Scenario Mode- All figures are estimates based on your inputs, not financial advice.

Property Analysis

PIA-grade cash flow analysis with depreciation, tax, and renovation feasibility

Property Details

Purchase Price

Current Value

Land Value

State

Construction Year

Weekly Rent

Loan Balance

Interest Rate (%)

Your Income (for tax)

Entity & Ownership

Entity Type

Postcode

Foreign Investor

Pre-Tax Cash Flow

-$309/wk

-$16,086/year

Post-Tax (Cost to Hold)

-$154/wk

After 30% marginal rate deductions

Tax Refund (Neg. Gearing)

$8,081

From $26,936 rental loss

All projections are estimates based on your inputs and assumptions. This is not financial advice. Consult a licensed professional before making decisions.