| Property Address | |
| State | |
| Purchase Price | |
| Deposit % | |
| Interest Rate % (p.a.) | |
| Loan Term (years) | |
| Loan Type | |
|
|
|
|
|
|
|
|
|
| Accounting Fees / yr | |
| Super Contribution / yr | |
|
Year the property was built (post-1985 for Div 43 deduction)
2.5% standard for Div 43 (40-year life)
|
|
| Tax Deductible Ratio % | % of property used for investment (100% if fully rented) |
| Marginal Tax Rate % | Your highest tax bracket (e.g. 30%, 37%, 45%) |
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
Monthly Cashflow (pre-tax)
$0
Negative = out-of-pocket (shown in brackets)
| Metric | Value |
|---|---|
| Deposit | $0 |
| Loan Amount | $0 |
| LVR | 0% |
| LMI | $0 |
| Stamp Duty | $0 |
| Depreciation / yr | $0 |
| Monthly cashflow (pre-tax) | $0 |
| Deduction on Taxable Income /yr | $0 |
| Tax benefit /yr | $0 |
| Net cashflow / mo (after tax deductions included) | $0 |
Advanced ▼
Portfolio ProjectionAverage Annual Growth %
Used to project property value
Rental Growth %
Used to project rent (weekly)
Inflation Rate %
Annual increase in operating costs (council, insurance, maintenance)
| Year | Property Value | Loan Balance | Equity | Rent / week | Net Cashflow / year |
|---|