Investor Tools
Portfolio Builder
Model up to 3 investment properties together. See combined equity, cashflow and portfolio growth over time.
Property 1
Purchase Price $700,000
$200K$3M
Deposit 20%
10%40%
Loan: $560,000
Interest Rate (p.a.) 6.20%
3%10%
Capital Growth (p.a.) 5.00%
0%10%
Rent Growth (p.a.) 3.00%
0%8%
Property 2
Purchase Price $600,000
$200K$3M
Deposit 20%
10%40%
Loan: $480,000
Interest Rate (p.a.) 6.20%
3%10%
Capital Growth (p.a.) 5.00%
0%10%
Rent Growth (p.a.) 3.00%
0%8%
Property 3
Purchase Price $850,000
$200K$3M
Deposit 20%
10%40%
Loan: $680,000
Interest Rate (p.a.) 6.20%
3%10%
Capital Growth (p.a.) 5.00%
0%10%
Rent Growth (p.a.) 3.00%
0%8%
Portfolio Settings
Hold Period 10 years
1 yr30 yrs
Vacancy Rate 2.00%
0%10%
PM Fee 8.00%
5%12%
Council, water, insurance, maintenance
Portfolio Summary at Year 10
Total Portfolio Value
—
Total Debt
—
Total Equity
—
Annual Portfolio Cashflow
—
Total Invested (deposits + costs)
—
Portfolio Gross Yield
—
Portfolio Net Yield
—
Annualised Equity Return
—
Year-by-Year Breakdown
| Year | P1 Value | P2 Value | P3 Value | Total Value | Total Debt | Total Equity | Annual CF | Cumul. CF |
|---|
Estimates only. Assumes 30-year loan term, stamp duty calculated using current QLD transfer duty rates. Costs are simplified. Consult a qualified financial adviser before making investment decisions.
Want to know what this means for your property?
Daniel walks through your property, reviews recent sold results in your street, and gives you a clear number. Free, no obligation.