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 %
 
     
     
  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    
 
             
 
  Weekly Cash Flow  
  Year 1   Year 2   Year 3  
       
               
  Enter your email address here  
  if you would like a copy.  
             
   
Disclaimer