Investor Tools
Portfolio Builder
Model up to 3 investment properties together. See combined equity, cashflow and portfolio growth over time.
Property 1
$700,000
$200K$3M
20%
10%40%
Loan: $560,000
6.20%
3%10%
5.00%
0%10%
3.00%
0%8%
Property 2
$600,000
$200K$3M
20%
10%40%
Loan: $480,000
6.20%
3%10%
5.00%
0%10%
3.00%
0%8%
Property 3
$850,000
$200K$3M
20%
10%40%
Loan: $680,000
6.20%
3%10%
5.00%
0%10%
3.00%
0%8%
Portfolio Settings
10 years
1 yr30 yrs
2.00%
0%10%
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 more context? Read the full guide: Selling an Investment Property in Brisbane →