1 Address
2 Analysis
3 Personal assessment

Luegallee 42
Düsseldorf-Oberkassel

Loading plot data…
Potential analysis · BORIS-NRW comparison
BORIS-NRW
Developer (range)
New-build level
BORIS-NRW · district comparables · environment factors loading …
Distribution of gross proceeds2,07 M €
remaining as land value:0 % · 0,00 M €
Gross proceeds new build2.066.438 €100 %
Location premium+ 0 %+ 0 €included in gross
Construction costsMid standard · KG 300/400-1.519.440 €74 %
Ancillary costs (KG 700) + financing-300.545 €15 %
CommissionSales 3,57 % incl. VAT-73.772 €4 %
Developer margin14 %-289.301 €14 %
Acquisition incidental costs8 % on the land value (6.5 % transfer tax + 1.5 % notary/registry)-8.639 €0 %
Residual valueillustrative mean0 €0 %
Current GRZ (existing) · GRZ from ALKIS building footprintsBuildable (derivation)~390 m² BGF → ~304 living space · ≈ 3 unitsDensity basisCity assumption (example)

Describes the existing surrounding development — no statement about what is permissible on your plot. What can actually be realised is decided bindingly by the building authority (preliminary building notice); this is not building or legal advice.

Neighbourhood development · on the map
Public transportexampleLine 706 · 180 m · 7-min interval
± 0 %
SchoolsexampleSecondary school 280 m · primary school 350 m
± 0 %
Heritageexampleno entry known · INSPIRE NRW
± 0 %
Fibreexampleavailable (FTTH)
± 0 %
DemographicsexamplePopulation +4.8 % by 2035
± 0 %
NeighbourhoodexampleOwnership 62 % · avg. tenure 9.2 yrs
± 0 %

Only data-backed factors enter the calculation. Multiplier on the base sale price per m². The impact bands follow published hedonic pricing research (incl. BBSR 2015 on public transport, Univ. of Bonn 2017 on flooding) and are set conservatively — details under assumptions. Risk layers (contamination · ordnance · site servicing) in the personal assessment.

Live sources: BORIS-NRW WMS · DKAN Düsseldorf (noise) · NRW flood hazard map · NRW solar atlas · INSPIRE heritage NRW (CC BY-ND, display only) · OSM Overpass (public transport + schools) · BNetzA broadband atlas (fibre, 100m grid) · City of Düsseldorf open data: population forecast 2035 (dl-de/zero-2-0) and Quartiersatlas 2024 (dl-de/by-2-0).

Build qualityMid standard
Developer margin14 %
14 %
10 %12 %14 %16 %18 %
Number of residential units6 units
6 units
4681012
Commission3,57 %
Acquisition incidental costs (transfer tax + notary)8 %
8 %
7 %8 %9 %10 %

Changes update range, map and calculation live.

Methodology of the location modifiers
The impact bands follow published hedonic pricing research and are set conservatively: noise based on valuation practice (~1 % per dB above 50 dB(A)) and CRES research, applied to night-time levels; flooding based on Univ. of Bonn 2017 (~10 % discount in flood zones), graded by water depth; public transport based on BBSR 2015 (rail +5–6 %, bus +1–2 %). Solar, fibre, schools, demographics and neighbourhood use deliberately small bands (≤ ±3 %) as the research base is less settled. The total location factor is capped at ±15 %. Bands reviewed internally, as of 07/2026. Not a formal valuation (ImmoWertV) — a building permit pre-enquiry or certified appraisal remains authoritative.

Illustrative calculation using the residual value method (developer method) with standard assumptions — not a valuation within the meaning of § 194 BauGB. Concrete values depend on the development plan, assumptions and negotiation; § 5 UWG-compliant range disclosure. Risk layers (contamination · ordnance · site servicing) are verified manually in the personal assessment (GDPR Art. 6 (1) (b)).

Sources: LIKA NRW · BORIS-NRW (dl-de/by-2-0) · ALKIS · NRW 3D building model LoD2 · DKAN Düsseldorf · NRW solar atlas · INSPIRE heritage NRW (CC BY-ND, display only) · OSM Overpass (ODbL) · BNetzA broadband atlas · GMB Düsseldorf 2025 (appraisal committee · DL-DE/Zero-2.0) · district new-build levels derived from official BORIS-NRW property reference values (dl-de/by-2-0), calibrated against GMB 2025 · Premises Fidelis market observation 2026-Q1 · internally plausibility-checked (as of 06/2026).

Developer range · Luegallee 42
0 – 0 k €