Dual Occupancy Cash Flow Projections
Purchase Costs :
| Land Price : | $ | |
| Build Price : | $ | |
| Stamp duty : | $ | |
| Legal Fees | $ | |
| Total Purchase Price : | $ | |
| Rental Income: | ||
| Weekly Rental Income House : | $ | $ |
| Weekly Rental Income Granny Flat : | $ | $ |
| Total Gross Income Weekly: | $ | |
| Total Gross Income Annually: | $ | |
| Total Gross Rental Income Monthly : | $ | |
| Property Expenses : | ||
| Property management fee : | % | $3043.04 |
| Loan Interest Rate : | % | $ |
| Estimated Annual Building Insurance : | $ | |
| Estimated Annual Landlord Insurance House : | $ | |
| Estimated Annual Landlord Insurance Granny Flat : | $ | |
| Estimated Annual Council Rates : | $ | |
| Estimated Annual Water and Sewer Charges: | $ | |
| Estimated Depreciation : | $ | |
| Total Gross expenses ( including depreciation) : | $ | |
| Pre Tax Cash Flow (Excluding Depreciation) : | ||
| Net profit or loss : | $ | |
| per month: | $ | |
| Tax position varied as follows (Including Depreciation) : | ||
| Reduction to personal income after depreciation is calculated | $ | |
| Tax Refund at Marginal Tax Rate of : | $ | |
| CF+ After Tax ( Pre Tax cash flow + Tax Refund ) | $ | |