Atlas Financial Group
Portfolio-Backed Lending
Scenario Analysis — Confidential

Portfolio-Backed Loan — Three Repayment Strategies

$2M investment portfolio pledged as collateral. $1M loan (50% LTV) used to purchase property. Portfolio remains fully invested throughout — its growth is the engine that services and repays the loan. Compare three strategies below, and see how each compares to a standard $1M mortgage at 5%.

Investment portfolio
$2,000,000
Pledged as collateral — stays fully invested
Loan (50% LTV)
$1,000,000
Proceeds used to purchase property
Annual interest (at 2%)
$20,000
Paid from portfolio returns
Portfolio growth (at 7%)
$140,000
Annual return — the repayment engine
Net after interest
$120,000
Available for reinvestment or repayment
Mortgage benchmark
$64,419
$1M at 5%, 30 years — annual payment
2.0%
7.0%
5.0%
Growth of repayment fund & portfolio value over time
S1 repayment fund
$1M target
S2 loan balance
S2 portfolio
S3 portfolio
Mortgage balance
Year-by-year detail
Year S1 fundS1 repaid? S2 portfolioS2 port growthS2 outflowS2 reinvestedS2 loan bal S3 portfolioS3 net wealth Mortgage bal