Property & loan
Purchase price$650,000
LVR80%
Interest rate6.2%
Weekly rent$620
Income & outgoings
Weeks vacant per year2 wks/yr
Property management fee7%
Other outgoings / yr$4,200
Your expected annual capital growth4.0%
Location & quality factors
Financial snapshot
Gross yield
5.0%
Net yield
3.5%
Year 1 cash flow
-$7,356
DSCR / ICR
0.95
Verdict
Cashflow cow

This property is more likely to pay you now than compound quickly.

Score
Cashflow7.0 / 10
Growth4.0 / 10
Cashflow cow
Balanced hold
Weak on both
Growth engine
Why
Growth factors
    Cashflow factors
      Sign up free to see the full score breakdown and the reasoning behind it
      or get a link by email

      How this is scored

      Net yield and DSCR/ICR come from the same interest-only math as thecash flow forecast calculator: annual rent less vacancy, management fees, and other outgoings, against the loan's interest cost. We show it as "DSCR/ICR" rather than just DSCR because UK buy-to-let lenders call this ratio ICR (Interest Coverage Ratio, typically required at 125–145%), while DSCR is the more common label in AU/US commercial and specialist-lending contexts — same calculation, different regional name. Everything else — property type, location tier, transport, school catchment, socio-economic trajectory, supply pipeline, build era, university/hospital proximity, and improvement potential — is scored against documented tendencies in how capital growth and rental yield actually behave (land appreciates, buildings depreciate; supply-constrained locations compress in yield as they grow; oversupply softens both rent and price growth; university and hospital precincts anchor a deep, stable renter pool almost independent of the wider market). Weights are directional, not a valuation model — treat the verdict as a prompt to interrogate the deal, not a substitute for due diligence.

      This calculator provides general information only, not financial or investment advice. It doesn’t account for your personal circumstances — consider speaking with a licensed financial adviser before making investment decisions.