Model NL-LTR-2026.19, recomputed nightly, checked 13 Nov 2026. Headline: let as is, box 3 (2026), without a mortgage, 3.3%/yr value growth (assumption). Withheld homes are counted, not shown. Not advice.
- Assumption: the yearly appreciation is the average of two one-year bank forecasts for 2027 (ABN AMRO 2.5%, October 2026; Rabobank 4.1%, March 2026), applied to all ten years: neither bank forecasts beyond 2027. In September 2026 Rabobank expected 3.2% for 2027 not verifiedSource: ABN AMRO, Woningmarktmonitor "Beter in 2026, grotere afkoeling in 2027", 1-10-2026 (abnamro.com): 2027 +2,5%; RaboResearch, Kwartaalbericht Woningmarkt "Huizenprijzen stijgen dit jaar beperkt", 12-3-2026 (rabobank.nl): 2027 +4,1%; het gemiddelde (3,3%) als eigen aanname voor alle tien jaar · checked 5 Nov 2026
't Buske 25
Free beta · pilot5335 LG Alem
For saleFree sectorBest scenario: Let as isIndicative
187 points or more: the market rent applies.
Asking price
€435,000buyer pays costs (k.k.)
An asking price, not a sale price.
Expected purchase price
€445,875+3.3% on the asking price: the national average across all home types (NVM figures for Q3 2026, via a secondary source; not yet checked against NVM itself).
−0.8 pp for the Zuidwest-Gelderland region, Q3 2026, not verified.Together +2.5% on the asking price. The forecast buys at this price.
- Living area
- 124 m²
- Asking price per m²
- €3,508
- Energy label
- D
- Built
- 1969
- Rooms / bedrooms
- 4 / 3
- Bathrooms
- 1
- Plot
- 306 m²
- Type
- House · semi-detached house
Rent used, per month
€1,716
5 comparable rentals 5.87 to 7.79 km away (weighted average 7.0 km)Low confidence: few comparable rentals nearby
IRR over 10 years
3.4%
incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)
IRR without appreciation
0.6%
10 years, 0% appreciation, without a mortgage: the stored cell of the sensitivity grid.
Cash flow year 1, after tax
€3,772
0.8% of the total investment of €484,295: expected purchase price €445,875 + transfer tax (8%) and other purchase costs €38,420. No mortgage.
Net rental yield year 1, before tax
2.3%
Gross rental yield: 4.7% · Rent × 12 ÷ asking price.
Let as is, without a mortgage, box 3 (2026). After maintenance and running costs.
Indicative: the comparable rentals lie far away (weighted average 7.0 km). In our test on let homes such rents were off by a median 13.8%, against 10.0% for comparables within 2 km, and ran 6.5% high on average against 3.2%.
Cautious rent scenario
The same forecast as above at a cautious rent: the median rent of the comparable rentals × 0.88. In our test on let homes, one in four let below that rent. It shows what the rent assumption puts at stake.
Less cautious than it looks: this home’s comparable rentals lie far away, and in our test 3 to 4 in 10 such homes let below the cautious rent.
Cautious rent, per month
€1,510
Cash flow year 1, after tax
€1,518
0.3% of the same total investment of €484,295
IRR over 10 years
2.9%
incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)
Cash flow year 1 against the forecast
−€2,254
a year, against €3,772 at €1,716 rent a month
Already deducted in year 1: maintenance and running costs
Maintenance €3,500 in year 1 (a yearly amount; it rises with costs, see the year-by-year table)
Major maintenance planned within ten years
- Year 1: boiler€3,000
- Year 7: exterior paint€6,958
Other running costs, year 1
- Management
- €988
- Insurance
- €400
- Property tax (OZB)
- €328
- Sewerage charge
- €218
- Water board levy
- €153
- Running costs year 1, total (incl. maintenance and major maintenance)
- €8,587
- Vacancy (year 1)
- €824
- Tax (year 1)
- €7,409
Assumed for this home: boiler from 2009 is past its life: replaced in year 1; Property tax (OZB), owner, Maasdriel: 0.0815% of the WOZ; Sewerage charge, owner, Maasdriel: €218 a year; Water board levy, owner, Maasdriel: 0.0379% of the WOZ
From the stored ten-year forecast (let as is, box 3 2026). Costs are assumptions, not quotes.
Location and plot
Aerial photo with the cadastral plot boundaries. Choose “Rent comparison” to see where the 5 comparable rentals from the table lie.
Loading the map…
Rent-control points (WWS)
Points model WWS-2026.1Points band
214–270 points
Social ≤ 143 · mid-rent 144–186 · free sector ≥ 187
187 points or more: the market rent applies.
Legal maximum rent
No legal maximum: the whole band is in the free sector, so the market rent applies.
WOZ value
€369,750 – €435,000
Estimated from the asking price: the actual WOZ assessment is not known yet, and it can move the points.
Check it yourself with the Huurcommissie’s Huurprijscheck| Rubric | Min | Max | How it was counted (model note) |
|---|---|---|---|
| WOZ value | 29.5 | 36.75 | WOZ estimate band, §2.11.2 |
| Kitchen | 4 | 14 | assumption: kitchen unknown, 1 m … 2 m+ with extras up to the base |
| Parking | 0 | 0 | no shared parking stated (a private garage counts as overige ruimte, a private spot outside as buitenruimte) |
| Bathroom fittings | 8 | 12 | fixtures known, extras unknown (up to the shower/bath points, §2.6.2) |
| Outdoor space | 15 | 15 | listing: private outdoor m², §2.8.1 |
| Energy performance | 14 | 14 | energy label (NTA 8800 or NEN 7120), r.4.1 (§2.4.4) |
| Heating and cooling | 10 | 16 | rooms from the listing; a heated kitchen (0–2) and heated overige ruimten and verkeersruimten unknown (0–4), r.3 (§2.3) |
| Room floor area | 99 | 114 | assumption: vertrekken = 80–92% of the living area (verkeersruimte counts for nothing, §2.2) |
| Other indoor space | 34.5 | 48 | listing: overige inpandige ruimte + externe berging + garage, m² unknown: 0–18 m² (assumption), §2.2.2 |
| Total | 214 | 270 |
Not counted by the model (11)
Model notes, as stored.
- section 7 (home adaptations for people with a disability: 1 point per €332 of net investment)
- section 9 (shared rooms, other spaces and facilities)
- rubriek 12 (bijzondere voorzieningen): zorgwoningen +35%, the aanbelfunctie with video and audio (0,25) and a laadpaal at a private spot (2); a laadpaal at a shared spot is counted with the parking
- the zolder rule (−5 on an attic without a fixed stair) and the minimum sizes of vertrekken (4 m²) and overige ruimten (2 m²): a floor plan is never available
- the rijksmonument +50 points rule for contracts signed before 1 July 2024 (the model forecasts new contracts: +35%)
- the validity of a label: an expired label scores by the construction year, but a listing rarely states the registration date, so every stated label counts
- the energieprestatievergoeding (32 points eengezins, 28 meergezins, in place of the label when an EPV is agreed)
- the conditions on cooling (a valid NTA 8800 label that includes it) and the up to 2 points for a home whose overheating risk is "laag": cooling counts per stated room
- WOZ-beschikkingen with waardepeildatum 1 January 2024 (€ 15.329, € 242/m², € 103/m²): the WOZ here is a 1-1-2025 estimate
- contracts starting in 2026: the 2026 text scores the construction years 1979–1983 at −5 and uses the minimum WOZ only when no WOZ value exists; this module follows the 2027 text there (Stb. 2026, 267)
- the rest of the WWS from 1 January 2027 (Stb. 2026, 267): no −5 without outdoor space, the WOZ-prijsopslag of art. 8b for a home the cap holds at 186, the WOZ divisor € 233/m² for a rijksmonument up to 40 m², and a bath plus a separate shower as 10 points (the unknown-sanitary maximum assumes a bath/douche at 7); and the 2027 maximum-rent table (Stcrt. 2026, 35093, +2,87%)
Rent
Market rent from the asking rents of comparable rentals, per month
Low (p25)
€1,350
€10.89 per m² a month
Median
€1,716
€13.84 per m² a month
High (p75)
€2,034
€16.40 per m² a month
Rent used in the forecast
€1,716
Basis: 5 comparable rentals 5.87 to 7.79 km away (weighted average 7.0 km)Low confidence: few comparable rentals nearby
Legal maximum rent
–
No legal maximum: the whole band is in the free sector, so the market rent applies.
Thin basis: this rent rests on 5 comparable rentals (fewer than 8). With so few comparisons the rent is less certain; check it against recent lettings nearby.
Indicative: the comparable rentals lie far away (weighted average 7.0 km). In our test on let homes such rents were off by a median 13.8%, against 10.0% for comparables within 2 km, and ran 6.5% high on average against 3.2%.
5 comparable rentals 5.87 to 7.79 km away (weighted average 7.0 km)
2 of these 5 have one bedroom more or fewer than this home. The rents are adjusted to this home’s location, measured by what homes for sale within 2 km ask for their type and size (at most 15% per rental); 5 without a location index of their own are not adjusted.
