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  
  One      
  Two      
             
  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