MarketPlace
37 PORTIA WAY. LONDON.
E3 4JG
UNITED KINGDOM

Property Report: PrivateEquityInvestment RENTAL PUBLISHED

Property Report :

PrivateEquityInvestment

37 Portia Way London, London, E3 4JG

Created on: Apr 14, 2025

Author: Economist M Mufid Ahmed

Company: MarketPlace

37 Portia Way London, London, E3 4JG

Multifamily: 4 rooms: 4 bedrooms , 1.5 bathrooms

Year built: 1960, Size: 800 SF

Investment strategy: Rental Property

The Property MarketPlace is delighted to bring this scope of Preinvestment Apprisal to the real estate investors.The property passes our rigorous test for selection .
First Scope of outlook is convert it into HMO to fuel the cash flow and growth for next five years as it is sorrounded by the City of london, City of Dockland, City of Eastend and world famous Queen Marry university , where city is curretly buzzing and expanding fast.
The Second scope of outlook is crossrail, which is passing through this neighbourhood and making demand on this location for high growth.

Purchase Price£ 652,000
Rent£ 3,000/mo
Monthly Cash Flow£ 1,879
Cash on Cash Return22.15 %

Financial Analysis

Cash on Cash Return 22.15 %
Internal Rate of Return (IRR) 31.74 %
Capitalization Rate 3.01 %
Gross Rent Multiplier (GRM) 20.83
Debt-coverage Ratio (DCR) 0.00
Operating Expense Ratio (OER) 34.75 %
After Repair Value £ 750,000
Profit/Equity From Rehab £ 61,400

Financial Breakdown

Purchase Price £ 652,000
Purchase Costs £ 16,800
Repair/Construction Costs £ 19,800
Total Capital Needed
£ 688,600
Financing £ 586,800
Total Cash Needed
£ 101,800
Cash at Closing
£ 65,200
Cash During Rehab
£ 36,600

Operating Analysis

Rent £ 3,000/mo
Gross Operating Income (GOI) £ 34,560
Total Expenses £ 12,010
Net Operating Income (NOI) £ 22,550
Annual Debt Service £ 0
Cash Flow Before Taxes (CFBT) £ 22,550
Income Tax Liability £ 5,760
Cash Flow After Taxes (CFAT) £ 16,790

The property is currently three bed massinate rented to family house hold on assure short hold tennacy with a rental income of twenty four thousand per annum.
The Property MarketPlace is expecting to conver it four bed groud floor HMO massinate to achive the rental income arround three thousand and hold it for next five years for a capital growth of four percent per annuam. The investment will be held on a secured SPV of for qualified investors and upon closing the deal shareholder will get thee reaturn.

Purchase Price £ 652,000
Address 37 Portia Way London, London, E3 4JG, UK
Year Built 1960
Type Multifamily
Number of Units 4
Size 800 SF
Bedrooms 4
Bathrooms 1.5
Rooms Total 4
Unit Rent
37G £ 900/mo
37B £ 800/mo
37M £ 750/mo
37S £ 550/mo
Financing % of ARV
Down Payment £ 65,200 8.69 %
Private Equity Venture. £ 586,800 78.24 %
Loan to Value Ratio
90.00 %
Loan to Cost Ratio
87.35 %
Debt Coverage Ratio 0.00
Private Equity Venture.

Financing of: Purchase price (£ 652,000)

Type Interest-Only
Loan Amount £ 586,800
Down payment (10%) £ 65,200
Loan term 5 years
Interest Rate 0.00 %
Monthly Payment £ 0.00
Profit Split 90.00 %
JavaScript chart by amCharts 3.20.13
JavaScript chart by amCharts 3.20.13Down PaymentPrivate Equity Venture.Cash During Rehab
JavaScript chart by amCharts 3.20.13
JavaScript chart by amCharts 3.20.13Loan Principal Balance Equity: Principal Paid Equity: Cash Outlay Equity: Appreciation

This chart shows the process of accumulation of investor's equity. There is some equity created right at the beginning with the rehab/construction and later investor's equity is rising by paying off the principal of the loan and also by appreciation over the years. All the green parts is the cummulative equity belonging to the investor and the red part belongs to the lender.

Lender Summary for Private Equity Venture.

Financing of: Purchase price
Type: Interest-Only
Loan term: 5 years

Loan Assumptions % of ARV
After Repair Value £ 750,000 100.00 %
Purchase Price £ 652,000 86.93 %
Purchase Costs £ 16,800 2.24 %
Repair Costs £ 19,800 2.64 %
Holding Costs £ 0 0.00 %
Total Capital Needed
£ 688,600 91.81 %
Financed Amount £ 652,000 86.93 %
Down payment (10%) £ 65,200 8.69 %
Loan Amount £ 586,800 78.24 %
Lender Returns
Fees £ 6,000
Profit Split 90.00 %
Rental Profit Share £ 823,344
Sale Proceeds Share £ 218,041
Total Income to Lender £ 1,047,385
Lender's ROI 178.49 %
Lender's Annualized ROI 35.70 %

Notes:
Risk Warnings: An investment in property and unlisted shares contains risks. You may not get the returns expected, values can fall as well as rise and your capital are at risk. Risk on Capital: The market value of property can go down as well as up and the return of your capital would be dependent on a sale of a property which is not guaranteed. Costs or tenant risk referred to in the section headed ‘dividend risk’ below could impact on capital returns as well as hidden defects or other unexpected costs relating to a property. Risk on Dividend: Estimated returns are not guaranteed and are subject to risks such as sales completing on time, repairs and refurbishment, tenant risk and other costs. Lower rents may be secured, tenants may not pay their rent and properties may be untenanted for periods. Other events could also have an impact on returns, (for example if a fire were to occur which was not covered by insurance). Where such costs are not covered by rents, we reserve the right to obtain a loan secured against the underlying property to pay for repairs, administration and any other ongoing costs. This loan will need to be paid down by future rental income. Risk on Disposal: We reserve the right to dispose of the property at any time and return net proceeds to investors. This right is intended to cover unforeseen scenarios such as the fire example described above. As well as being likely to receive back substantially less than invested, the timing may be unwelcomed and may result in the crystallisation of taxable income sooner than anticipated. Risk on Liquidity: The shares are unquoted, and there is no trading platform or quotation for them. Whilst you can sell your shares should you find a willing buyer, there may not be anyone willing to buy your investment at a price that you deem reasonable, (or buy it at all). Risk of Diversification: Your investment in property and unlisted shares should only be considered as part of a diverse portfolio which contains investments of different kinds and where you do not put too great a proportion of your capital into property. We also encourage you to diversify your investments across multiple properties to safeguard against excessive exposure to any one property. Risk of Dilution: Normally we will never issue further shares in each SPV. However, it must be noted that any further issue of shares by a company, (which may be required for further fundraising), will dilute your investment.

Sign in to edit this report, add or compare properties. Don't have an acount? Sign up now!

BESbswy