Every rent in this table is an asking rent from a rental advert, not a contract rent.
Corrected per m² is the asking rent without furnishing and included service costs, carried to this home’s energy label, size and location (and, where the model has them, its dwelling type and building period): the market rent above rests on that rent per m², not on the asking rent per m² beside it. The factors under each rental are rounded to three decimals, so a sum checked by hand can differ by a few cents.
Market rent (median): the middle corrected rent per m² (weighted median) €13.84 × 124 m² = €1,716 a month.
| Address | Distance | Living m² | Plot m² | Rooms | Bedr. | Label | Built | Asking rent | Asking rent per m² | Corrected per m² | Seen | Let or offline since |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| This homesemi-detached house | 124 | 306 | 4 | 3 | D | 1969 | ||||||
| De Groote Rede5247 LA · corner house | 5.87 km | 129 | — | — | 2 | C | 2005 | €2,075 | €16.09 | €13.84 | 11 Nov 2026 | still listed |
Bare rent at this home’s energy label €1,764 (€13.67 per m²), from €2,075 asking rent: furnished ×0.85. Carried to this home: size ×1.012 · no location index, not adjusted for location = €13.84 per m². | ||||||||||||
| Vonkenwaard 825236 XT · corner house | 6.35 km | 132 | — | — | 4 | A | 2009 | €1,455 | €11.02 | €10.89 | 11 Nov 2026 | 29 Jun 2026 |
Bare rent at this home’s energy label €1,411 (€10.69 per m²), from €1,455 asking rent: excl. service costs, energy label A converted to D ×0.97. Carried to this home: size ×1.019 · no location index, not adjusted for location = €10.89 per m². | ||||||||||||
| Houtvesterstraat 85241 JX · semi-detached house | 7.44 km | 140 | — | — | – | C | 1990 | €1,450 | €10.36 | €10.74 | 11 Nov 2026 | 4 Aug 2026 |
Bare rent at this home’s energy label €1,450 (€10.36 per m²), from €1,450 asking rent: excl. service costs. Carried to this home: size ×1.037 · no location index, not adjusted for location = €10.74 per m². | ||||||||||||
| Loevestein 115235 GC · corner house | 7.64 km | 112 | — | — | 3 | A | 1979 | €2,099 | €18.74 | €16.40 | 11 Nov 2026 | still listed |
Bare rent at this home’s energy label €1,894 (€16.91 per m²), from €2,099 asking rent: excl. service costs, upholstered ×0.93, energy label A converted to D ×0.97. Carried to this home: size ×0.97 · no location index, not adjusted for location = €16.40 per m². | ||||||||||||
| Anjervallei 605237 LD · semi-detached house | 7.79 km | 91 | — | — | 3 | B | 1990 | €1,895 | €20.82 | €18.41 | 10 Nov 2026 | still listed |
Bare rent at this home’s energy label €1,838 (€20.20 per m²), from €1,895 asking rent: excl. service costs, energy label B converted to D ×0.97. Carried to this home: size ×0.911 · no location index, not adjusted for location = €18.41 per m². | ||||||||||||
Let or offline: the advert was marked let or disappeared. That does not prove the rent the home was let for.
Condition per element
Fixer-upper score: 28/100- KitchenFair
photos:
Functioneel, maar de stijl van de kasten is gedateerd.
- BathroomUnknown
- ToiletUnknown
- FloorsGood
photos:
Houten vloer in woonkamer en laminaat in keuken zien er goed uit.
- Interior paintGood
photos:
Muren en plafonds lijken recentelijk geschilderd en in goede staat.
- Exterior paintGood
photos:
Buitenschilderwerk van kozijnen en deuren ziet er netjes uit.
- Frames and glazingGood
photos:
Moderne kozijnen met dubbel glas, zien er goed uit.
- RoofGood
photos:
Dakpannen en zonnepanelen lijken in goede staat.
- BoilerDue for replacementfrom 2009
advert features:
Nefit (gas gestookt uit 2009, eigendom)
- InsulationFair
advert features:
Dakisolatie en gedeeltelijk dubbel glas
Renovation scenarios
Assumption, not a quoteLet as is
★ Best scenario- Cost (min – mid – max)
- No works: the home is let as offered.
- Duration
- 0 weeks
- Energy label after
- D
- Points after
- 214–270Free sector
- Rent after
- €1,716Comparable rents within 8 km
- Value after
- €445,875 – €445,875 – €445,875asking price — in purchase-price terms: × 1.025 (expected purchase price ÷ asking price)
- IRR over 10 years
- 3.4%incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)
Notes
- as offered
Refresh
- Cost (min – mid – max)
- €3,300 – €19,800 – €36,300incl. 10% contingency
- Duration
- 6 weeks
- Energy label after
- D
- Points after
- 214–270Free sector
- Rent after
- €1,716p50 of the comparables (ring 3, within 8 km, 5 comparables) × 124 m²: no new kitchen and bathroom, so no p75
- Value after
- €445,875 – €445,875 – €445,875asking price + 0% of the cost (model setting ‘Value gain from a refresh’: no measured basis for a partial refresh) — in purchase-price terms: × 1.025 (expected purchase price ÷ asking price)
- IRR over 10 years
- 3.0%incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)
Cost items (4)
- Kitchen · Fair€0 – €12,000
new kitchen (model setting ‘Renovation: new kitchen’); state fair: 0 … full
- Bathroom · unknown€0 – €15,000
new bathroom (model setting ‘Renovation: new bathroom’); state unknown: 0 … full
- Toilet · unknown€0 – €3,000
new toilet (model setting ‘Renovation: new toilet’); state unknown: 0 … full
- Boiler · Due for replacement€3,000
new boiler (model setting ‘Renovation: new boiler’)
Notes
- kitchen: state fair, priced as a band
- bathroom: state unknown, priced as a band
- toilet: state unknown, priced as a band
Full renovation
- Cost (min – mid – max)
- €18,700 – €39,600 – €56,100incl. 10% contingency
- Duration
- 14 weeks
- Energy label after
- A
- Points after
- 241–297Free sector
- Rent after
- €1,768p50 of the comparables (ring 3, within 8 km, 5 comparables) × 124 m² × 1.03 (label class 2 → 1): no new kitchen and bathroom, so no p75 (a label jump counts through the label class alone: the comparables are corrected for label already)
- Value after
- €446,767 – €477,978 – €498,488asking price × the measured premium of modernisation: 9 modernised or young semi-detached houses ask +7% (p25–p75: +0% to +12%) against 20 not modernised of the same type, size (±35% m²), generation (build year ±30 years) and location in the municipality; asking prices, not transactions; premium × 100% (the works remove 29 of the 21 backlog points of an average home that is not modernised) — in purchase-price terms: × 1.025 (expected purchase price ÷ asking price)
- IRR over 10 years
- 3.5%incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)
Cost items (8)
- Kitchen · Fair€0 – €12,000
new kitchen (model setting ‘Renovation: new kitchen’); state fair: 0 … full
- Bathroom · unknown€0 – €15,000
new bathroom (model setting ‘Renovation: new bathroom’); state unknown: 0 … full
- Toilet · unknown€0 – €3,000
new toilet (model setting ‘Renovation: new toilet’); state unknown: 0 … full
- Boiler · Due for replacement€3,000
new boiler (model setting ‘Renovation: new boiler’)
- Cavity wall insulation · missing€4,000
model setting ‘Cavity wall insulation’
- Floor insulation · missing€3,000
model setting ‘Floor insulation’
- Hybrid heat pump · missing€7,000
model setting ‘Hybrid heat pump’
- Other measures to the target label · assumption€0 – €4,000
3 label steps × 6000 (model setting ‘Renovation: one energy-label step’) minus the measures named
Notes
- kitchen: state fair, priced as a band
- bathroom: state unknown, priced as a band
- toilet: state unknown, priced as a band
- other measures to the target label: state assumed, priced as a band
Ten-year forecast
Scenario
Tax regime
IRR over 10 years
3.4%
incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)
IRR over 5 years
2.5%
incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)
Return on equity, year 1
3.8%
incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)
Break-even appreciation
−0.7%
The yearly appreciation at which the IRR is 0.
