FORTRESS STRENGTH
70.8%
STRONG
NET WORTH
$1.15M
CURRENT POSITION
FREEDOM NUMBER
$407K
ANNUAL TARGET
COVERAGE
14.1%
NET WORTH / FREEDOM

Property Comparison Tool

Compare up to 3 investment properties side by side — find your best opportunity

WINNER
Composite Score75/100
Purchase
Price
$
Deposit
%
Rate
% p.a.
Term
yrs
Income
Weekly Rent
$
Vacancy
%
Expenses
Mgmt Fee
%
Maintenance
% val
Council
$
Insurance
$
Strata
$
Growth
Capital Growth
% p.a.
Rent Growth
% p.a.
Purchase Price$550K
Cash Required$134K
Gross Yield4.54%
Net Yield2.35%
Cash-on-Cash-15.2%
Annual Cashflow$-20K
Monthly Cashflow$-2K
10yr Property Value$896K
10yr Equity$520K
10yr Cumul. Cashflow$-164K
10yr Total Return$222K
10yr ROI166%
⚠ Negatively Geared
Composite Score25/100
Purchase Price$720K
Cash Required$175K
Gross Yield4.48%
Net Yield1.95%
Cash-on-Cash-16.9%
Annual Cashflow$-30K
Monthly Cashflow$-2K
10yr Property Value$1.29M
10yr Equity$798K
10yr Cumul. Cashflow$-245K
10yr Total Return$378K
10yr ROI216%
⚠ Negatively Geared

Performance Radar

Gross YieldNet YieldCash-on-Cash10yr ROICashflow
Property A
Property B

Yield & Return Comparison

Gross Yield %Net Yield %Cash-on-Cash %10yr ROI %-75%0%75%150%225%

10-Year Equity & Return

Property AProperty B$0k$200k$400k$600k$800k
  • Equity
  • Total Return

Annual Cashflow Comparison

Property AProperty B$-30k$-15k$0k$15k$30k
  • NOI
  • Annual Cashflow

Recommended: Property A

Composite Score
75/100
Net Yield
2.35%
Cash-on-Cash
-15.2%
10yr Equity
$520K
10yr Total Return
$222K

* Composite score weights: Net Yield 25%, 10yr ROI 25%, Gross Yield 20%, Cash-on-Cash 20%, Cashflow 10%. This is a modelling tool only — always conduct full due diligence before investing.