| Property Address | |
| State | |
| Purchase Price | |
| Deposit % | |
| Interest Rate % (p.a.) | |
| Loan Term (years) | |
|
|
|
|
|
|
|
|
|
| Accounting Fees / yr | |
| Super Contribution / yr | |
|
Used only for depreciation estimate
2.5% is a common estimate
|
|
| Tax Deductible Ratio % | |
| Marginal Tax Rate % | |
Cashflow & Portfolio Snapshot
Investment Cashflow Portal
Percent fields accept either 20 or 0.20. LMI + stamp duty are auto (estimate). Depreciation is auto-estimated. Tax deductible ratio defaults to 100%. Loan is P&I from day 1.
Inputs
EditableOutputs
Auto calculatedCash Required
$0
Deposit + LMI + stamp duty
Monthly Repayment (P&I)
$0
Interest portion (month 1)
$0
Net Rental / yr
$0
Rental Yield (gross)
0.00%
Annual Expense
$0
Net Cashflow / yr (pre-tax)
$0
Net Cashflow / month
$0
Negative = out-of-pocket (shown in brackets)
| Metric | Value |
|---|---|
| Deposit | $0 |
| Loan Amount (start) | $0 |
| LVR | 0% |
| LMI (auto) | $0 |
| Stamp Duty (auto) | $0 |
| Depreciation / yr (auto) | $0 |
| Monthly cashflow (pre-tax) | $0 |
| Tax benefit | $0 |
Advanced
Portfolio ProjectionAverage Annual Growth %
Used to project property value
Rental Growth %
Used to project rent (weekly)
Cashflow Adjustment %
Optional. Grows your net cashflow
Projection Years
Projection view
| Year | Property Value | Loan Balance | Equity | Rent / week | Net Cashflow / year |
|---|