Whole portfolio
Rent roll ledger
Where the rent goes
You keep €67,147
Out of €181,842 collected over 12 months, after loans and charges.
- Rent collected
- €181,842
- Debt service
- −€72,170
- Operating costs
- −€42,525
- Left for you
- €67,147
Each expense assigned to its property.
Whole portfolio
Underwriting metrics
What a bank would ask
DSCR 1.29×
Above 1.25: the mortgaged properties cover their debt service with a margin. Calculated on the whole portfolio, not as an average of properties.
- Debt service cover
- 1.29×
- Loan-to-value
- 24.4%
- Debt yield
- 9.9%
- Total debt
- €940,014
The three numbers a lender asks for, across the whole portfolio.
Haussmann — Paris 8e
Yield ranking
Your biggest earner
€48,970 a year
27% of the rent roll, at a 2.9% net yield, among the lowest.
- Rent collected
- €48,970
- Share of rent roll
- 27%
- Net yield here
- 2.9%
- Best in portfolio
- 6.4%
Properties ranked by net yield.
Haussmann — Paris 8e
Concentration check
Your most expensive address
35% in one property
Over a third of portfolio value at one address.
- This property
- €1,340,000
- Whole portfolio
- €3,850,041
- Share of portfolio
- 35%
- Gain since purchase
- €160,000
Recalculated with each new valuation.
Whole portfolio
Releasable equity
Equity
€2,910,026 in equity
Across eight properties at 24% loan-to-value. Vieux-Port alone sits at 17%.
- Portfolio value
- €3,850,041
- Total debt
- €940,014
- Equity
- €2,910,026
- Portfolio LTV
- 24.4%
Flags low-debt properties with a low return.
Vieux-Port — Marseille
Property ranking
Best yield
6.4% net
The highest net yield in the portfolio.
- Annual NOI
- €20,100
- Property value
- €312,000
- Net yield here
- 6.4%
- Portfolio average
- 3.6%
Top of the net-yield ranking.
Voltaire — Paris 11e
Cashflow engine
Bleeding every month
−€167 / month
That is −€2,004 a year: after charges, the rent does not cover the loan payment.
- Rent collected
- €1,634
- Operating costs
- €450
- Debt service
- €1,351
- Cover on the debt
- 0.88×
Cash flow computed per property.
Croix-Rousse — Lyon
Refinancing radar
Paying above market
€2,337 a year
Of interest above the average market rate.
- Outstanding balance
- €166,906
- Your rate
- 4.6%
- Market today
- ≈ 3.2%
- Term remaining
- 262 months
Rate compared monthly with the ECB average.
Le Panier — Marseille
Indexation radar
Rent never indexed
€108 a year unclaimed
Rent unchanged for 25 months while the IRL rose. A review that is not claimed is not retroactive.
- Rent today
- €780
- Rent if indexed
- €789
- Months without review
- 25
- Shortfall per year
- €108
Review date taken from each lease.
Le Panier — Marseille
Rental-ban calendar
About to become illegal
€9,360 a year at risk
DPE class F: letting banned from 2028 for new or renewed leases.
- Rent at risk
- €780 / month
- Energy class
- F
- Ban starts
- 1 Jan 2028
- Annual rent at risk
- €9,360
2025, 2028 and 2034 deadlines counted to the day, per property.
Vieux-Port — Marseille
Maturity wall
Loan maturity
€54,368 due in 9 months
The property covers its payment almost twice over, which leaves room to refinance.
- Outstanding balance
- €54,368
- Monthly NOI
- €1,675
- Rate on this loan
- 2.4%
- Time to maturity
- 9 months
All loan maturities, by date.
Whole portfolio
Portfolio scan
Found in eight properties
€13,809 a year
Current or upcoming losses across the eight properties.
- Loss on one flat
- €2,004
- Rent banned from 2028
- €9,360
- Interest above market
- €2,337
- Rent never indexed
- €108
Open this portfolio in one click.