This web page contains a live and functional spreadsheet created with
SpreadsheetConverter
. Please enable JavaScript in your web browser for the live calculations to work properly.
Purchase
Land Price
Build Price
Purchase Price
QLD Stamp Duty
Mortgage Registration
Transfer
Conveyancing Costs
Other/Sundries
Bank setup costs
LMI estimate
Construction Interest
Amount to Fund
Funding
LVR
Mortgage
P&I %
0%
5%
10%
15%
20%
25%
30%
35%
40%
45%
50%
55%
60%
65%
70%
75%
80%
85%
90%
95%
100%
Deposit/LOC
Expenses
Loan Type
Int. Rate
Annual Pmt
P&I
I/O
Managment Fees
Let Fees
Council Rates
Insurance
Water & Sewer
Maintentance
Depreciation
Total Costs of Fittings
Low Value Pool
Assumptions
Capital Growth
CPI (inflation)
Rental Vacancy
Income
Applicant
Salary
Ownership
Weekly Rent
Tax Variation
YES
NO
Weekly Cash Flow
Year 1
Year 2
Year 3
Enter your email address here
if you would like a copy.
Disclaimer
Submit