PROPERTY LOAN CALCULATOR

Property Purchase Price

Deposit

Purchase Costs

Updated SMSF Balance $25,000

Total SMSF Outlay $125,000

Loan Amount

Interest Rate

Loan Term

Monthly Contributions

Weekly Rental Income

Annual Rates & Water

Annual Insurance

Weekly Body Corporate Fees

Property Management Fee (%)

Annual Other Expenses

$2,027

-$127

$329,627

25 years 4 months

$49,873