Main Menu Simulateur (version Française)
Roliann Capital Holding - SimInvest-realestate
1 EUR = 1.0 EUR

Roliann Capital Holding

SimInvest-realestate

Real Estate Wealth Structuring Solutions Focused on Financial Performance Optimization to Maximize Long-Term Gains with Clear KPIs.

Wealth Structuring

Estate
Portofolio
Oversight
Monitoring
Settings
Property 1

Rent Range

- -

Buy Range

- -
Advanced Settings
Property 2

Rent Range

- -

Buy Range

- -
Advanced Settings
The purchase price of Apartment 2 exceeds the balance of the SPV account. The purchase cannot be completed.

SPV 1

SPV 2

Investment Strategies

Conservative (Low Risk) % monthly
Growth % monthly
Agressive % monthly
Balanced % monthly
Investment Portfolio - SPV 1
%
International Trade %
Private Equity %
Cryptocurrency %
Other %
Investment Portfolio - SPV 2
%
International Trade %
Private Equity %
Cryptocurrency %
Other %

SPV 1

Activate
Transfer
Bank Structuring Fees 1
Activate
Financing Amount: 0,00 EUR
Application Fees (1%): 0,00 EUR
Vat (5%): 0,00 EUR
Property Appraisal Fees: 0 EUR
ADMIN FEE (Administrative Fees): 80,00 EUR
DLD Registration (0,25%): 0,00 EUR
DLD Fees: 69,05 EUR
TOTAL 0,00 EUR
SETUP SPV 1
Activate
TOTAL: 0,00 EUR
Transfer of Ownership to the SPV 1
Activate
DLD Property Transfer Cost (4%): 0,00 EUR
Property Addition: 134,99 EUR
Drafting of New Bylaws: 999,99 EUR
TOTAL: 0,00 EUR
Detailed Financing Fees
Financing Amount: 0,00 EUR
Monthly Fee: 0,00 EUR
Life Insurance (0,035%): 0,00 EUR
TOTAL: 0,00 EUR
Financing Term
20 ans
Total Financing Amount to be Paid Over X Years
0,00 EUR

SPV 2

Activate
Transfer
Bank Structuring Fees 2
Activate
Financing Amount: 0,00 EUR
Application Fees (1%): 0,00 EUR
VAT (5%): 0,00 EUR
Property Appraisal Fees: 0 EUR
ADMIN FEE (Administrative fees): 80,00 EUR
DLD Registration (0,25%): 0,00 EUR
DLD Fees: 69,05 EUR
TOTAL: 0,00 EUR
SETUP SPV 2
Activate
TOTAL: 0,00 EUR
Transfer of Ownership to the SPV 2
Activate
DLD Property Transfer Cost (4%): 0,00 EUR
Property Addition: 134,99 EUR
Drafting of New Bylaws: 999,99 EUR
TOTAL: 0,00 EUR
Detailed Financing Fees
Financing Amount: 0,00 EUR
Monthly Fee: 0,00 EUR
Life Insurrance (0,035%): 0,00 EUR
TOTAL: 0,00 EUR
Financing Term
20 ans
Total Financing Amount to be Paid Over X Year
0,00 EUR

Financial Results

GLOBAL
SPV 1
SPV 2
Global Performance Indicators
Total Value
0,00 EUR
Current Net Worth
Monthly Cashflow
0,00 EUR
Net of All Expenses
DSCR
0,00
Target: >1.20
Cap Rate Property
0.00%
Cap Rate Portfolio
0.00%
Cap Rate General (Property + Portfolio)
0,00%
Target: >6%
ROE
0,00%
Target: >15%
ROI
0,00%
Target: >20%
IRR
0,00%
Target: >12%
Projected Valuation
0,00 EUR
Appréciation sur x ans
Account Balances

Your Financing

SPV 1 Account 0,00 EUR
SPV 2 Account 0,00 EUR

Investment Capital

SPV 1 Account 0,00 EUR
SPV 2 Account 0,00 EUR

Remaining Capital

SPV 1 Account 0,00 EUR
SPV 2 Account 0,00 EUR
Portfolio Capital

SPV 1 Portfolio

Revenu mensuel 0,00 EUR

SPV 2 Portfolio

Monthly Income 0,00 EUR

Total Capital

Monthly Total 0,00 EUR
Individual Profit

SPV 1

Monthly 0,00 EUR
Annual 0,00 EUR

SPV 2

Monthly 0,00 EUR
Annual 0,00 EUR

Total

Annual 0,00 EUR
Holding Income

Property Management Commission

Monthly 0,00 EUR
Annual 0,00 EUR

Management Commission

Monthly 0,00 EUR
Annual 0,00 EUR

Portfolio Management

Monthly 0,00 EUR
Annual 0,00 EUR

Shareholding Percentage

Total 0,00 EUR

Income

Monthly 0,00 EUR
Annual 0,00 EUR
Performance Indicators – SPV 1
Net Return
0,00%
Target: >6%
Gross Return
0,00%
Target: >5%
Monthly Cashflow
0,00 EUR
Cap Rate Property
0.00%
Cap Rate Portfolio
0.00%
Cap Rate
0,00%
Target: >2%
Cap Rate Net
0,00%
DSCR
0,00
Target: >=1.2
LTV
0,00%
Target: <75%
ROE
0,00%
Target: >15%
Cost/Income Ratio
0,00%
Target: <=35%
Performance Indicators - SPV 2
Net Return
0,00%
Target: >6%
Gross Return
0,00%
Target: >5%
Monthly Cashflow
0,00 EUR
Cap Rate Property
0.00%
Cap Rate Portfolio
0.00%
Cap Rate
0,00%
Target: >2%
Cap Rate Net
0,00%
DSCR
0,00
Target: >=1.2
LTV
0,00%
Target: <75%
ROE
0,00%
Target: >15%
Cost/Income Ratio
0,00%
Target: <=35%
Wealth Performance
Monthly Cashflow
Investment Allocation
SPV 1
SPV 2
Summary Table
Parameter Property 1 Property 2 Total
Property Value 0,00 EUR 0,00 EUR 0,00 EUR
Financing 0,00 EUR 0,00 EUR 0,00 EUR
Annual Cashflow 0,00 EUR 0,00 EUR 0,00 EUR
Total Expenses 0,00 EUR 0,00 EUR 0,00 EUR
Net Income 0,00% 0,00% 0,00%
Projected Valuation 0,00 EUR 0,00 EUR 0,00 EUR

© 2023 Roliann Capital Holding. All rights reserved.

Professional Wealth Structuring Solution

Contact: rolianncapitalholding@outlook.com

Main Menu
Simulateur (version Française)