Scenario Inputs
Purchase Price
$620,000.00
LVR
70.00%
Interest Rate
6.00%
Annual Rent
$45,500.00
Annual Expenses
$7,200.00
Annual Depreciation
$2,000.00
Marginal Tax Rate
32.50%
Loan Type
Interest Only
Curated Scenario Report
This scenario reflects a lower entry price with comparatively stronger rental yield.
Purchase Price
$620,000.00
LVR
70.00%
Interest Rate
6.00%
Annual Rent
$45,500.00
Annual Expenses
$7,200.00
Annual Depreciation
$2,000.00
Marginal Tax Rate
32.50%
Loan Type
Interest Only
Loading report results...
The property remains cash-positive after tax, but the tax payable delta offsets part of the pre-tax gain.
Useful when comparing yield-led acquisitions where immediate cashflow stability is a priority.
A profitable property increases taxable income, so estimated tax payable is higher.
Yes. Use the main calculator for your own assumptions.