 km · 5 min. Cologne/Bonn Airport: 9.5 km · 11 min. Cologne City Center / Heumarkt: 9.2 km · 16 min. Porz-Lind: 8.5 km · 12 min. This location offers excellent access in almost every direction: daily necessities are within walking distance, the city center is accessible by line 7 or by bicycle, and there is quick access to the highway and airport. This combination makes Westhoven attractive to a variety of residents – for working professionals as well as couples, families, or people who want to combine short commutes with proximity to the Rhine. RESIDENTIAL PARK WESTHOVEN
Spacious residential complex in a green environment
The Westhoven residential park was built in the mid-1970s.
The size of the complex also offers something that is not always common in Cologne: a large plot of land with spacious green areas and mature trees.

Location Check

Nature good
Child Friendliness good

Energy

0 50 100 150 200 250 300 350 400 ≥450
Energy certificate type
Consumption certificate
Main energy source
District heating
Energy consumption value
124.90 kWh/(m²a)
Energy consumption for hot water included

Miscellaneous

The sale is commission-free and without the involvement of a real estate agent.
Please note: Some of the images have been edited using AI to, for example, remove vehicles, personal photos, and people.

Send a message directly to the seller

Questions about the object? Show interest or arrange a viewing appointment?

Click here to send a message to the provider: