💰 €300,000 Apartment — Simulation
A simulation of purchasing a €300,000 apartment with a 100% mortgage at 4% fixed rate over 25 years.
💸
Total Repayment
€475,000
Over 25 years
📉
Total Interest
€175,000
Paid to bank
📆
Monthly Payment
€1,583
25-year fixed
🔑
Same Apt. Rent
€1,100~1,200
Brussels 2BR (CIB 2024)
💡 Key comparison: The mortgage (€1,583) costs €483 more than rent (€1,100). But €1,000 of that builds equity (principal), and the real cost (interest) is just €583 — half the rent.
🔍 The €1,583 Monthly Payment Breakdown
Your monthly payment consists of two parts. One builds wealth, the other is a cost.
🏦
Principal (Asset)
€1,000/mo
Paying off debt builds equity. After 25 years, you own €300,000 outright.
💸
Interest (Cost)
€583/mo
The cost of borrowing paid to the bank. This money does not come back.
Key takeaway: The principal repayment portion (€1,000) is "forced savings." After 25 years, you gain full ownership.
Note: The figures above are 25-year averages. In the early years, interest makes up a larger share; in later years, principal dominates.
📈 Investment Alternative — ETF vs Real Estate
What if you invested the monthly principal repayment (€1,000) in ETFs instead?
€878,570
€1,000/month × 25 years, 8% annual return
📈
ETF Investment
~€878,570
Projected after 25 years
🏠
Real Estate
€300K~500K
Depending on market conditions
Caution: The ETF strategy requires discipline, consistency, and risk tolerance. And it does not provide a roof over your head.
📊 Belgium Real Estate Market Overview
🇧🇪
National Median
€255,000
Apartments
🏙️
Brussels Apartment
€260,000
Median
📉
Charleroi Apartment
€80,000
Median