DWG
Dream. Build. Live.
Pre-Strategy Discovery Summary
2026-09-16
Target Income/yr
$100,000
Portfolio Required
$2.86M
Properties Needed
7
Years to Retirement
25

Step 1 — Welcome & Credibility

Step 2 — Current Situation

Buyer 1

Step 3 — Portfolio & Equity

LVR Choice80%
Max Weekly Cashflow Tolerance$100/wk

Step 4 — Super & SMSF

Step 5 — Future Vision

Step 6 — Wealth Calculator

Buyer 1 — Retirement AgeAge 55 (25 yrs away)
Target Retirement Income$100,000
Gross Yield Assumed5%
Running Expenses1.5%
Portfolio Required$2.86M
Properties Needed4–7
Net Mortgage-free Income$100,000/yr
Pace (properties/yr)0.3/yr (7 still needed)

Step 7 — Decision Framework

Session Outcome

Pipeline StageNew

SMSF Calculator Summary

Property Price$650,000
Loan Amount$455,000
Gross Rent$35,750/yr
Total Contributions$21,000/yr
Total Outgoings$46,218/yr
Net CF (incl. contributions)$10,532/yr
Net CF (rental only)-$10,468/yr
ServiceabilityPASS
Total Acquisition Cost$233,800

Important Disclaimer: This document is prepared by David Willards Group Pty Ltd (DWG) for informational and discussion purposes only. It does not constitute financial advice, tax advice, or a recommendation to purchase any financial product or investment. Tax figures use the 2026-27 ATO resident rates and a 12% super guarantee and are estimates only. Any SMSF figures are illustrative and are not a recommendation to establish or use a self-managed super fund — SMSF decisions require advice from a licensed financial adviser and accountant. All projections, calculations, and estimates are based on assumptions provided during this session and are not guaranteed. Past performance is not indicative of future results. Property values, rental income, interest rates, and tax outcomes may vary materially from projections. DWG may receive fees or commissions in connection with property or services introduced to you, and any membership fee may be credited toward a property acquisition through DWG. You should seek independent advice from a licensed financial adviser, accountant, solicitor, and mortgage broker before making any investment decision. DWG does not hold an Australian Financial Services Licence (AFSL).