Demonstration Platform — No Real Investments Available
Meithera
All properties
Stage 1 · Lending· Possible under ECSPROpen (simulated)

Cork City — Vacant terraced house

Cork City, Co. Cork · area centroid only, no address

7.50%

Fixed interest p.a. · illustrative

Overview

A secured loan to refurbish a vacant home

An illustrative three-bedroom mid-terrace house in Cork City, modelled as vacant for several years, with roof, insulation and window replacement required.

Refurbishment objectives

  • Bring a long-term vacant terrace back into use
  • Replace roof covering and upgrade insulation
  • Install heat pump and new windows
  • Let to a household on a long-term tenancy
Type
Vacant terraced house
Bedrooms
3
Vacant since
2021
Energy rating
F → B2
Risk level
Elevated
County
Cork

Project timeline · indicative

  1. 1Illustrative acquisition2027-03
  2. 2Roof & envelope works2027-05
  3. 3Interior refurbishment2027-08
  4. 4Tenancy begins2027-10

Financial breakdown

Every cost, and the income it supports

Property-level figures, before platform fees and investor-level taxes. The property’s yield is not an investor return.

Project cost

Acquisition€165,000 67%
Refurbishment€55,000 22%
Legal & transaction€7,000 3%
Contingency€18,000 7%
Total project cost€245,000
Illustrative valuation after worksnot a professional valuation€262,000
Loan facilityLTV cap 62%€162,000

Annual income · after works, illustrative

Estimated gross rent€20,400
Maintenance−€2,100
Property management−€2,040
Insurance−€600
OtherLPT, compliance, service charges−€660
Net operating income€15,000
Gross yieldrent ÷ total cost8.33%
Property net operating yieldNOI ÷ total cost6.12%
Vacancy allowance in the model5%

For a Stage 1 loan, lenders are paid fixed interest by the borrower, not a share of rent. Rental income is shown because it supports the borrower’s ability to repay.

Interactive calculator

See it gross to net

Enter €100 to €10,000 to see illustrative monthly interest and the repayment schedule.

Stage 1 · Lending
€

Between €100 and €10,000

Net interest / month

€5.75

after fees, before investor-level taxes

Total over the term

€103.43

18 monthly payments + €985.00 principal at maturity

Where the money goes · per year

Interest at 7.5%€73.88
Admin fee (0.5%)€4.93
Your net interest€68.95
Amount entered€1,000.00
Acquisition fee1.5%, one-off−€15.00
Net lent€985.00
Share of the loan facilityof €162,0000.6080%
Gross interest per month7.5% p.a. fixed€6.16
Administration fee per month0.5% p.a.−€0.41
Net interest per month€5.75
Principal returned at maturitymonth 18€985.00
MonthInterestAdmin feeNetPrincipal
1€6.16−€0.41€5.75—
2€6.16−€0.41€5.75—
3€6.16−€0.41€5.75—
18€6.16−€0.41€5.75€985.00

Illustrative only, before investor-level taxes. Assumes rent, costs, interest and repayment as modelled; actual results may be lower and you may lose capital. Nothing here is an offer.

Investment information

Proposed loan terms

Proposed structure, subject to legal and regulatory assessment. Final rights depend on the instrument.

Stage 1 · Lending· Possible under ECSPR
Borrower
Meithera Cork City Property DAC (proposed)
Instrument
Proposed: participation in a secured refurbishment loan (first legal charge)
Security
First legal charge (proposed)
Interest
7.5% p.a. fixed, paid monthly (illustrative)
Term
18 months; principal repaid at maturity
Loan facility
€162,000 · 62% of the illustrative valuation (cap 62%)
Your participation
€1,000 ≈ 0.6080% of the facility
Arrangement fee
Paid by the borrower, not by lenders
Exit
No early exit. If the borrower defaults, recovery depends on enforcing the charge and may take time.

Risks

What could go wrong

Property investments involve risk, including possible loss of capital. Returns are not guaranteed and investments may be illiquid.

Capital at risk

You could lose some or all of the money you put in. Nothing here is guaranteed or covered by a deposit guarantee or investor compensation scheme.

Borrower default

If the borrower cannot repay, recovery depends on enforcing the first legal charge. That can take time and may not recover the full amount.

Rental vacancy

Homes can sit empty between tenancies, or tenants may fall into arrears, reducing or stopping income.

Property valuation

Values can fall. The illustrative valuation is not a professional valuation and may not be achieved on sale.

Refurbishment overruns

Works on vacant and derelict homes can cost more and take longer than planned; the contingency may not be enough.

Illiquidity

You cannot exit before the loan matures. Repayment can be delayed.

Regulatory uncertainty

The structure, permissions and partners are proposed and subject to regulatory assessment. Rules may change.

Tax

Figures are before investor-level taxes. Your tax position depends on your circumstances; take independent advice.

Read the full risk disclosure

Home Digital Passport

This home’s history, on the record

Vacancy, works, energy rating, funders and payouts — each recorded entry links to its Raya Chain transaction.

Stage 0 · Demo· Simulated today
  1. Long-term vacant since 2021

    1 Jun 2026

    Vacancy recorded as the home’s starting point (illustrative).

    block #1 · 0xae1bfc…c6da68
  2. Pre-works BER survey: F

    1 Jun 2026

    Energy baseline before any works (illustrative survey).

    block #1 · 0x760f93…fc0678
  3. 2 pseudonymous funders on the register

    20 Jul 2026

    2 holdings recorded · €6,500 committed (simulated). First holding shown.

    block #4 · 0xc15817…fb79e1
  4. Illustrative acquisition

    Pending

    Planned for 2027-03 (indicative).

  5. Roof & envelope works

    Pending

    Planned for 2027-05 (indicative).

  6. Interior refurbishment

    Pending

    Planned for 2027-08 (indicative).

  7. Tenancy begins

    Pending

    Planned for 2027-10 (indicative).

  8. Post-works BER: target B2

    Pending

    Certificate to be attested once works complete.

  9. First monthly interest payment

    Pending

    After drawdown.

7.50%

€5.75 per €1,000 / month, net

Simulate