Total return over 5 years
€61,876
incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)
Total return over 10 years
€182,108
incl. 3.3% a year appreciation (assumption) · without a mortgage · Box 3 (2026)
Cash flow year 1, after tax
€3,772
Payback
8 years
Cumulative cash flow and value
Year by year
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Rent per month | €1,716 | €1,767 | €1,821 | €1,875 | €1,931 | €1,989 | €2,049 | €2,110 | €2,174 | €2,239 |
| Rent for the year | €20,592 | €21,210 | €21,846 | €22,501 | €23,176 | €23,872 | €24,588 | €25,326 | €26,085 | €26,868 |
| Vacancy | €824 | €848 | €874 | €2,775 | €927 | €955 | €984 | €3,123 | €1,043 | €1,075 |
| Running costs | €8,587 | €5,735 | €5,888 | €7,826 | €6,205 | €6,370 | €13,498 | €8,719 | €6,893 | €7,076 |
| of which maintenance | €3,500 | €3,587 | €3,677 | €3,769 | €3,863 | €3,960 | €4,059 | €4,160 | €4,264 | €4,371 |
| of which major maintenance | €3,0001 | €6,9587 | ||||||||
| Net operating income | €11,181 | €14,626 | €15,084 | €11,900 | €16,044 | €16,547 | €10,106 | €13,483 | €18,149 | €18,717 |
| Interest | €0 | €0 | €0 | €0 | €0 | €0 | €0 | €0 | €0 | €0 |
| Tax | €7,409 | €7,696 | €7,992 | €8,298 | €8,614 | €8,941 | €9,278 | €9,627 | €9,987 | €10,359 |
| Cash flow | €3,772 | €6,930 | €7,092 | €3,602 | €7,430 | €7,606 | €828 | €3,856 | €8,162 | €8,358 |
| Cumulative cash flow | €3,772 | €10,702 | €17,794 | €21,396 | €28,826 | €36,431 | €37,259 | €41,116 | €49,278 | €57,636 |
| Value at year end | €460,589 | €475,788 | €491,489 | €507,708 | €524,463 | €541,770 | €559,649 | €578,117 | €597,195 | €616,902 |
of which major maintenance: 1 boiler €3,0007 exterior paint €6,958
The value at year end grows with 3.3% appreciation a year (assumption).
Sale at the end
| after 5 years | after 10 years | |
|---|---|---|
| Sale price | €524,463 | €616,902 |
| Selling costs | €7,118 | €8,135 |
| Mortgage repaid | €0 | €0 |
| Tax on the sale | €0 | €0 |
| Net proceeds | €517,345 | €608,767 |
The sale price grows with 3.3% appreciation a year (assumption).
box 3: no tax on the gain at the sale
Sensitivity
The model’s stored pessimistic, base and optimistic variants.
| Variant | IRR over 5 years | IRR over 10 years | Cash flow year 1, after tax | Total return over 10 years |
|---|---|---|---|---|
| Pessimistic0% appreciation, 8% vacancy, 2% rent growth | −0.8% | 0.2% | €2,990 | €10,008 |
| Base3.3% appreciation, 4% vacancy, 3% rent growth | 2.5% | 3.4% | €3,772 | €182,108 |
| Optimistic4.5% appreciation, 2% vacancy, 4% rent growth | 3.8% | 4.7% | €4,163 | €265,195 |
The “IRR without appreciation” (at the top, and the 0% column of the grid below) assumes 0% appreciation with the base assumptions otherwise: 4% vacancy and 3% rent growth. The pessimistic variant assumes 0% appreciation, but also 8% vacancy and 2% rent growth, so it lands elsewhere.
IRR over 10 years by mortgage and appreciation
Box 3 (2026) · Let as is
| Mortgage \ Appreciation a year | −2% | −1% | 0% | +1% | +2% | +3% | +4% | +5% |
|---|---|---|---|---|---|---|---|---|
| 0% without a mortgage | −1.0% | −0.2% | 0.6% | 1.4% | 2.3% | 3.1% | 4.0% | 4.9% |
| 30% of the price | −3.1% | −1.8% | −0.6% | 0.6% | 1.8% | 3.0% | 4.1% | 5.2% |
| 50% of the price | −5.6% | −3.6% | −1.9% | −0.2% | 1.4% | 2.9% | 4.4% | 5.8% |
The assumption (3.3% a year) sits between the 3% and 4% columns; without a mortgage it gives the IRR of 3.4% shown above. The 0% column is the IRR without any appreciation.
Short-term rental
No basis for short-term rental: no comparable Airbnb figures are stored for this home, so no short-term rental figure is shown (and never a municipal average).
Municipal rules
MaasdrielFor this home
No buy-to-let protection found in Maasdriel.
province of Gelderland · Zuidwest-Gelderland region · water board Rivierenland · tax year 2026
Notes on the register and quotes from it are shown as written, in Dutch.
These rules are not verified against the official source yet: treat them as a pointer and check them with the municipality before you buy.
One rule is not read yet and so withholds forecasts: the ground lease (erfpacht) conditions on letting. Homes it may apply to are not shown here.
Owner’s charges
- Property tax (OZB), owner
- 0.0815% of the WOZ valueSource: Verordening onroerende-zaakbelastingen 2026 Maasdriel, CVDR752955/1, art. 5 lid 1 (lokaleregelgeving.overheid.nl)checked 1 Nov 2026"b. bij de eigenarenbelasting 1. voor onroerende zaken die in hoofdzaak tot woning dienen 0,0815%"; vastgesteld 18 december 2025, heffing vanaf 1 januari 2026
- Sewerage charge, owner
- €218 a yearSource: Verordening Riool- en Waterzorgheffing 2026 Maasdriel, CVDR752967/1, art. 3, 6 en 7 lid 1 (lokaleregelgeving.overheid.nl)checked 1 Nov 2026"1. Het tarief van het eigenarendeel bedraagt: € 218,00"; eigenarendeel, een vast bedrag per perceel (art. 6 lid 1); het gebruikersdeel per m³ (€ 0,35 per m³ tot 200 m³, daarboven in staffels) is voor de huurder
- Water board levy (watersysteemheffing) · Rivierenland
- 0.03794% of the WOZ valueSource: Verordening op de watersysteemheffing Waterschap Rivierenland 2026, CVDR749008/1, art. 10 lid 1 (lokaleregelgeving.overheid.nl)checked 1 Nov 2026"bedraagt het tarief van de heffing voor onroerende zaken die in hoofdzaak tot woning dienen 0,03794% van de heffingsmaatstaf"; woningen 2026; buitendijks 0,01897% (art. 10 lid 3)
Buy-to-let protection (opkoopbescherming)
Not in force according to the sources found.
de Legesverordening 2026 reserveert de leges ("3.17 | Verhuurvergunning opkoopbescherming | Gereserveerd") en er is geen Huisvestingsverordening (register, alle data, en Gemeenteblad: geen). Los van de opkoopbescherming: nieuwbouw, zelfbewoningsplicht (Beleidsregels Zelfbewoningsplicht 2021, CVDR738980/1, aanhef, art. 1 lid 1, art. 2, art. 3 en bijlage 1; Woonvisie Bommelerwaard 2021-2025, CVDR661075/2; Doelgroepenverordening gemeente Maasdriel 2021, CVDR651638/1, art. 2 e en 4): "De zelfbewoningsplicht wordt ingesteld bij nieuwbouwwoningen en wordt opgenomen overeenkomstig de tekst in bijlage 1 als artikel opgenomen in de (ver)koopakte." (art. 1 lid 1, geldend vanaf 07-05-2025) en "De koper mag het gekochte niet aan derden te verhuren of op andere wijze in gebruik te geven." (art. 1 lid 1); bewoning of huur door kinderen, kleinkinderen, ouders of grootouders van de koper geldt als eigen bewoning. De beleidsregels werken een raadsbesluit uit ("het raadsbesluit d.d. 10 december 2020 een zelfbewoningsplicht in te stellen bij nieuwbouwwoningen", aanhef) en zijn op 06-05-2025 bekendgemaakt; de Woonvisie Bommelerwaard 2021-2025 (CVDR661075/2): "Maasdriel heeft in december 2020 besloten de zelfbewoningsplicht in te zetten bij nieuwbouwplannen." De plicht komt langs drie wegen in de akte: een bouwkavel die de gemeente aan een particulier verkoopt, bouwkavels aan een projectontwikkelaar, en een anterieure overeenkomst wanneer een ontwikkelaar ruimtelijke medewerking vraagt ("zal daarin een artikel worden opgenomen, waarin de tekst, welke als artikel moet worden opgenomen in de verkoopovereenkomsten en akten van levering, is aangegeven"). "De zelfbewoningsplicht is niet gekoppeld aan een bepaalde prijscategorie van woningen." (art. 2): geen prijsgrens. De tekst noemt geen termijn en geen einde: de plicht wordt gevestigd als kwalitatieve verbintenis, "zodat deze ook zal overgaan op degenen die het gekochte later onder algemene danwel bijzondere titel zullen verkrijgen" (bijlage 1 d), met een boete van 15% van de koopprijs (bijlage 1 g); ontheffing alleen voor verhuur aan één huishouden in enkele genoemde situaties ("In andere dan de hiervoor aangegeven situaties zal geen ontheffing worden overwogen.", art. 3). Omdat de tekst geen termijn noemt, houdt het model tien bouwjaren aan vanaf het raadsbesluit: tot en met 2030 valt elke woning die sindsdien is gebouwd daarbinnen, daarna moet het venster worden verlengd. De Doelgroepenverordening gemeente Maasdriel 2021 (CVDR651638/1, geldend vanaf 01-01-2021) legt geen plicht op een koopwoning: haar instandhoudingstermijn geldt voor sociale en middeldure huurwoningen, en voor sociale koop alleen een inkomensgrens "gedurende een termijn van ten minste 3 maanden na startdatum bij verkoop". Nieuwbouw op eigen grond zonder overeenkomst met de gemeente noemen de beleidsregels niet; het raadsbesluit zelf en de overeenkomsten zijn niet gepubliceerd, en of een woning het beding in de akte heeft staat niet in de advertentie (door twee lezers gelezen, 2026-11-11)
Landlord permit (verhuurvergunning)
No landlord permit found. not verified
de Legesverordening 2026 noemt een verhuurvergunning woon- of verblijfsruimte (art. 3.18, Wet goed verhuurderschap art. 5 lid 1) zonder tarief ("-"), maar geen verordening wijst een gebied of categorie aan; de APV 2024 heeft geen verhuurvergunning; alleen gezocht, niet als afzonderlijk punt door de tweede lezer gecontroleerd (wettencheck 2026-11-01)
Assumption: no landlord-permit ordinance (verhuurverordening, Good Landlordship Act) found in the rules of Maasdriel (searched on 1 November 2026 by one reader; not confirmed); the fees ordinance names a landlord permit without a fee, but no ordinance designates an area or category
Housing permit for the tenant (huisvestingsvergunning)
No housing permit for tenants found. not verified
geen Huisvestingsverordening in het register ("Geen resultaten gevonden") of het Gemeenteblad; alleen gezocht, niet als afzonderlijk punt door de tweede lezer gecontroleerd (wettencheck 2026-11-01)
Assumption: no housing permit for a tenant: no housing ordinance (huisvestingsverordening) found in the rules of Maasdriel (searched on 1 November 2026 by one reader; not confirmed); a housing ordinance is expected to be compulsory from 1 January 2028: the model withholds a home once its transfer could be registered on or after that date
Ground lease (erfpacht)
Letting in the ground lease terms
Not established: what the ground lease terms of Maasdriel say about letting has not been read. They may make letting subject to the municipality’s consent or restrict it. A home whose advert does not show it in full ownership therefore gets no rental forecast.
