KM

Good morning, Kjell

Portfolio overview and algorithmic deal analysis across the world.

Free Tier · Sign in to analyze a listing
Total Portfolio Value
€48.2M+8.4%
Average IRR
11.2%+0.6pp
Net Cash Flow (YTD)
€1.8M+12.1%
Active Global Markets
8+2
Algorithmic Quick-Analyzer
Jurisdiction model
Financial breakdown
🇩🇪 Germany · €650,000 · 60% LTV
  1. 01
    Gross yield
    €25,350 / yr rent
    3.90%
  2. 02
    Operating costs
    25% of rent
    −€6,338
  3. 03
    Stamp duty
    6% transfer tax
    −€39,000
  4. 04
    Income tax (sim.)
    30% on net income
    −€1,492
  5. 05
    Net cash flow
    After debt service
    −€6,160
  6. 06
    Cash-on-cash
    On €299K equity
    -2.06%
10-year projection
Property value vs. loan balance · 2.8% p.a.
Equity Y10
€582.6K

Figures use illustrative market assumptions, not live data.