Property Deal Analyser

Australian Investment Due Diligence

15
Deal ScorePOOR
Gross: 5.5%Net: 2.5%CF: $-202/wk
📍
Gross Yield?
5.5%
↑ Target: 7%+
Net Yield?
2.5%
↑ Target: 5.5%+
Weekly CF?
$-202/wk
Negative — review costs
After-Tax CF?
$-111/wk
+$4,716/yr tax benefit

Yield Gauges?

5.5%Grosstarget: 7%
2.5%Nettarget: 5.5%

Deal Profile?

Value0/15Gross5/15Net0/15CF0/8Upside0/10Demand0/10Risk10/10Seller0/7Due0/10

Cost Breakdown?

$466,775TOTAL
Purchase Price$450,000
Stamp Duty$14,175
Legal & Inspection$2,600

Weekly Cash Flow Waterfall?

+$480
Rent
$-253
Outgoings
$-429
Mortgage
$-202
Net CF

Tax Position & Negative Gearing?

Depreciation
$2,250/yr
Taxable Income
$-12,747/yr
Neg Gearing Benefit
$4,716/yr
After-Tax CF
$-111/wk
Effective Net Yield
3.5%

Tax estimates are indicative only. Depreciation based on property age estimate. Consult a qualified accountant for accurate figures.

Growth Projection (5% p.a.)?

YearEst. ValueCumulative CFTotal ReturnROI
Yr 1$472,500$-10,497$12,0032.6%
Yr 2$496,125$-20,993$25,1325.4%
Yr 3$520,931$-31,490$39,4418.4%
Yr 5$574,327$-52,483$71,84415.4%
Yr 10$733,003$-104,966$178,03738.1%

Data Sources

🏠DomainFREE

Add API key in Settings

📊ABSFREE

Auto: population, income, employment

🏦RBAFREE

Auto: cash rate, housing credit

📋PlanningAlertsFREE

Add API key in Settings

📈SQM Research

Add API key in Settings

💎CoreLogic

Add API key in Settings

Due Diligence Progress

Checklist Completion0/182
0
Risk Flags?
0
Rezoning Signals?

Data Sources

Run enrichment to detect sources
ABS StatisticsRBA StatisticsDomain.com.auPlanningAlerts

Enter an address above to enable auto-enrichment

Loading map…