Not read (Dutch): of er erfpacht op woningen is en wat de voorwaarden over verhuur zeggen, is niet gezocht
checked 11 Nov 2026niet gezocht: de landelijke wettencheck van 2026-11-01 las de belastingen, de opkoopbescherming en de vergunningen van de gemeente, niet haar erfpacht; geen erfpachtregeling, algemene bepalingen of erfpachtvoorwaarden gelezen, en niet vastgesteld of de gemeente of een ander erfpacht op woningen heeft uitgegeven
Overbidding in the region
On average +2.5% on the asking price in the Zuidwest-Gelderland region, Q3 2026.
not verifiedSource: NVM, Marktoverzicht regio Zuidwest-Gelderland 3e kwartaal 2026 (nvm.nl), tabel "Vraag-verkoopprijsverschil", totaal alle woningtypen, gelezen 2026-11-01checked 1 Nov 2026"Vraag-verkoopprijsverschil … Totaal 3,7% 3,8% 2,5% … % Boven vraagprijs verkocht … Totaal 69% 71% 64%" (kolommen 2025-3, 2026-2, 2026-3); per type tussenwoning 4,1%, hoekwoning 2,8%, 2-onder-1-kap 2,4%, vrijstaand 0,0%, appartement 4,8%; −0,8 pp op het landelijke cijfer (was: geen regionaal overbod); NVM, geen overheidsbron
Assumption: the expected purchase price uses the NVM's regional overbid, a market figure, not an official source
Sources and assumptions
For the forecast selected above: Let as is · Box 3 (2026)
Figures behind the forecast
OZB, sewerage and water board: the figures of Maasdriel where known (not verified), otherwise the national assumption.
Each source is named as written, in Dutch.
| Figure | Value | Basis | Source | Checked |
|---|---|---|---|---|
| Sensitivity: mortgage shares | 0% · 30% · 50% | assumption | – | 31 Oct 2026 |
| Setting up the company (bv) | €1,500 | assumption | – | 31 Oct 2026 |
| Comparables left out below (percentile) | 10% | assumption | – | 31 Oct 2026 |
| Corporate tax, low rate | 19% | law | Belastingdienst, "Tarieven vennootschapsbelasting" (belastingdienst.nl), gelezen 2026-11-01: 19,0% t/m € 200.000, 25,8% daarboven | 1 Nov 2026 |
| Mortgage (loan-to-value) | 0% | assumption | – | 31 Oct 2026 |
| Comparable rentals: living area within (±) | 35% | assumption | – | 31 Oct 2026 |
| MAD trim: distance (× the MAD) | 3 | assumption | – | 31 Oct 2026 |
| Minimum comparable rentals | 5 | assumption | – | 31 Oct 2026 |
| Comparables left out above (percentile) | 90% | assumption | – | 31 Oct 2026 |
| WOZ estimate, low end (× the asking price) | 0.85 | assumption | – | 31 Oct 2026 |
| Box 3 tax rate | 36% | law | Belastingdienst, "Berekening box 3-inkomen 2026" (belastingdienst.nl), gelezen 2026-11-01: forfait beleggingen en andere bezittingen 6,00%, schulden 2,70%, tarief 36%, heffingsvrij vermogen € 59.357, schuldendrempel € 3.800 (de aangekondigde 7,78% / € 51.396 zijn teruggedraaid) — netherlands-roi-config.mjs BOX3.rate | 1 Nov 2026 |
| Box 2, low rate | 24.5% | law | Belastingdienst, "Inkomsten uit aanmerkelijk belang" (belastingdienst.nl), gelezen 2026-11-01: box 2 24,5% tot € 68.843, 31% daarboven (vervangt de bron Deloitte, Pakket Belastingplan 2026) | 1 Nov 2026 |
| Corporate tax, high rate | 25.8% | law | Belastingdienst, "Tarieven vennootschapsbelasting" (belastingdienst.nl), gelezen 2026-11-01: 19,0% t/m € 200.000, 25,8% daarboven | 1 Nov 2026 |
| Mortgage interest rate | 4.5% | assumption | – | 31 Oct 2026 |
| Mortgage type | interest-only | assumption | – | 31 Oct 2026 |
| WOZ estimate, high end (× the asking price) | 1 | assumption | – | 31 Oct 2026 |
| Box 2, high rate | 31% | law | Belastingdienst, "Inkomsten uit aanmerkelijk belang" (belastingdienst.nl), gelezen 2026-11-01: box 2 24,5% tot € 68.843, 31% daarboven (vervangt de bron Deloitte, Pakket Belastingplan 2026) | 1 Nov 2026 |
| Weight of a rental still on offer | 0.8 | assumption | – | 31 Oct 2026 |
| Comparable rentals, ring 2: district (km) | 2.5 | assumption | – | 31 Oct 2026 |
| Corporate tax bracket | €200,000 | law | Belastingdienst, "Tarieven vennootschapsbelasting" (belastingdienst.nl), gelezen 2026-11-01: 19,0% t/m € 200.000, 25,8% daarboven | 1 Nov 2026 |
| Comparable rentals, ring 1: neighbourhood (km) | 1 | assumption | – | 31 Oct 2026 |
| Value after the works: percentiles of the asking price per m² | 0.25 · 0.5 · 0.75 | assumption | – | 31 Oct 2026 |
| Company (bv) costs a year | €2,000 | assumption | – | 31 Oct 2026 |
| Box 2 only at the sale | yes | assumption | – | 31 Oct 2026 |
| Box 2 bracket | €68,843 | law | Belastingdienst, "Inkomsten uit aanmerkelijk belang" (belastingdienst.nl), gelezen 2026-11-01: box 2 24,5% tot € 68.843, 31% daarboven (vervangt de bron Deloitte, Pakket Belastingplan 2026) | 1 Nov 2026 |
| Weight of a rental that was let | 1 | assumption | – | 31 Oct 2026 |
| Tax partners | 1 | assumption | – | 31 Oct 2026 |
| Selling agent’s start fee | €650 | published source | opstartkosten makelaar € 300–1.000 | 30 Oct 2026 |
| Sensitivity: value growth rates | −2% · −1% · 0% · 1% · 2% · 3% · 4% · 5% | assumption | – | 31 Oct 2026 |
| Forecast horizon | 10 years | assumption | – | 31 Oct 2026 |
| Renovation: new roof covering | €15,000 | assumption | – | 31 Oct 2026 |
| Comparable rentals: bedrooms more or fewer | 1 | assumption | – | 31 Oct 2026 |
| Comparable rentals: dwelling classes away, at most | 1 | assumption | – | 31 Oct 2026 |
| Rent growth a year (long run) | 3% | assumption | – | 31 Oct 2026 |
| Outliers trimmed by the MAD below (comparables) | 10 | assumption | – | 31 Oct 2026 |
| Market check: rent per m² a month, houses (NVM) | €14.61/m² | published source | NVM/VGM Q4 2025, woonhuizen € 14,61/m² per maand — alleen controle, nooit publicatie | 30 Oct 2026 |
| Depreciation | 0% | law | bodemwaarde verhuurd vastgoed = 100% WOZ (art. 3.30a Wet IB 2001): geen afschrijving zolang de boekwaarde de WOZ niet overstijgt | 31 Oct 2026 |
| Photos read per home, at most | 8 | assumption | – | 31 Oct 2026 |
| Photography at sale | €250 | published source | fotografie € 150–350 | 30 Oct 2026 |
| Mortgage, preset | 30% | assumption | – | 31 Oct 2026 |
| Mortgage term | 30 years | assumption | – | 31 Oct 2026 |
| Boiler replacement | €3,000 | assumption | – | 31 Oct 2026 |
| Comparable rentals, ring 3: municipality (km) | 8 | assumption | – | 31 Oct 2026 |
| Base: mortgage interest rate | 4.5% | assumption | – | 31 Oct 2026 |
| State by age (share of the life) | good 0.6 · new 0.2 · fair 1 | assumption | – | 31 Oct 2026 |
| Listing package at sale | €449 | published source | advertentiepakket (Zilver) (Brons/Zilver/Goud € 279–649 incl. btw) | 30 Oct 2026 |
| Mortgage shares offered | 0% · 10% · 20% · 30% · 40% · 50% · 60% · 70% | assumption | – | 31 Oct 2026 |
| Cost growth a year | 2.5% | assumption | – | 31 Oct 2026 |
| Renovation: new boiler | €3,000 | assumption | – | 31 Oct 2026 |
| Renovation: new toilet | €3,000 | assumption | – | 31 Oct 2026 |
| Comparable rentals: shortest distance counted (km) | 1 | assumption | – | 31 Oct 2026 |
