G

Property deal analyser

NZ residential · after-tax cashflow
No saved deals yet.
The numbers
$
$/wk
%
yrs
%
%
$
$
$
$
$
%+GST
Deposit20% · $50,000
Equity needed
—
Gross yield
—
Cap rate
—
Cashflow · P&I
—
Rate sensitivity after-tax cashflow per week · base rate highlighted
Cashflow vs interest rate
Interest-only Principal & interest
Break-even
Rent to break even (P&I)
—
weekly rent where after-tax cashflow hits zero
Rate the deal survives to (IO)
—
interest rate where interest-only cashflow hits zero
Income statement line by line · base rate ± one step
Amortization
Interest and principal size on the loan (price − deposit); at 0% deposit the figures match Mortgage calculator.xlsx to the cent. Tax on positive taxable profit only; depreciation added back as non-cash. Not financial advice.
The listing TradeMe
Paste a TradeMe listing URL above to pull in photos, address, key details and the description — handy while you run the numbers, but the tool works fine without it.