KiraDulu — Property ROI Report
Total Upfront Cash (Capex + Opex)
RM0
Monthly Installment
RM0
Monthly Cashflow
RM0
Gross Rental Yield
0.00%
Year to ROI Capex (solely via Rental Yield)
-
Breakeven Year (Property Appreciation Projection)
-
Price per Sqft
RM0
Total Interest Payable (30 yrs)
RM0
Monthly Maintenance
RM0
Year 1 Detailed Breakdown
Setup & Entry Cost (Capex)
Total RM0
Operations Year 1 (Opex)
Total RM0
Annual Rental Receivable
RM0
Annual Operations Expenses (Opex)
RM0
Annual Cash Flow (Y1)
RM0
Notes & Assumptions
- Calculations: Default rates are based on the 2024 Malaysian Budget and the Solicitors' Remuneration Order (SRO) 2023.
- Entry Fees: State Levy, MOT, and Legal Fees are calculated as a percentage of the Property Price.
- Resale vs New: Stamp Duty (MOT) for Resale properties follows a tiered scale (1% - 4%). For New developments, these are often absorbed by developers (set to 0% default).
- Occupancy Assumption: Rental income assumes a 100% occupancy rate.
- Investment Verdict: The Poor/Fair/Good/Great label above is a quick heuristic based on Gross Rental Yield and Monthly Cashflow only — it does not account for appreciation, location, or your personal financial situation, and is not financial advice.
- Financial Disclaimer: This calculator is only a guide. Results vary according to different financial institutions. KiraDulu doesn't guarantee its accuracy or applicability to your circumstances.
| Period | Prop Value | Accum Rent | Loan Bal | Accum Exp | Yearly Cashflow | Accum Net Profit/Lost |
|---|
Projection Notes & Estimations
- Property Value Estimation: Calculations use a phased appreciation multiplier based on historical trends
- Occupancy Assumption: Rental income assumes a 100% occupancy rate.
- Net Profit/Lost: Logic used: (Estimated Property Value + Accumulated Rental Income) - (Remaining Loan Balance + Accumulated Expenses + Initial Down Payment + Entry Fees + Setup Costs).
- Exclusions: These figures do not include agent commissions from leasing or selling, or other potential costs/fees involved in property transactions.
- Financial Disclaimer: This calculator is only a guide. Results vary according to different financial institutions. KiraDulu doesn't guarantee its accuracy or applicability to your circumstances.
Property A (Current)
Property B
Entry Fees % Defaults to 0. Tap to adjust.
| Metric | Property A | Property B |
|---|