| Furnished rent to bare rent | 0.85 | assumption | – | 31 Oct 2026 |
| MAD trim: highest share left out | 20% | assumption | – | 31 Oct 2026 |
| Widest spread of the rents (p75 / p25) | 2.5 | assumption | – | 31 Oct 2026 |
| The home’s own earlier rent: living area within (±) | 15% | assumption | – | 31 Oct 2026 |
| Value after the works: living area within (±) | 35% | assumption | – | 31 Oct 2026 |
| Value after the works: minimum modernised homes | 5 | assumption | – | 31 Oct 2026 |
| Notary | €2,000 | assumption | – | 31 Oct 2026 |
| Building survey | €450 | assumption | – | 31 Oct 2026 |
| Box 3 actual return: tax rate | 36% | assumption | – | 31 Oct 2026 |
| Appreciation a year (base) | 3.3% | assumptionnot verified | ABN AMRO, Woningmarktmonitor "Beter in 2026, grotere afkoeling in 2027", 1-10-2026 (abnamro.com): 2027 +2,5%; RaboResearch, Kwartaalbericht Woningmarkt "Huizenprijzen stijgen dit jaar beperkt", 12-3-2026 (rabobank.nl): 2027 +4,1%; het gemiddelde (3,3%) als eigen aanname voor alle tien jaar | 5 Nov 2026 |
| Interest rates offered | 3.5% · 4% · 4.5% · 5% · 5.5% · 6% · 6.5% | assumption | – | 31 Oct 2026 |
| Vacancy | 4% | assumption | – | 31 Oct 2026 |
| Overbid on the asking price, other homes | 3.3% | published source | NVM kwartaalcijfers 3e kwartaal 2026 (8-10-2026): bijna twee derde boven de vraagprijs verkocht (71% een jaar eerder); per woningtype uit de 40 NVM-COROP-marktoverzichten via Percelio ("Hoeveel overbieden 2026? Gemiddeld 3,3%"): appartement 70% boven, gemiddeld +4,5%; tussenwoning 74%, +4,3%; vrijstaand 44%, −0,1% | 31 Oct 2026 |
| Renovation: new kitchen | €12,000 | assumption | – | 31 Oct 2026 |
| Location index, minimum homes for sale | 8 | assumption | – | 31 Oct 2026 |
| Location index radius (km) | 1 | assumption | – | 31 Oct 2026 |
| WOZ value is the box 3 base | yes | law | Belastingdienst, "Overige onroerende zaken" (belastingdienst.nl), gelezen 2026-11-01 (art. 5.20 Wet IB 2001 zelf niet gelezen: wetten.overheid.nl niet bereikbaar) | 1 Nov 2026 |
| Renovation score: weight per part | roof covering 7 · boiler 5 · floors 10 · toilet 5 · kitchen 20 · bathroom 20 · insulation 5 · frames and glass 10 · exterior paint 8 · interior paint 10 | assumption | – | 31 Oct 2026 |
| Insurance a year | €400 | assumption | – | 31 Oct 2026 |
| Renovation: new bathroom | €15,000 | assumption | – | 31 Oct 2026 |
| Renovation: contingency | 10% | assumption | – | 31 Oct 2026 |
| Renovation: new floors per m² | €60.00/m² | assumption | – | 31 Oct 2026 |
| Location correction, ceiling (factor) | 1.15 | assumption | – | 31 Oct 2026 |
| Location correction, floor (factor) | 0.85 | assumption | – | 31 Oct 2026 |
| Minimum effective number of comparable rentals | 4 | assumption | – | 31 Oct 2026 |
| Market check: rent per m² a month, apartments (NVM) | €19.75/m² | published source | NVM/VGM Q4 2025, appartementen € 19,75/m² per maand — alleen controle | 30 Oct 2026 |
| Upholstered rent to bare rent | 0.93 | assumption | – | 31 Oct 2026 |
| WWS maximum rents indexed, 2026 | 3.65% | law | Huurcommissie, Beleidsboek waarderingsstelsel zelfstandige woonruimte (versie juli 2026), bijlage 3: maximale huurprijsgrenzen per 1-1-2026, gelezen 2026-10-31 (143 punten € 932,93; 186 punten € 1.228,07) | 31 Oct 2026 |
| Value after the works: build year within (years) | 30 | assumption | – | 31 Oct 2026 |
| Land registry | €300 | assumption | – | 31 Oct 2026 |
| Box 3 actual return: status | bill (not yet law) | published source | Wet werkelijk rendement box 3: Tweede Kamer akkoord 12-2-2026, Eerste Kamer uitgesteld (novelle), Kamerbrief 29-9-2026 met vier scenario's — beoogd 2028 | 30 Oct 2026 |
| Sewerage chargeMaasdriel | €218 | law"1. Het tarief van het eigenarendeel bedraagt: € 218,00"; eigenarendeel, een vast bedrag per perceel (art. 6 lid 1); het gebruikersdeel per m³ (€ 0,35 per m³ tot 200 m³, daarboven in staffels) is voor de huurder | Verordening Riool- en Waterzorgheffing 2026 Maasdriel, CVDR752967/1, art. 3, 6 en 7 lid 1 (lokaleregelgeving.overheid.nl) | 1 Nov 2026 |
| Renovation: one energy-label step | €6,000 | assumption | – | 31 Oct 2026 |
| Cautious rent: the median rent of the comparable rentals times | 0.88 | published source | eigen backtest op netherlands_rent_listings, 2026-11-06 (run 42149600440, met γ = 0,6): verhuurde huur ÷ p50 over 573 geschatte verhuurde woningen q10 0,788 · q25 0,883 · q50 0,980 · q75 1,073 · q90 1,190 (appartementen q25 0,883, huizen 0,884); de q25 op de leerhelft, 0,885, liet op de testhelft 26,2% van 271 woningen eronder verhuren (doel 25%), tegen 35,4% onder de p25 van de comps | 6 Nov 2026 |
| Rent vs location (elasticity) | 0.6 | published source | eigen backtest op netherlands_rent_listings, 2026-11-05/06 (runs 42078135913, 42080252315, 42149600440): 1.095 verhuurde woningen, elk verborgen en geschat uit de andere advertenties zoals die op de verhuurdatum bekend waren (573 geschat); de zoektocht over de modelaannames koos γ = 0,6 op elke helft van de woningen afzonderlijk; op de helft die hij niet zag: verlies −0,0052 (95% −0,0091 … −0,0014) en −0,0032 (95% −0,0066 … +0,0002); binnen 20% van de verhuurde huur 76,7% → 79,7% op de testhelft. Een sterkere γ (1,25) hield buiten de leerhelft geen stand | 6 Nov 2026 |
| Highest weight of one comparable | 25% | assumption | – | 31 Oct 2026 |
| Valuation | €800 | assumption | – | 31 Oct 2026 |
| Life: roof covering | 40 years | assumption | – | 31 Oct 2026 |
| Selling agent’s commission | 1.1% | published source | makelaarscourtage 1,1% excl. btw, gemiddelde 2026 | 30 Oct 2026 |
| Maintenance a year | €3,500 | assumption | – | 31 Oct 2026 |
| Management | 5% | assumption | – | 31 Oct 2026 |
| Overbid on the asking price, detached house | −0.1% | published source | NVM kwartaalcijfers 3e kwartaal 2026 (8-10-2026): bijna twee derde boven de vraagprijs verkocht (71% een jaar eerder); per woningtype uit de 40 NVM-COROP-marktoverzichten via Percelio ("Hoeveel overbieden 2026? Gemiddeld 3,3%"): appartement 70% boven, gemiddeld +4,5%; tussenwoning 74%, +4,3%; vrijstaand 44%, −0,1% | 31 Oct 2026 |
| Overbid on a new build | 0% | assumption | – | 31 Oct 2026 |
| Overbid on the asking price, terraced house | 4.3% | published source | NVM kwartaalcijfers 3e kwartaal 2026 (8-10-2026): bijna twee derde boven de vraagprijs verkocht (71% een jaar eerder); per woningtype uit de 40 NVM-COROP-marktoverzichten via Percelio ("Hoeveel overbieden 2026? Gemiddeld 3,3%"): appartement 70% boven, gemiddeld +4,5%; tussenwoning 74%, +4,3%; vrijstaand 44%, −0,1% | 31 Oct 2026 |
