PropDash

Foundation preview — design system + scenario engine (mock data)

+ New scenario

Sample scenario

12 Marine Pde, Bondi NSW · unit

Purchase price$950,000
Estimated value (AVM)$1,351,000
Confidence77% ($1,288,719–$1,413,281)
Weekly rent$850
Horizon5 years

Cashflow today

Middle scenario, year 1

Rental income$44,200
Interest-$46,867
Operating expenses-$11,050
Net cashflow-$22,707/yr

Projected return over 5 years

Strong / Middle / Weak growth scenarios

strong6.1%/yr
$415,119
ROIC 188.7% · no break-even
middle3.6%/yr
$211,274
ROIC 96.0% · no break-even
weak1.6%/yr
$61,771
ROIC 28.1% · no break-even

Explain this result

template

On the middle growth scenario, this property stays cashflow-negative across the 5-year horizon and delivers a projected total return of $211,274 (96.0% on cash invested) over 5 years.

  • Estimated value today: $1,351,000 (range $1,288,719–$1,413,281, 77% confidence).
  • It costs about $22,707 per year to hold today (≈ $62 per day).
  • Across growth scenarios, 5-year return ranges from $61,771 (weak, 1.6%/yr) to $415,119 (strong, 6.1%/yr).
  • Yield (middle scenario) moves from 2.5% to 2.4% net over the horizon.
  • Rate sensitivity: a 1.0% rate rise worsens year-1 cashflow by about $6,048.