Indicative prices; subject to negotiation. All information without warranty.
Calculation previewIndicative estimates for illustration — not investment advice.
NPL Price860.000 €Indicative value; subject to negotiation
TIPO de Subasta2.000.000 €Indicative value for the auction
Market value3.500.000 €Reference value based on comparable data
Acquisition phase
NPL Price (claim + lawyer + brokerage)860.000 €
AJD¹ 1.5 % on claim principal+ 12.000 €
Notary & Registry cesión de crédito+ 4.500 €
Auction phase
Bid buffer eingesetzt²+ 200.000 €
Adjudication 1.000.000 € (minimum bid 50 % of TIPO) — covered by claim + bid buffer↓
ITP³ 8 % on adjudication+ 80.000 €
AJD 1.5 % on adjudication+ 15.000 €
Notary & Registry adjudication+ 3.000 €
Your total outlay1.174.500 €
Property market value3.500.000 €
Your value advantage
versus a direct purchase at market value
~2.325.500 €
Adjudication calculated with the minimum bid (50 % of TIPO). ITP base since Ley 11/2021 = the higher of adjudication price or Catastro reference value. Not legal or investment advice.
Acquisition phase
NPL Price (claim + lawyer + brokerage)860.000 €
AJD 1.5 % on claim principal+ ███ €
Notary & Registry cesión de crédito+ 4.500 €
Auction phase
Bid buffer remains unused0 €
No ITP, no AJD on adjudication0 €
Your total outlay██.███ €
Cash payout from auction proceeds~ ███.███ €
Your return
Cash payout — without taking the property
~ ██.███€
Cash-Flow Strategy
This evaluation is property-specific.
Each NPL must be valued individually; our Quick Scan delivers a robust cash-flow calculation based on the land-registry extract analysis and the current claim value.
Estimated sales proceeds after acquisition3.400.000 €
2.000.000 €4.200.000 €
Total outlayProfit —
1.174.500 €
Total outlay (indicative)
3.400.000 €
Sales proceeds (estimated)
+2.225.500 €
Gross profit before tax
+189 %
Return on Investment
Sale proceeds depend on negotiation and market conditions. Seller-side taxes, notary and brokerage fees are not included in the ROI.
¹ AJD on claim acquisition: The cesión de crédito hipotecario requires a public deed and registration in the land registry (Art. 149 Ley Hipotecaria). This triggers AJD cuota gradual — in the Balearics 1.5 % of the principal at the time of transfer. Notary and registry fees flat-rated approx. €4,000–5,000.
² Bid buffer: Liquidity reserve deposited as cash with the auction court. The eligible claim covers the principal plus the statutory default interest accrued up to the auction date — significant in lengthy proceedings. The bid-buffer amount is calibrated so that claim and reserve together cover the minimum bid; any remaining headroom is available for active bidding.
³ ITP on adjudication: Since Ley 11/2021 the base is the higher of the adjudication price or Catastro reference value. In this example calculated with adjudication = minimum bid (1.000.000 €); if the reference value is higher, ITP will be proportionally higher. ITP rate in the Balearics: 8 % up to €400,000, scaled up to 13 %.
Note: Bid-to-Own and Cash-Flow are mutually exclusive. Which scenario plays out is decided at the auction itself.
Quick Scan
Before you invest · check this asset.
We deliver a robust upfront check — Nota Simple Registral, Catastro extract, BOE auction status, market-value comparison. Fixed price. A clear data foundation before your decision.
Nota Simple RegistralCatastro extractBOE-Subasta-StatusMarket-value comparisonDiscrepancy checkDossier in your language