FeaturesCalculatorPricingCompareXeroSecurityAboutSign in
Free for property investors — always

LVR & equity calculator

Loan-to-value ratio today, year-by-year LVR as your loan amortises and the property grows, and the specific year LVR drops below 80% (so you can plan when to refinance out of LMI). Plus equity build-up over time from both principal repayment and capital growth. Free, unlimited, no signup.

Scroll to the "Equity & LVR over time" card — the LVR line on the right Y-axis is the answer. The "Year LVR drops below 80%" tile in the Loan Summary card gives you the specific year.

Year 1 results

$288/ wk

your after-tax weekly cost

Includes principal repayments ($120/wk) — that's real cash leaving your account each week, but it builds equity rather than disappearing. Switch the loan to interest only for a holding-cost-only view that matches most other AU calculators.

Annual tax saving

$7,480

$144/wk @ 37%

Gross rental yield

3.6%

$25k/yr rent

Net rental yield

2.9%

$20k/yr net

Break-even year

Beyond hold

$142k cumulative top-up

Loan summary

$3,540/ month

Principal & interest monthly repayment estimate

Weekly repayment

$817/wk

Principal and interest

Loan-to-value ratio

80.0%

$560k loan

Interest over 10y hold

$339k

Cumulative · all tax-deductible

After-tax interest rate

4.09%

6.50% × (1 − 37% marginal)

Loan position

Purchase price$700,000
Deposit$140,000
Loan amount$560,000
Current LVR80.0%
Loan balance year 10$474,746
Principal repaid by year 10$85,254
Year LVR drops below 80%Already below

P&I vs interest-only · over 10-year hold

IO compared: 5y then P&I (typical)

P&IInterest-onlyDifference
Monthly (year 1)$3,540$3,033$506
Monthly (year 6+)$3,540$3,781+$242
Total interest over 10y$339,496$356,018+$16,522
Loan balance at year 10$474,746$507,148+$32,402

Interest-only saves $506/mo while in IO but pays $17k more interest over the 10-year hold and leaves you with $32k more debt at exit — no principal is paid down during the IO phase.

LMI typically applies above 80% LVR. Lenders Mortgage Insurance is a one-off cost (often added to the loan) that can run $5,000–$30,000 depending on the borrowed amount. Add an estimate to the LMI / other line in Cost-base adjustments so it flows into your CGT cost base.

Who pays in year 1

$47,475 total

Interest + holding costs + principal repayments.

53%
16%
32%
Tenant
rent$25,000
ATO
tax refund$7,480
You
out of pocket$14,995

Cashflow projection

Click a year to inspect

Post-tax cashflow includes your negative-gearing refund. Pre-tax is before any tax effect.

Post-tax
Pre-tax

Cashflow detail (year 1)

Annual figures. Negative = cash leaving your account.

Effective rent

After vacancy

$25,000

Loan interest

$36,216

Cash expenses

Rates + insurance + management + repairs

$5,000

Principal repayment

Reduces loan, builds equity

$6,259

Pre-tax cashflow

$22,475

Tax refund (negative gearing)

Loss × 37% marginal rate

$7,480

Post-tax cashflow

$14,995

Why depreciation matters:

The $4,000 of depreciation is non-cash — it doesn't move money, but it adds to the rental loss and increases your tax refund. We've already included this above.

Equity & LVR over time

Loan shrinks from amortisation; value grows from capital growth. LVR (right axis) drops as the loan-to-value ratio improves — from 75.3% at purchase to 41.6% at the end of the hold.

Equity
Loan balance
LVR (right axis)

Year 10 equity

$665k

Year 10 value

$1.14M

Total out-of-pocket

$142k

CGT at sale

Three regimes side-by-side, applied to your projected sale. Pre-2027 is current law; post-2027 reflects the Budget 2026 announcement.

Sale price (year 10)

$1.14M

Cost base

$737k

+ Costs & improvements

$39k

− Div 43 claimed

$30k

Gross gain

$403k

2.5%
0.0%8.0%

Higher CPI grows the indexed cost base, reducing the taxable gain in the post-2027 regime.

Pre-2027 (50% discount)

CGT payable

$75k

Taxable gain

$201,610

Effective rate

18.5%

Net proceeds

$1,065,630

  • Held ≥ 12 months — eligible for 50% CGT discount

Post-2027 (CPI indexation)

Lowest CGT

CGT payable

$73k

Taxable gain

$196,797

Effective rate

18.1%

Net proceeds

$1,067,411

  • Cost base indexed at 2.5% p.a. over 10 years
  • No 50% discount applied

Post-2027 (new-build regime)

CGT payable

$75k

Taxable gain

$201,610

Effective rate

18.5%

Net proceeds

$1,065,630

  • Detailed rules not yet legislated — placeholder mirrors pre-2027

Estimates only — not tax or financial advice. The 2027 regime depends on legislation that isn't yet final. Talk to a registered tax agent before acting on these figures.

Share this scenario

Copies a permalink with every input baked in — your accountant / partner / forum can open it and see your exact numbers. Nothing is sent to a server.

Why LVR matters more than people think

LVR (Loan-to-Value Ratio) is the most important number in property leverage. It's what every bank will ask first — what every refinance application starts with — and what determines whether you pay LMI, whether you qualify for the bank's best rate, and whether you can extract equity for the next purchase.

It's also the most-misunderstood number. People focus on their starting LVR (the day they bought) and forget that LVR is a MOVING target — it drops every month as you pay down principal, and every year as the property grows in value. The same $700k loan on a property bought at $800k (88% LVR) might be 55% LVR after 8 years — opening up refinance options and equity-release strategies the buyer couldn't access on day 1.