| Floor area: advert and BAG differ by more than (of the BAG area) | 15% | assumption | eigen meting op netherlands_homes, 2026-11-05: van de 12.492 detail-gelezen woningen met beide oppervlakken staat de advertentie bij 985 meer dan 15% boven de BAG-gebruiksoppervlakte (553 meer dan 30%) en bij 1.376 meer dan 15% eronder; 116 van de 2.090 woningen met een niet-achtergehouden prognose staan meer dan 15% boven de BAG, 4 van de 205 gepubliceerde Apeldoornse | 5 Nov 2026 |
| Age check of the comparable rentals switched on | yes | assumption | – | 5 Nov 2026 |
| Maximum rent rise 2026, free sector | 4.4% | law | Rijksoverheid, "Maximale huurverhoging 2026", 15-12-2025 (gecontroleerd 2026-10-30) | 30 Oct 2026 |
| The home’s own earlier rent counts for | 12 months | assumption | – | 31 Oct 2026 |
| Rent vs size, houses (elasticity) | 0.7 | published source | eigen meting op netherlands_rent_listings (1.481 advertenties, 235 plaatsen), 2026-10-31: log kale huur op log m² binnen dezelfde plaats (plaatsen met ≥ 5 advertenties), huizen n = 101, β = 0,70 ± 0,08 | 31 Oct 2026 |
| Value after the works: modernised with a label up to | B | assumption | – | 31 Oct 2026 |
| Buying agent | €0 | assumption | – | 31 Oct 2026 |
| Ground lease: canon multiple added to the WOZ | 17 | assumption | – | 1 Nov 2026 |
| Boiler life | 15 years | assumption | – | 31 Oct 2026 |
| Overbid on the asking price, apartment | 4.5% | published source | NVM kwartaalcijfers 3e kwartaal 2026 (8-10-2026): bijna twee derde boven de vraagprijs verkocht (71% een jaar eerder); per woningtype uit de 40 NVM-COROP-marktoverzichten via Percelio ("Hoeveel overbieden 2026? Gemiddeld 3,3%"): appartement 70% boven, gemiddeld +4,5%; tussenwoning 74%, +4,3%; vrijstaand 44%, −0,1% | 31 Oct 2026 |
| A v.o.n. price includes the buyer’s costs | yes | assumption | – | 31 Oct 2026 |
| Age check: comparable rentals newer than the home, at most (on average) | 30 years | assumption | eigen meting op de gepubliceerde Apeldoorn-set (279 woningen, NL-LTR-2026.16, gate van 2026-11-05 08:53 UTC), met de code van NL-LTR-2026.17 op de opgeslagen woningen en huuradvertenties: het gewogen bouwjaar van de comps (de gekapte gewichten, comps met een bouwjaar) min dat van de woning, alleen waar de p50 van de comps de huur zet; een gestruikelde comp-set telt niet en het zoeken gaat door langs de comps van de eigen generatie (bouwjaar ±40). N 30 houdt 78 huizen achter (bouwjaar 1878–1985; 201 gepubliceerd, IRR10 p25/p50/p75 2,31/2,66/3,19, nettorendement p50 2,04, huur p50 € 1.187, vraagprijs p50 € 379.000; de eerste gate na de omzetting heeft --accept-drop 78 nodig), N 40 61 huizen (218; 2,34/2,73/3,33), N 50 11 huizen (268; 2,47/2,91/3,72); bij 40 blijven de huizen van 1978–1990 op dezelfde nieuwbouwcomps gepubliceerd. Geen generatiecorrectie te meten: binnen 8 km geen huuradvertentie van een huis uit 1945–1974 | 5 Nov 2026 |
| Age check: comparables’ weight with a known building year, at least | 50% | assumption | – | 5 Nov 2026 |
| Location index, wider radius (km) | 2 | assumption | – | 31 Oct 2026 |
| Rent with service costs of no stated amount to bare rent | 0.93 | assumption | – | 31 Oct 2026 |
| WWS maximum rents indexed a year (long run) | 3% | assumption | – | 31 Oct 2026 |
| Base: rent growth a year | 3% | assumption | – | 31 Oct 2026 |
| Optimistic: mortgage interest rate | 4% | assumption | – | 31 Oct 2026 |
| Box 3 debt threshold | €3,800 | law | Belastingdienst, "Berekening box 3-inkomen 2026" (belastingdienst.nl), gelezen 2026-11-01: forfait beleggingen en andere bezittingen 6,00%, schulden 2,70%, tarief 36%, heffingsvrij vermogen € 59.357, schuldendrempel € 3.800 (de aangekondigde 7,78% / € 51.396 zijn teruggedraaid) | 1 Nov 2026 |
| Life: boiler | 15 years | assumption | – | 31 Oct 2026 |
| Life: floors | 20 years | assumption | – | 31 Oct 2026 |
| Life: toilet | 25 years | assumption | – | 31 Oct 2026 |
| Renovation score: extra when the text says fixer-upper | 20 | assumption | – | 31 Oct 2026 |
| Renovation score: share of the weight by state | good 0.1 · new 0 · unknown 0.3 · fair 0.45 · due for replacement 1 | assumption | – | 31 Oct 2026 |
| Ground lease: canon multiple deducted in box 3 | 17 | law | Belastingdienst, "Waarde verhuurde woning en erfpacht" (belastingdienst.nl), gelezen 2026-11-01: de WOZ-waarde min de waarde van de toekomstige canons, 17 keer de jaarlijkse erfpachtcanon (20× na € 20.000 aftrek alleen voor een verhuurd deel dat niet zonder splitsing verkocht kan worden) | 1 Nov 2026 |
| Exterior paint | €6,000 | assumption | – | 31 Oct 2026 |
| Purchase to transfer, on average | 3 months | assumption | – | 3 Nov 2026 |
| Rent factor, corner house | 1 | published source | eigen meting op netherlands_rent_listings (huizen, één advertentie per woning, 2026-11-01): log kale huur op log m², woningklasse, labelklasse en bouwperiode, plaats als vaste factor; n = 175 in 41 plaatsen met ≥ 2 huizen: hoekwoning × 1,003 ± 0,05 (t 0,1) t.o.v. tussenwoning | 1 Nov 2026 |
| Rent factor, detached house | 1 | published source | eigen meting op netherlands_rent_listings (huizen, één advertentie per woning, 2026-11-01): log kale huur op log m², woningklasse, labelklasse en bouwperiode, plaats als vaste factor; n = 175 in 41 plaatsen met ≥ 2 huizen: vrijstaand × 1,027 ± 0,08 (t 0,3) | 1 Nov 2026 |
| Comparable rentals: build year within | 40 years | assumption | – | 31 Oct 2026 |
| Maximum rent rise 2026, mid-rent | 6.1% | law | Rijksoverheid, "Maximale huurverhoging 2026", 15-12-2025 (gecontroleerd 2026-10-30) | 30 Oct 2026 |
| Maximum rent rise 2026, social rent | 4.1% | law | Rijksoverheid, "Maximale huurverhoging 2026", 15-12-2025 (gecontroleerd 2026-10-30) | 30 Oct 2026 |
| A comparable’s weight halves every | 9 months | assumption | – | 31 Oct 2026 |
| Base: vacancy | 4% | assumption | – | 31 Oct 2026 |
| Pessimistic: mortgage interest rate | 5.5% | assumption | – | 31 Oct 2026 |
| Transfer tax | 8% | law | Belastingdienst, "Tarieven overdrachtsbelasting" (belastingdienst.nl), gelezen 2026-11-01 — netherlands-roi-config.mjs ACQUISITION.transferTaxRate | 1 Nov 2026 |
| Box 3 deemed return on debts | 2.7% | law | Belastingdienst, "Berekening box 3-inkomen 2026" (belastingdienst.nl), gelezen 2026-11-01: forfait beleggingen en andere bezittingen 6,00%, schulden 2,70%, tarief 36%, heffingsvrij vermogen € 59.357, schuldendrempel € 3.800 (de aangekondigde 7,78% / € 51.396 zijn teruggedraaid) | 1 Nov 2026 |
| Life: kitchen | 20 years | assumption | – | 31 Oct 2026 |
| Property tax (OZB), share of WOZMaasdriel | 0.0815% | law"b. bij de eigenarenbelasting 1. voor onroerende zaken die in hoofdzaak tot woning dienen 0,0815%"; vastgesteld 18 december 2025, heffing vanaf 1 januari 2026 | Verordening onroerende-zaakbelastingen 2026 Maasdriel, CVDR752955/1, art. 5 lid 1 (lokaleregelgeving.overheid.nl) | 1 Nov 2026 |
| Re-letting fee | 1 month | assumption | – | 31 Oct 2026 |
| Renovation: exterior paint | €6,000 | assumption | – | 31 Oct 2026 |
