SMSF Property Superfund Calculator

Plan your self-managed super fund property investment with confidence

Investment Details

Superannuation Total ($)

Property Value ($)

Deposit ($)

Loan Amount ($)

Stamp Duty ($)

Mortgage Establishment Fees ($)

Legal Fees ($)

SMSF Set-up Fees ($)

Offset Balance ($)

Gross Income Applicant 1 (yearly $)

Gross Income Applicant 2 (yearly $)

Employer Super Contribution (yearly $)

Additional Super Contribution (yearly $)

Rent Received Weekly ($)

Interest Rate (%)

Property Growth Rate (%)

Apply inflation to Rent and Costs

Rental Management (%)

SMSF Running Costs ($)

Council Rates ($)

Insurance ($)

Body Corporate ($)

Total Super Contribution

$28,200.00

Yearly Rent

$23,400.00

Total Income

$51,600.00

Year	I/O Payment	Total Costs	Surplus	Loan Balance	Growth	Property Value