Pre-purchase Cash Flow Analysis

Enter the property details below to generate a 5-year cash flow and equity projection.

Property Address

State

Report Date

Purchase Price(AUD)

Holding Structure

Current Taxable Income(AUD p.a.)

LVR(%)

Loan Amount(auto)

$640,000

Interest Rate(%)

Loan Term(years)

Repayment Type

Offset Balance(AUD)

Weekly Rent(AUD/wk)

Gross Yield — 3.57%

Annual Rent / Purchase Price × 100

Vacancy Rate(%)

Agent Commission(% of rent)

Letting Fee(× weekly rent)

Administration Fee(AUD p.a.)

Capital Growth Rate (% p.a., per year)

Year 1

Year 2

Year 3

Year 4

Year 5

Rent Growth Rate(% p.a.)

CPI Rate(% p.a.)

Projection Period(years)

Stamp Duty(auto · NSW)

Transfer of Title(AUD)

Buyer Advocate Fee(AUD)

Other Purchase Costs(AUD)

Council Rates(AUD p.a.)

Water Rates(AUD p.a.)

Insurance(AUD p.a.)

Strata(AUD p.a.)

Land Tax(AUD p.a.)

Maintenance Budget(AUD p.a.)

Other Expenses(AUD p.a.)

Pre-purchase Cash Flow Analysis

Property Details

Loan & Mortgage

Rental Income

Market Assumptions

Purchase Costs

Ongoing Expenses (annual)

Depreciation (optional)