| Rent per energy-label class (houses) | 3% | assumption | eigen meting op netherlands_rent_listings (huizen, één advertentie per woning, 2026-11-01): log kale huur op log m², labelklasse, bouwperiode en woningklasse, plaats als vaste factor; n = 156 in 38 plaatsen (18 A+, 93 A–B, 36 C–D, 9 E–G): A+ × 1,055 ± 0,063 (t 0,9), C–D × 0,964 ± 0,053 (t −0,7), E–G × 0,999 ± 0,088 (t 0,0); als één stap −2,7% ± 3,0 per klasse (t −0,9) | 1 Nov 2026 |
| Base: appreciation a year | 3.3% | assumptionnot verified | ABN AMRO, Woningmarktmonitor "Beter in 2026, grotere afkoeling in 2027", 1-10-2026 (abnamro.com): 2027 +2,5%; RaboResearch, Kwartaalbericht Woningmarkt "Huizenprijzen stijgen dit jaar beperkt", 12-3-2026 (rabobank.nl): 2027 +4,1%; het gemiddelde (3,3%) als eigen aanname voor alle tien jaar | 5 Nov 2026 |
| Box 3 deemed return on assets | 6% | law | Belastingdienst, "Berekening box 3-inkomen 2026" (belastingdienst.nl), gelezen 2026-11-01: forfait beleggingen en andere bezittingen 6,00%, schulden 2,70%, tarief 36%, heffingsvrij vermogen € 59.357, schuldendrempel € 3.800 (de aangekondigde 7,78% / € 51.396 zijn teruggedraaid) — netherlands-roi-config.mjs BOX3.deemedReturn | 1 Nov 2026 |
| Life: bathroom | 25 years | assumption | – | 31 Oct 2026 |
| A photo reading counts from (certainty) | 0.5 | assumption | – | 31 Oct 2026 |
| New tenant every | 4 years | assumption | – | 31 Oct 2026 |
| Rent vs size, apartments (elasticity) | 0.64 | published source | eigen meting op netherlands_rent_listings (1.481 advertenties, 235 plaatsen), 2026-10-31: log kale huur op log m² binnen dezelfde plaats, appartementen n = 943, β = 0,64 ± 0,02 | 31 Oct 2026 |
| Value after the works: gain in proportion to the backlog removed | yes | assumption | – | 1 Nov 2026 |
| Mortgage advice | €2,500 | assumption | – | 31 Oct 2026 |
| Box 3 actual return: exemption | €1,800 | assumption | – | 31 Oct 2026 |
| Every part new when built within | 8 years | assumption | – | 31 Oct 2026 |
| Renovation score: extra for label E, F or G | 8 | assumption | – | 31 Oct 2026 |
| Waste charge (owner)National assumption | €0 | assumption | – | 31 Oct 2026 |
| Purchase to transfer, at the latest | 6 months | assumption | – | 3 Nov 2026 |
| Overbid after a price cut | 0% | assumption | – | 31 Oct 2026 |
| Renovation: interior paint per m² | €40.00/m² | assumption | – | 31 Oct 2026 |
| Rent factor, apartment with label C to G | 0.871 | published source | eigen meting op netherlands_rent_listings (appartementen, één advertentie per woning, 2026-11-01): log kale huur (servicekosten en stoffering eraf, geen labelcorrectie) op log m², labelklasse (A+ en beter / A–B / C–D / E–G) en bouwperiode, postcode-4 als vaste factor; n = 746 in 162 postcodegebieden met ≥ 2 appartementen (319 A+, 315 A–B, 104 C–D, 8 E–G). Per klasse t.o.v. A–B: A+ × 1,060 ± 0,019 (t 3,1), C–D × 0,876 ± 0,022 (t −6,0), E–G × 0,815 ± 0,062 (t −3,3; 8 advertenties, van C–D niet te onderscheiden: t −1,1). Met C–G als één klasse: A+ × 1,059 ± 0,019 (t 3,1), C–G × 0,871 ± 0,022 (t −6,4); geclusterd op postcode-4 blijft C–D t −5,1 en A+ t 2,9. Eén vaste stap per klasse past slechter (× 0,913 ± 0,012 per klasse; F 3,9 op (1, 578), p ≈ 0,05, AIC kiest de tabel): de sprong zit tussen A–B en C–D, niet gelijk over de klassen. Gebruikt: de fit met C–G als één klasse, C–G × 0,871 (E–G apart is op 8 advertenties niet te meten) | 1 Nov 2026 |
| Life: insulation | 40 years | assumption | – | 31 Oct 2026 |
| Age of “recently renewed” without a year (years) | 3 | assumption | – | 31 Oct 2026 |
| Ground lease: highest plausible canon, share of the asking price | 3% | assumption | – | 1 Nov 2026 |
| New kitchen: counter and WWS points for extras | counter (m) 2.5 · points for extras 4 | assumption | – | 31 Oct 2026 |
| Rent factor, house built 2005 or later | 1 | published source | eigen meting op netherlands_rent_listings (huizen, één advertentie per woning, 2026-11-01): log kale huur op log m², woningklasse, labelklasse en bouwperiode, plaats als vaste factor; n = 175 in 41 plaatsen met ≥ 2 huizen: bouwjaar 2005 of later × 0,935 ± 0,05 (t −1,3) t.o.v. 1945–2004 | 1 Nov 2026 |
| Rent factor, apartment with label A or better | 1.059 | published source | eigen meting op netherlands_rent_listings (appartementen, één advertentie per woning, 2026-11-01): log kale huur (servicekosten en stoffering eraf, geen labelcorrectie) op log m², labelklasse (A+ en beter / A–B / C–D / E–G) en bouwperiode, postcode-4 als vaste factor; n = 746 in 162 postcodegebieden met ≥ 2 appartementen (319 A+, 315 A–B, 104 C–D, 8 E–G). Per klasse t.o.v. A–B: A+ × 1,060 ± 0,019 (t 3,1), C–D × 0,876 ± 0,022 (t −6,0), E–G × 0,815 ± 0,062 (t −3,3; 8 advertenties, van C–D niet te onderscheiden: t −1,1). Met C–G als één klasse: A+ × 1,059 ± 0,019 (t 3,1), C–G × 0,871 ± 0,022 (t −6,4); geclusterd op postcode-4 blijft C–D t −5,1 en A+ t 2,9. Eén vaste stap per klasse past slechter (× 0,913 ± 0,012 per klasse; F 3,9 op (1, 578), p ≈ 0,05, AIC kiest de tabel): de sprong zit tussen A–B en C–D, niet gelijk over de klassen. Gebruikt: de fit met C–G als één klasse, A+ × 1,059 | 1 Nov 2026 |
| Box 3 tax-free allowance per person | €59,357 | law | Belastingdienst, "Heffingsvrij vermogen" (belastingdienst.nl), tabel "Welk deel van mijn vermogen is belastingvrij?", gelezen 2026-11-01 | 1 Nov 2026 |
| Insurance a year (apartment) | €150 | assumption | – | 1 Nov 2026 |
| Maintenance a year (built before 1950) | €4,500 | assumption | – | 31 Oct 2026 |
| Empty between tenants | 1 month | assumption | – | 31 Oct 2026 |
| Rent after the works: percentile of the comparables | p50→p75 | assumption | – | 1 Nov 2026 |
| Rent factor, semi-detached house | 1 | published source | eigen meting op netherlands_rent_listings (huizen, één advertentie per woning, 2026-11-01): log kale huur op log m², woningklasse, labelklasse en bouwperiode, plaats als vaste factor; n = 175 in 41 plaatsen met ≥ 2 huizen: 2-onder-1-kap (en geschakeld, halfvrijstaand) × 1,071 ± 0,05 (t 1,3) | 1 Nov 2026 |
| Optimistic: rent growth a year | 4% | assumption | – | 31 Oct 2026 |
| Value after the works: modernised when built within | 12 years | assumption | – | 31 Oct 2026 |
| Vacant-value ratio applied in box 3 | no | assumption | Belastingdienst, "Tabellen waarde verhuurde of verpachte woning" (belastingdienst.nl), gelezen 2026-11-01 | 1 Nov 2026 |
| Life: frames and glass | 35 years | assumption | – | 31 Oct 2026 |
| Full renovation: target label | A | assumption | – | 31 Oct 2026 |
| HR++ glass (house) | €9,000 | assumption | – | 31 Oct 2026 |
| Optimistic: vacancy | 2% | assumption | – | 31 Oct 2026 |
| Pessimistic: rent growth a year | 2% | assumption | – | 31 Oct 2026 |
| Notary, mortgage deed only (v.o.n. purchase) | €900 | assumption | – | 31 Oct 2026 |
| Share of the tax-free allowance available to this home | 100% | assumption | – | 31 Oct 2026 |
