Interactive Investment Modeller
Calculate Your Real Cashflow & Equity Growth
Model purchase prices, rental yields, mortgage repayments, and long-term capital compounding before taking action.
Investment Parameters
Target Purchase Price$650,000
$350k$1M$2M
Estimated Weekly Rent$680 / week
$400/wk$1,000/wk$2,500/wk
*Model includes standard estimated property management (7%) and approx. $4,200/yr in council, water rates, and building insurance. Actual figures may vary based on exact LGA location.
Cashflow Dashboard5.44% Gross Yield
Net Cashflow (Pre-Tax)
-$164 / week
Minimal holding cost before depreciation
Annual Gross Rent:$35,360
Annual Mortgage Payments:$37,212
Estimated Annual Outgoings:$6,675
Net Annual Position:-$8,527
10-Year Compounding Equity
$1,220,139
Estimated +$570,139 capital appreciation