Based on 6.85% interest-only rate, 32.5% marginal tax rate. General information only — not personal financial advice. Consult a licensed financial adviser before investing.
Enter a GRV to calculate feasibility
—
Cash on Cash
—
Deposit (Cash In)
—
Net Profit (Cash Out)
—
Total Investment
—
Gross Yield
—
Cashflow / wk
GRV — Total Gross Realisation Value (both duplex halves combined)
Land Price
Build Cost
Subdivision Cost
Interest Rate % p.a.
Finance LVR %
Item
Amount
Sold Duplex Comps — realestate.com.au
(use these to estimate GRV above)
Build to Sell: GST margin scheme applied; build cost shown ex-GST (recoverable). Build to Hold: full build cost inc. GST (not recoverable on residential rental). Build weeks: 39wk multi-dwelling, 26wk house. Stamp duty on land only (company rate). LVR 80%. PM 2% of costs. UW fee $20,000. Agent 2.2% ex-GST. Subdivision $20,000. Indicative only — not financial advice.