Residential quick-add

Model a residential investment in 60 seconds.

Weekly rent, vacancy, property management, interest, growth. The essentials to see if a residential deal stacks up before you commit to full DD. Purpose-built for Australian residential investors, using standard tier assumptions (4.2% house, 4.5% apartment, 5% townhouse).

Looking at a commercial property? Use the commercial calculator instead.

Inputs

Property + purchase

$
$

Loan + interest

%
%
yrs

Holding costs

%
%
$
$
$

Growth + rent trajectory

%
%
yrs
The growth engine. Residential capital growth compounds over long holds. A property growing 6%/yr doubles in ~12 years. Cashflow is usually thin in the early years, then improves as rent compounds while the loan stays flat (interest-only) or shrinks (P+I).

Acquisition costs

$
$
$
Gross yield
4.1%
Annual rent / price
Y1 cashflow
-$8,320
After interest + holding
Cash-on-cash
-4.4%
Y1 return / cash in
Total cash in
$189k
Deposit + costs
End-of-term value
$1.40M
Y10 estimate
End-of-term equity
$776k
Value less loan

Value + equity trajectory

Residential compounds slowly then quickly. Look at where equity crosses your deposit line.
Property value Loan balance

Year 1 P&L breakdown

Gross annual rent$0
Less vacancy$0
Less property management$0
Less council + rates$0
Less insurance$0
Less repairs + maintenance$0
Less loan interest$0
Net Year 1 cashflow$0

How this compares

Your inputs plotted against typical Australian residential ranges. The dark line is the AU median. Numbers only. What that means for your decision is between you and your team.
Gross yield4.1%
Low 2%AU median 4.3%High 8%
Y1 cash-on-cash-4%
-10%Breakeven 0%+10%
Growth assumption6%
0%AU 20yr average 6.0%10%+

See the full 30-year picture

This calculator shows Y1 numbers. StratMap models 30 years of growth, tax (negative gearing + depreciation + CGT), portfolio interactions, and your income goal. Free.

The tool models. Not financial advice. Cashflow, yield, and end-of-term projections are estimates based on your inputs and standard assumptions (loan interest, growth, vacancy). Real transactions depend on tax position (negative gearing, depreciation), specific property condition, and finance approval. For full 30-year modelling under Australian tax, load your properties into the tracker.