Demo
Property projectionPreview
- Purchase price
- $780,000
- Deposit
- $156,000 (20%)
- Interest rate
- 6.10% p.a.
- Rent
- $620 a week
- Growth
- 3.0% p.a.
Estimated cost to hold
$425a week
| Year | Value | Loan | Equity | Cash position |
|---|---|---|---|---|
| 1 | $803,400 | $617,400 | $186,000 | −$22,100 |
| 5 | $904,200 | $581,400 | $322,800 | −$19,700 |
| 10 | $1,048,300 | $523,600 | $524,700 | −$16,300 |
- Assumes 6.10% p.a. interest, principal and interest over 30 years
- Assumes $620 a week rent with 2 weeks vacancy a year
- Assumes 3.0% p.a. property growth and 2.5% p.a. rent growth
General information only. Not financial, credit or tax advice. All figures are estimates based on the assumptions shown.
