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 the same sourced defaults as the StratMap tracker: a 3.5% gross yield for houses and townhouses and 4.6% for units, 2% vacancy, 7.5% management, running costs as a share of the property's value, growth of 5.75% a year for houses and 3.8% for units, and each state's stamp duty schedule. Every default can be overwritten.

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

Inputs

Property + purchase

$
$

Loan + interest

%
%
yrs

Holding costs

%
%
%
%
%
%
%
$
wks
%

Growth + rent trajectory

%
%
yrs
The growth engine. Capital growth compounds over long holds. At the 5.75% house default a value doubles in about 12.4 years; at the 3.8% unit default, about 18.6 years. Rent grows 3% a year and running costs 4.1%, while the loan stays flat (interest-only) or shrinks (P+I). The cashflow card shows Year 1 and the final year of the term.

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

The chart shows modelled equity by year against the deposit amount.
Property value Loan balance

Year 1 P&L breakdown

Gross annual rent$0
Less vacancy$0
Less property management$0
Less letting fee$0
Less council rates$0
Less insurance$0
Less repairs + maintenance$0
Less water$0
Less sundry$0
Less strata levy$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 national default for the property type. Numbers only. What that means for your decision is between you and your team.
Gross yield4.1%
Low 2%National 3.5% (house)High 8%
Y1 cash-on-cash-4%
-10%Breakeven 0%+10%
Growth assumption6%
0%Long-run default 5.75% (house)10%+

See the modelled 30-year view

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 the defaults the StratMap tracker uses (national gross yields, ATO rental schedule running costs as a share of value, long-run growth rates, each state's duty schedule at investor rates, before any concession or foreign purchaser surcharge). 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.