Property deal analyser
Put a purchase price, a loan and a weekly rent in, and see whether the deal holds up before you make an offer. Stamp duty and buying costs for every state, monthly cash flow, yield and cash-on-cash return, each with a traffic light against a fixed threshold. Free, and no account needed.
LVR: 80.0%
Monthly Cash Flow
-$604/mo
Gross Yield
5.90%
Cash-on-Cash Return
-5.75%
Overall Assessment
Unfavourable
- Monthly Rental Income
- +$2,557
- Monthly Repayment (P&I)
- -$2,494
- Monthly Expenses
- -$667
- Net Monthly Cash Flow
- -$604
- Gross Yield
- 5.90%
- Net Yield
- 4.36%
- Cash-on-Cash Return
- -5.75%
- Break-even Occupancy
- 123.63%
- Cash to Settle
- $126,037
- Stamp Duty
- $17,587
- Conveyancing
- $2,500
- Building Inspection
- $500
- Pest Inspection
- $350
- Title Search
- $200
- Registration
- $300
- Loan Application Fee
- $600
- Total Acquisition Costs
- $22,037
- Deposit
- $104,000
- Total Funds Required
- $126,037
What the traffic lights mean
Each light compares one number against a threshold the calculator applies to every deal, so a green on cash flow means the property pays for itself on your figures and nothing more. Cash flow is green at break-even or better, amber down to $100 a month short, and red below that. Gross yield goes green at 6% and amber at 4%; cash-on-cash return goes green at 8% and amber at 4%. The overall light is the worst of the three, which is deliberate: a deal that looks fine on yield and bleeds cash every month is still bleeding cash. At today’s rates a property bought with a standard 80% loan often lands on red for that reason, as the example above does.
The acquisition cost table underneath is the part most people underestimate. Transfer duty alone can run past $30,000 on a mid-priced purchase in some states, and foreign-buyer surcharges or first-home concessions move it by tens of thousands more. The table uses the same rates as our stamp duty calculator, so the total funds required is the figure you’d actually need on settlement day, not the deposit alone.
Questions worth asking first
Related calculators
Bought it? Track the real numbers.
Once the deal settles the estimate stops mattering. Import your bank transactions and BrickTrack keeps the purchase costs, cash flow and tax records against the property, so next year's numbers are actuals rather than assumptions.
Your first property. No credit card required.