Loan Details
Repayment Summary
Monthly Repayment
$3,792
Weekly Repayment
$875
Loan Amount
$600,000
Total Interest
$765,267
Total Repayment
$1,365,267
Stamp Duty (est.)
$28,958
Cash Flow Analysis
Weekly Rent
$1100
Monthly Rent
$4,767
Weekly Cash Flow
+$225
Monthly Cash Flow
+$974
Gross Yield
7.63%
Net Yield
1.56%
Positive Cash Flow
This property generates $11,691 per year in positive cash flow after mortgage repayments.
Upfront Costs
Deposit (20%)$150,000
Stamp Duty (est. NSW rates)$28,958
Total Upfront$178,958
This calculator provides estimates only and does not constitute financial advice. Stamp duty is estimated using simplified NSW rates and may vary by state. Actual repayments depend on your lender's terms. Consult a mortgage broker or financial advisor.