NRAS Quick Calculator

Try various Purchase Price and Loan Amount combinations and compare your results with NRAS and without NRAS.

Your detail

Ownership Type
Intended Purchase Price
Intended Mortgage Loan
Marginal Tax Rate

Our Assumptions

*/ ?>
Weekly Rent
Vacancy Rate (weeks)2
Interest Rate 5.8%
Property Expenses (% of rent)22.5
Building Cost % of Purchase Price. Depreciation Rate 2.5%
Fittings Cost % of Purchase Price. Depreciation Rate 17.5%
Borrowing Expenses % of loan w/off over 4 years
NRAS Compliance Fee %
Capital Growth Rate (average annual) 5%

Your results

NRASNo NRAS
Year 110 YearYear 110 Year
Tax plus NRAS
Your Tax Saving/Refund*
Your Tax Free NRAS Cash--
Your Total Tax plus NRAS
Your Gain
Your Cash Flow**
Your Capital Gain
Your Total Wealth Created

* NRAS properties generate greater tax savings.
** Most NRAS properties are cash flow positive, even if you borrow 100% of the purchase price.