




This unique 159m² house is laid out as follows:The entrance opens into a kitchen/dining room, a two-level living room with a cathedral ceiling, and a staircase leading to a half-level landing with a bedroom and shower room with WC.On the first floor, a hallway leads to a master bedroom with en-suite shower room and WC. A metal walkway provides access to a mezzanine with a spiral staircase leading to the top floor, which consists of a mezzanine with a metal walkway leading to a large bedroom.The property includes a garden at the rear of the house with a covered terrace under a converted barn and a bar. There is also an outside WC and a laundry room.The house features a well, double glazing throughout, and heating via two wood-burning stoves. It is connected to mains drainage.
Descriptif :
Prix moyens 2025 pour la région rurale (coefficient 0.9 appliqué). Main d'œuvre incluse.
| Année | Revenus | Charges | Dont Intérêts | Résultat | Imputation RG | Report | Cumul Report |
|---|---|---|---|---|---|---|---|
| 1 | 13 084 € | 73 901 € | 7 458 € | -60 817 € | 21 400 € | 39 417 € | 39 417 € |
| 2 | 13 345 € | 9 325 € | 7 262 € | 4 020 € | - | - | 35 397 € |
| 3 | 13 612 € | 9 123 € | 7 060 € | 4 489 € | - | - | 30 908 € |
| 4 | 13 884 € | 8 913 € | 6 851 € | 4 971 € | - | - | 25 937 € |
| 5 | 14 162 € | 8 696 € | 6 634 € | 5 466 € | - | - | 20 471 € |
| 6 | 14 445 € | 8 472 € | 6 409 € | 5 974 € | - | - | 14 498 € |
| 7 | 14 734 € | 8 239 € | 6 176 € | 6 495 € | - | - | 8 002 € |
| 8 | 15 029 € | 7 998 € | 5 935 € | 7 031 € | - | - | 972 € |
| 9 | 15 329 € | 7 749 € | 5 686 € | 7 581 € | - | - | - |
| 10 | 15 636 € | 7 490 € | 5 427 € | 8 146 € | - | - | - |
| 11 | 15 949 € | 7 223 € | 5 160 € | 8 726 € | - | - | - |
| 12 | 16 268 € | 6 945 € | 4 883 € | 9 322 € | - | - | - |
| 13 | 16 593 € | 6 658 € | 4 596 € | 9 935 € | - | - | - |
| 14 | 16 925 € | 6 361 € | 4 298 € | 10 564 € | - | - | - |
| 15 | 17 263 € | 6 054 € | 3 991 € | 11 210 € | - | - | - |
| 16 | 17 609 € | 5 735 € | 3 672 € | 11 874 € | - | - | - |
| 17 | 17 961 € | 5 405 € | 3 342 € | 12 556 € | - | - | - |
| 18 | 18 320 € | 5 063 € | 3 000 € | 13 257 € | - | - | - |
| 19 | 18 687 € | 4 709 € | 2 646 € | 13 977 € | - | - | - |
| 20 | 19 060 € | 4 343 € | 2 280 € | 14 718 € | - | - | - |
| 21 | 19 441 € | 3 963 € | 1 900 € | 15 478 € | - | - | - |
| 22 | 19 830 € | 3 570 € | 1 507 € | 16 260 € | - | - | - |
| 23 | 20 227 € | 3 163 € | 1 100 € | 17 064 € | - | - | - |
| 24 | 20 631 € | 2 742 € | 679 € | 17 890 € | - | - | - |
| 25 | 21 044 € | 2 305 € | 242 € | 18 739 € | - | - | - |
| TOTAL | 419 071 € | 224 145 € | 108 193 € | 194 925 € | 21 400 € | Report final : 0 € | |
| Année | Micro-Foncier | Régime Réel | Gain Fiscal |
|---|---|---|---|
| 1 | +2 748 € | -6 420 € | +9 168 € |
| 2 | +2 748 € | 0 € | +2 748 € |
| 3 | +2 748 € | 0 € | +2 748 € |
| 4 | +2 748 € | 0 € | +2 748 € |
| 5 | +2 748 € | 0 € | +2 748 € |
| 6 | +2 748 € | 0 € | +2 748 € |
| 7 | +2 748 € | 0 € | +2 748 € |
| 8 | +2 748 € | 0 € | +2 748 € |
| 9 | +2 748 € | +1 983 € | +765 € |
| 10 | +2 748 € | +2 444 € | +304 € |
| 11 | +2 748 € | +2 618 € | +130 € |
| 12 | +2 748 € | +2 797 € | -49 € |
| 13 | +2 748 € | +2 980 € | -232 € |
| 14 | +2 748 € | +3 169 € | -421 € |
| 15 | +2 748 € | +3 363 € | -615 € |
| 16 | +2 748 € | +3 562 € | -814 € |
| 17 | +2 748 € | +3 767 € | -1 019 € |
| 18 | +2 748 € | +3 977 € | -1 229 € |
| 19 | +2 748 € | +4 193 € | -1 445 € |
| 20 | +2 748 € | +4 415 € | -1 667 € |
| 21 | +2 748 € | +4 644 € | -1 896 € |
| 22 | +2 748 € | +4 878 € | -2 130 € |
| 23 | +2 748 € | +5 119 € | -2 371 € |
| 24 | +2 748 € | +5 367 € | -2 619 € |
| 25 | +2 748 € | +5 622 € | -2 874 € |
| Total | +68 700 € | +58 478 € | +10 222 € |