Investment Clarity
Know your numbers before you commit.
Property Details
Purchase Price$750,000
Weekly Rent$650/wk
State
Property Type
Purchase Timing
Investment Type
Stamp Duty
—
Auto-calculated
NSW rate
Finance
Deposit20% · $150,000
Interest Rate6.2% p.a.
Loan Term30 years
Repayment Type
Loan Amount
—
borrowed
LVR
—
loan to value ratio
Monthly Repayment
—
Principal & Interest
Assumptions
Capital Growth5.0% p.a.
Rent Inflation3.0% p.a.
Marginal Tax Rate37%
Management Fee8.5%
Pre-Tax Cashflow
—
per year
Post-Tax Cashflow
—
per year
Property Value
—
purchase price
Equity Built
—
net equity
Est. Tax Recovery
—
neg. gearing refund / yr
Cashflow+ Year
—
post-tax positive
Growth Projection
⚠ Indicative estimates for planning purposes only. Stamp duty rates are investor rates (2025–26) sourced from revenue.nsw.gov.au · sro.vic.gov.au · qro.qld.gov.au · revenue.wa.gov.au · revenuesa.sa.gov.au. First home buyer concessions, foreign surcharges and off-the-plan variations not included. Always seek independent financial, tax and legal advice before making investment decisions.