Deal Scorer
Get an at-a-glance score out of 100 for an investment property, weighing yield, cash flow, your personal buffer, debt coverage and expected capital growth.
Deal Inputs
$
$
%
yrs
$
%
%
%
$
$
$
$
$
$
$
$
Overall Deal Score
/100
Avoid
Score Breakdown
Gross yield15.6 / 20
Cash flow0.0 / 20
Personal buffer20.0 / 20
Debt coverage9.4 / 20
Capital growth13.3 / 20
Key Metrics
Gross yield3.90%
LVR80.0%
After-tax cash flow (weekly)-$237
Projected 10-year growth$384,195
10-Year Projection
Year 1$832,000 · -$12,301 cf
Year 2$865,280 · -$12,066 cf
Year 3$899,891 · -$11,827 cf
Year 4$935,887 · -$11,585 cf
Year 5$973,322 · -$11,339 cf
Year 6$1,012,255 · -$11,089 cf
Year 7$1,052,745 · -$10,836 cf
Year 8$1,094,855 · -$10,579 cf
Year 9$1,138,649 · -$10,319 cf
Year 10$1,184,195 · -$10,054 cf