Step 3 of 3 · Scenario

Build your scenario, take the PDF

Plug in your numbers — we'll compare the deal side-by-side at 70% and 80% on-completion LVR so you can see cashflow, equity release and serviceability for each option.

Project basics

AUD
%
AUD
AUD
AUD

Loan structure

%
%
%

On-completion LVR is compared at 70% and 80% automatically in the results panel.

Income

AUD
%

On the report

End value (GRV)

$1,800,000

9 rooms × $200,000 · Project cost $1,638,250 · Land loan $595,000

On-completion

70% LVR

Refi facility$1,260,000
Equity released$0
Net cash in$378,250
Monthly IO$9,387
Monthly net rent surplus$909
Interest cover1.10x
Cash-on-cash ROI42.76%

On-completion

80% LVR

Refi facility$1,440,000
Equity released$135,000
Net cash in$198,250
Monthly IO$10,728
Monthly net rent surplus-$432
Interest cover0.96x
Cash-on-cash ROI81.59%

Ready to go further?

Send Robert the scenario by completing onboarding — he'll come back with indicative terms within one business day.

Start onboarding →