Acquisition & Renovation Model
Asset #1 (Greece)
€250,000
€125,000
Painting & Exterior (1:1 Value)
€25,000
Landscaping & Grounds (1.2:1)
€25,000
Bathroom & Kitchen Upgrades
€35,000
Square Footage / Extension
€40,000
€500,000
Refinance & Portfolio Scaling
Asset #2 (Spain)
€250,000
LTV on Enhanced Value: 50.0%
€750,000
Total Value Created
€250,000
Basis: €375,000
Renovation ROI Ratio
2.00x
Value Lift / CapEx Spend
Unlocked Refinance Equity
€250,000
Recycled to Asset #2 Deposit
Total Portfolio Capacity
€1,000,000
Goal: €1,000,000
Equity & Capital Waterfall
Real-time Cascade
Active Portfolio Position
Consolidated Net Worth
| Property Asset | Valuation | Debt / Mortgage | Net Equity |
|---|
Portfolio Statement & Strategy Model
Download canonical calculation snapshot for underwriting
Source Model Grounding: Modeled from cross-border European real estate equity recycling (Greece initial buy €250k + €125k improvements resulting in €500k valuation, unlocking €250k via 50% LTV remortgage for down payment in Spain towards a €1M portfolio). Note international overseas management overhead and currency/mortgage compliance friction as noted by real estate experts.