The three LVR thresholds to know

  • 90% — most lenders cap investment property loans here. Above 90% LVR you're paying maximum LMI and may not get loan approval at all.
  • 80% — the LMI threshold. Below 80%, no LMI required. This is the threshold the calculator's "Year LVR drops below 80%" tile is tracking. When you cross it, you can refinance to remove the LMI premium from your loan (or — more commonly — just leave it; the LMI is sunk cost, refinancing has its own fees).
  • 60% — most lenders' "best rate" tier. Premium rate cards typically require 60% LVR or below. Worth ~0.1-0.3 percentage points discount, which on a $700k loan is $700-$2,100 / year in saved interest.

Equity release — the leverage flywheel

Once your LVR drops materially below 80%, you can release equity for the next purchase without selling. The bank effectively says "you can borrow more against this property up to 80% LVR — use it as deposit on property 2". This is how portfolio investors compound — each property's equity becomes the deposit for the next one. The calculator's Equity & LVR chart shows the curve; you can plan when each property unlocks enough equity to fund the next move.

Two cautions: (1) cross-collateralisation — if you release equity from property 1 to buy property 2 on the same loan facility, the bank holds both as security. Most investors prefer separate loans even if it's harder to set up. (2) Releasing equity TO 80% LVR sets you back in the de-leveraging journey on that property — it's a strategic choice, not a free lunch.

Frequently asked questions

What is LVR (loan-to-value ratio) in Australian property?

+

LVR = current loan balance ÷ current property value, expressed as a percentage. So a $400k loan on a $500k property is 80% LVR. It's the single biggest input lenders use when assessing a new loan or refinance. Above 80% LVR you typically pay Lenders Mortgage Insurance (LMI). Below 60% LVR you usually qualify for the bank's best rate tier. As you repay principal AND the property grows in value, your LVR drops naturally — this calculator shows that path year by year.

Why does 80% LVR matter so much?

+

80% is the LMI threshold. Above 80%, Australian lenders require you to take out Lenders Mortgage Insurance — a one-off premium that protects THE BANK if you default. LMI on a $700k loan at 88% LVR can be $15,000–$25,000 depending on lender. You can avoid LMI by saving a larger deposit (lifting LVR to ≤80%) or waiting for the property to grow / loan to amortise enough to cross the threshold (which is exactly what this calculator projects).

How does the calculator project LVR over time?

+

Two forces work on LVR every year: your loan amortises (P&I repayments shrink the principal), AND the property's value grows by your assumed capital growth rate. Both reduce LVR. The calculator runs both — month-by-month loan amortisation (handling IO → P&I revert if applicable) and year-by-year capital growth — and surfaces the LVR for each year of your hold period. The "Year LVR drops below 80%" tile is the answer to "when can I refinance to remove LMI / drop to a better rate?".

Can I extract equity from a property without selling?

+

Yes — that's the whole leverage strategy. As LVR drops, the bank will let you "release equity" by topping up your loan back to a higher LVR (typically up to 80% to avoid new LMI). E.g. a property bought for $500k with $100k deposit might be worth $700k after 5 years with a $370k remaining loan — that's 53% LVR. The bank will lend you another $190k (taking you back to ~80%) for use as deposit on the next property. The calculator shows you the equity build to feed this decision.

Does LVR factor in offset account balance?

+

The calculator uses gross loan balance — it doesn't reduce for offset. Two reasons: (a) banks calculate LVR off gross debt for LMI / serviceability purposes, even though your effective interest is lower; (b) modelling offset properly needs a separate balance projection that's beyond a single-property snapshot. If you have $100k in offset against a $500k loan, your CASH-flow interest is calculated on $400k (you can lower the interest rate input slightly to approximate), but your LVR for refinance / equity-release purposes is still based on the $500k gross.

What about LVR on a multi-property portfolio?

+

This calculator is single-property. Portfolio-level LVR = total loans across all properties ÷ total property value. Banks calculate this across your whole exposure when assessing serviceability for a new loan. Cross-collateralisation (one bank holding multiple properties as security on a single loan facility) makes portfolio LVR even more important. If you have multiple properties and need a portfolio view, run this calculator once per property and sum the loans / values.

How is LVR different from gearing?

+

LVR measures debt-to-asset on ONE property. Gearing (a broader investing concept) is the ratio of borrowed money to your own equity across the whole position — and it can refer to negative gearing (annual income loss) or financial gearing (balance sheet leverage). The two concepts intersect: a high-LVR property is highly geared. But you can have a low-LVR property (low financial gearing) that is still negatively geared (annual cashflow loss) because rent doesn't cover holding costs + interest.

What's a "safe" LVR for an investment property?

+

Banks lend up to 95% LVR with LMI in Australia, but "what bank will lend" and "what's safe" are different questions. Conservatively-leveraged investors target 60-70% LVR within 3-5 years of purchase — that's when your bank starts offering premium rate tiers and the property has enough equity buffer to weather a 20-30% market downturn without going underwater. The calculator lets you see how aggressively your specific scenario de-leverages over time.

After you buy

PlotBot reads every receipt, contract and bank statement — automatically.

Forward an email or upload a PDF. PlotBot files it under the right property, classifies it for tax, matches it to bank transactions, and syncs to Xero. Built in Australia for property investors. 14-day free trial.

Other property calculators

All free, all unlimited, all browser-only.

A note on accuracy

Estimates only — not financial advice. The calculator doesn't model offset account balances (use a slightly lower effective interest rate to approximate), cross-collateralisation, or lender-specific LVR overlays (e.g. some lenders risk-weight LVR for high-density apartments or specific suburbs). Capital growth assumptions are scenarios — real markets fluctuate. Refinancing decisions should be discussed with your mortgage broker.