Investor Toolkit

Run The Numbers Like A Pro

A Dilleen branded calculator that mirrors the logic of leading cashflow tools without looking second best. Plug in the same assumptions and compare deals with clear, consistent maths.

Dilleen Property

Investment Property Snapshot Calculator

Estimate purchase costs, year 1 cashflow and long term equity using transparent assumptions. State based stamp duty is factored in and can be overridden with exact figures.

Built for investors who actually check the numbers.

Inputs

State Property price ($) LVR (%)

Used to calculate deposit and loan amount.

Interest rate (% per year) Weekly rent ($) Vacancy rate (%) Property management fee (% of collected rent) Council rates (monthly $) Water (monthly $) Strata / body corp (monthly $) Insurance (monthly $) Maintenance allowance (monthly $) Capital growth rate (% per year) Rent growth rate (% per year) Expense growth rate (% per year) Estimated stamp duty ($)

Auto filled from state brackets. Override if you have the exact figure.

Other buying costs ($)

Legals, inspections and other upfront items.

Estimates only, based on interest only style repayments and the inputs above. Confirm numbers with your broker, accountant and solicitor before acting.

Snapshot

Total cash in

Deposit plus estimated stamp duty plus other buying costs.

Year 1 net cashflow

Before tax, after interest and recurring expenses.

Cash on cash return

Year 1 net cashflow divided by total cash in.

Projected year 10 equity

Assumes constant loan and your growth settings.

Year by year projection

Year	Property value	Loan balance	Rent (year)	Interest	Other expenses	Net cashflow	Equity