| Box 3 actual return: on by default | no | assumption | – | 31 Oct 2026 |
| Box 3 actual return: gains taxed at the sale | yes | assumption | – | 31 Oct 2026 |
| Exterior paint every | 7 years | assumption | – | 31 Oct 2026 |
| Rent factor, house built before 1945 | 1 | published source | eigen meting op netherlands_rent_listings (huizen, één advertentie per woning, 2026-11-01): log kale huur op log m², woningklasse, labelklasse en bouwperiode, plaats als vaste factor; n = 175 in 41 plaatsen met ≥ 2 huizen: bouwjaar vóór 1945 × 1,031 ± 0,06 (t 0,5) t.o.v. 1945–2004 | 1 Nov 2026 |
| Optimistic: appreciation a year | 4.5% | assumption | – | 31 Oct 2026 |
| Pessimistic: vacancy | 8% | assumption | – | 31 Oct 2026 |
| Value after the works: highest gain (× the cost of the works) | 150% | assumption | – | 1 Nov 2026 |
| Value after the works: modernised when renovated within | 6 years | assumption | – | 31 Oct 2026 |
| Life: exterior paint | 7 years | assumption | – | 31 Oct 2026 |
| Life: interior paint | 8 years | assumption | – | 31 Oct 2026 |
| Water board levy, share of WOZMaasdriel | 0.03794% | law"bedraagt het tarief van de heffing voor onroerende zaken die in hoofdzaak tot woning dienen 0,03794% van de heffingsmaatstaf"; woningen 2026; buitendijks 0,01897% (art. 10 lid 3) | Verordening op de watersysteemheffing Waterschap Rivierenland 2026, CVDR749008/1, art. 10 lid 1 (lokaleregelgeving.overheid.nl) | 1 Nov 2026 |
| Full renovation: weeks without rent | 14 | assumption | – | 31 Oct 2026 |
| Hybrid heat pump | €7,000 | assumption | – | 31 Oct 2026 |
| Roof insulation | €6,000 | assumption | – | 31 Oct 2026 |
| Cavity wall insulation | €4,000 | assumption | – | 31 Oct 2026 |
| Rent factor, apartment built 2005 or later | 1 | published source | eigen meting op netherlands_rent_listings (appartementen, één advertentie per woning, 2026-11-01): log kale huur op log m², labelklasse en bouwperiode, postcode-4 als vaste factor; n = 883 in 172 postcodegebieden met ≥ 2 appartementen: bouwjaar 2005 of later × 1,023 ± 0,023 (t 1,0) | 1 Nov 2026 |
| Pessimistic: appreciation a year | 0% | assumption | – | 31 Oct 2026 |
| Value after the works: no gain from label | B | assumption | – | 1 Nov 2026 |
| Maintenance a year per m² (apartment) | €12.00/m² | assumption | – | 1 Nov 2026 |
| Floor insulation | €3,000 | assumption | – | 31 Oct 2026 |
| Value gain from a refresh | 0% | assumption | – | 31 Oct 2026 |
| Rent after the works: highest rise | 15% | assumption | eigen meting op netherlands_homes Apeldoorn (comps-basis, n = 583), 2026-11-01: per_m2_p75 / per_m2_p50 mediaan 1,058, p25 1,031, p75 1,083, p90 1,146 (sd 0,095); dunne sets van 5 comps op gemeenteniveau halen 1,55–1,62 | 1 Nov 2026 |
| Owners’ association (VvE) a month per m², when unknown | €1.60/m² | assumption | – | 31 Oct 2026 |
| Age check: building periods with a measured generation correction (against 1945–2004) | houses: 1945–2004 · apartments: 1945–2004, before 1945 | assumption | eigen meting op netherlands_rent_listings (huizen, één advertentie per woning, 2026-11-01): log kale huur op log m², woningklasse, labelklasse en bouwperiode, plaats als vaste factor; n = 175 in 41 plaatsen met ≥ 2 huizen; eigen meting op netherlands_rent_listings (appartementen, één advertentie per woning, 2026-11-01): log kale huur op log m², labelklasse en bouwperiode, postcode-4 als vaste factor; n = 883 in 172 postcodegebieden met ≥ 2 appartementen | 5 Nov 2026 |
| A thorough modernisation renews | kitchen · bathroom · toilet · floors · interior paint | assumption | – | 31 Oct 2026 |
| HR++ glass (apartment) | €5,000 | assumption | – | 31 Oct 2026 |
| New bathroom: fixtures at least | showers 1 · toilets 1 · washbasins 1 | assumption | – | 31 Oct 2026 |
| Refresh: weeks without rent | 6 | assumption | – | 31 Oct 2026 |
| Rent factor, apartment built before 1945 | 1.065 | published source | eigen meting op netherlands_rent_listings (appartementen, één advertentie per woning, 2026-11-01): log kale huur op log m², labelklasse en bouwperiode, postcode-4 als vaste factor; n = 883 in 172 postcodegebieden met ≥ 2 appartementen: bouwjaar vóór 1945 × 1,065 ± 0,027 (t 2,4) t.o.v. 1945–2004 (met plaats in plaats van postcode-4 × 1,167 ± 0,02: dat is grotendeels ligging, de binnenstad) | 1 Nov 2026 |
| Best scenario: least IRR gain (percentage points) | 0.25 | assumption | – | 1 Nov 2026 |
| Backlog points per label step | 5 | assumption | – | 1 Nov 2026 |
| Full renovation: target label (built before 1945) | B | assumption | – | 31 Oct 2026 |
| New bathroom: WWS points for extras | 4 | assumption | – | 31 Oct 2026 |
| Maintenance after a renovation (factor) | 0.7 | assumption | – | 31 Oct 2026 |
Defaults set for this home
- Expected purchase price€445,875verwachte koopsom: vraagprijs € 435.000 +2,5% — 2-onder-1-kap: gemiddeld +3,3% t.o.v. de vraagprijs (NVM 3e kwartaal 2026, alle typen); −0,8 pp voor de regio Zuidwest-Gelderland 2026Q3: gemiddeld 2,5% boven de vraagprijs tegen 3,3% landelijk (NVM, Marktoverzicht regio Zuidwest-Gelderland 3e kwartaal 2026 (https://www.nvm.nl/media/gdej1vb4/marktoverzicht-regio-zuidwest-gelderland-3e-kwartaal-2026.pdf), tabel "Vraag-verkoopprijsverschil", totaal alle woningtypen, gelezen 2026-11-01), niet geverifieerd (model setting ‘Overbid on the asking price, other homes’)
- Boiler age14 yearsboiler from 2009 is past its life: replaced in year 1
- Property tax (OZB), municipal0.0815%Property tax (OZB), owner, Maasdriel: 0.0815% of the WOZ
- Sewerage charge, municipal€218Sewerage charge, owner, Maasdriel: €218 a year
- Water board levy, municipal0.03794%Water board levy, owner, Maasdriel: 0.0379% of the WOZ
- Buy-to-let protectiongeen opkoopbescherming in Maasdriel gevonden: de Legesverordening 2026 reserveert de leges ("3.17 | Verhuurvergunning opkoopbescherming | Gereserveerd") en er is geen Huisvestingsverordening (register, alle data, en Gemeenteblad: geen)
Model input
- Expected purchase price
- €445,875
- Rent segment
- Free sector
- Municipal charges
- Sewerage charge €218 · Property tax (OZB), share of WOZ 0.0815% · Water board levy, share of WOZ 0.03794%
- WOZ value (estimate)
- €402,375
- Build year
- 1969
- Owners’ association (VvE) a month
- €0
- Asking price
- €435,000
- Overbid on the asking price
- 2.5%
- Market rent a month
- €1,716
- Type of home
- house
- Living area (m²)
- 124
- Price terms
- buyer pays the costs (k.k.)
- Boiler age
- 14 years
- WWS maximum rent a month
- –
- Exterior last painted (years ago)
- –
Model versions
- Forecast model
- NL-LTR-2026.19
- Points model
- WWS-2026.1
- Rent model
- –
Dates
- Advert read
- 8 Nov 2026
- Rents refreshed
- 13 Nov 2026
- Forecast computed
- 13 Nov 2026
Agent
Agent not yet linked: the advert names one, Brixfox does not read it yet.