Free SMSF tool

SMSF property calculator

Estimate how much your self-managed super fund could borrow, the rental yield, the Queensland stamp duty and the deposit you would need to buy a completed investment home in South-East Queensland. Change any figure and the numbers update instantly.

Your numbers

$
%
%
%
%

Indicative estimate

SMSF can borrow
$490,000
at 70% LVR
Cash you need
$241,525
deposit + costs
Deposit 30% of price$210,000
QLD transfer (stamp) duty investor rate$24,525
Other upfront costs bare trust, legal, lender, B&P$7,000
Total cash to settle$241,525
Weekly rent at 4.0% gross yield$538
Weekly loan repayment P&I, 30 yrs$741
Weekly cashflow rent minus repayment & costs-$337
Net rental yield after running costs3.0%
Cash-on-cash return year 1, on cash invested-5.2%

Indicative only. Lenders typically require a minimum fund balance around $200,000–$250,000 and want a cash buffer (often ~10% of fund value, or $30,000–$50,000) kept aside after settlement, which is not counted in the cash-to-settle figure above.

How much can my SMSF borrow?

Most SMSF lenders cap borrowing at around 70% of the property value under a Limited Recourse Borrowing Arrangement (LRBA), so the fund usually needs a 30% deposit plus costs. A few specialist lenders go to 80%. They apply tougher serviceability tests than normal home loans and typically want a fund balance of at least $200,000 to $250,000.

The calculator borrows the LVR you set against the purchase price. Lower the LVR to see how a bigger deposit changes the cash you need and the weekly repayment.

Estimate your rental yield

Gross yield is annual rent divided by the purchase price. Net yield takes out running costs like rates, insurance, property management and maintenance. New houses across South-East Queensland commonly sit near a 4% gross yield, though it varies by suburb and product.

Always confirm the likely rent with a rental appraisal rather than assuming a yield. Pearson Bros Homes can provide a rental appraisal on any available home.

Stamp duty and upfront costs

An SMSF buys through a bare (holding) trust as an investment, so it pays Queensland transfer duty at the general investor rate. Home-owner and first-home concessions never apply to a fund. On top of duty, budget for the bare trust setup, conveyancing, lender fees and a building and pest inspection.

The calculator estimates Queensland duty from the official rate brackets and adds a default allowance for the other upfront costs. Confirm exact figures with the Queensland Revenue Office and your conveyancer.

See completed, SMSF-ready homes

Pearson Bros Homes builds completed, turnkey investment homes across South-East Queensland, sold under a single contract so your fund buys a ready-to-lease asset with no construction inside the fund.

View available properties

Frequently asked questions

How much can my SMSF borrow to buy property?

SMSF lenders typically cap borrowing at around 70% of the property value (a 30% deposit) under an LRBA, with a few specialists going to 80%. They apply stricter serviceability tests and usually want a minimum fund balance around $200,000 to $250,000. This calculator gives an indicative figure only; your actual capacity depends on your fund balance, contributions, rent and the lender's policy.

How is SMSF rental yield calculated?

Gross rental yield is the annual rent divided by the purchase price, as a percentage. Net yield deducts holding costs such as rates, insurance, property management and maintenance. New houses in South-East Queensland commonly sit around a 4% gross yield. The calculator shows both; confirm expected rent with a rental appraisal.

Does this calculator include Queensland stamp duty?

Yes. It estimates Queensland transfer (stamp) duty on the purchase price at the general investor rate, which is what an SMSF pays buying through a bare trust. Home and first-home concessions do not apply to an SMSF. The figure is indicative; confirm the exact duty with the Queensland Revenue Office or your conveyancer.

Is this calculator financial advice?

No. It provides general information and indicative estimates only and does not take your personal circumstances into account. SMSF borrowing under an LRBA is restricted to a single acquirable asset and carries compliance, liquidity and sole-purpose-test obligations. Pearson Bros Homes is a builder and vendor, not a licensed financial adviser. Speak to your accountant or a licensed SMSF specialist before acting.

Keep reading

General information only — not financial, investment, tax or legal advice. This calculator provides general information and illustrative estimates only. It does not take into account your objectives, financial situation or needs, and is not financial product advice, tax advice or legal advice. Outputs are estimates based on the assumptions and rates you enter and on general 2025–26 figures; actual loan terms, interest rates, lender LVR limits, rental income, running costs, transfer duty and SMSF eligibility will differ for your circumstances.

Borrowing inside an SMSF (a Limited Recourse Borrowing Arrangement) is complex, is restricted to a single acquirable asset, and carries significant compliance, liquidity, diversification and sole-purpose-test obligations under the SIS Act 1993. Stamp duty, contribution caps and tax rules change and are subject to eligibility conditions.

Pearson Bros Homes is a property builder and vendor, not a licensed financial adviser, tax agent or credit provider, and does not provide personal advice. Before acting, obtain independent advice from a licensed financial adviser (AFSL), a registered tax agent, a licensed credit provider or mortgage broker, and your SMSF accountant or solicitor. Verify all figures, including current duty rates and contribution caps, with the Queensland Revenue Office and the ATO before making any decision.