80% LVR · no LMI
The sweet spot. No LMI cost, best rates.
$655k
max property price
- Deposit
- $131k
- Loan
- $524k80% LVR
- Stamp duty
- $0
- LMI
- $5k
- Cash needed
- $139k
- Repayment
- $3k/mo
- Uses full borrowing capacity
Tools · Strategy
Your borrowing capacity, your deposit, your LMI, your Home Guarantee Scheme eligibility, your stamp duty — stitched into one answer. Four scenarios side-by-side so you see the trade-offs, not just one number. Free.
Step 1 · Inputs
The recommended scenario below updates from these fields.
Excluding rent + mortgage
Cards + loans + HECS
Borrower rate (not assessment rate)
Step 2 · Calculator output
Your buying power
$655k
Your best scenario gives buying power $655k with loan $524k (80% LVR). LMI is modest — this is a workable position.
Max loan
$524k
Monthly headroom
$4k/mo
Home Guarantee Scheme
Not eligible this year.
Income above the $125,000 single-income cap.
First Home Super Saver
Up to $50k pre-tax
Release voluntary super contributions (capped at $15K/yr, $50K total) as deposit — taxed at your marginal rate less 30%, often a net win vs saving in a bank account.
Scenarios, side by side
Same savings, same income — four deposit strategies. Green chip marks the scenario we recommend based on your position.
80% LVR · no LMI
The sweet spot. No LMI cost, best rates.
$655k
max property price
10% deposit + LMI
Middle ground. Lower LMI, still leverage.
$582k
max property price
5% deposit + LMI
Buy sooner, pay LMI. Highest leverage.
$551k
max property price
LMI-free threshold
To avoid LMI entirely at 20% deposit, your savings cover a property up to $854k in NSW (after stamp duty + completion fees).
The Compass stress line
Today you pay $3,208/mo on the 80% lvr · no lmi scenario. A 1pp rate rise adds $348/mo — that's the cushion you need to budget. If you can't absorb it without selling, step back from full borrowing capacity.
Got a complicating factor?
The specialist has your savings, income, and state already loaded. Ask about partner combined income, gifted deposits, offset accounts, or how to budget the +100bps stress.
Most buyers start with the wrong question: “how much will the bank lend me?” That gives one number, and it’s almost always higher than the number you’d actually be comfortable living with. The better question is “at what price does the loan stay serviceable even if rates rise 1%, AND the deposit I need still fits my savings, AND I have $1,000/mo of headroom for vacancy or life.”
That question has four answers, not one — depending on whether you take LMI, lean on the Home Guarantee Scheme, put 20% down, or stretch to the maximum. Each has different upfront cash, different monthly repayment, different resilience. The grid above is the trade-off space; the recommended chip is the one we’d back with the numbers you gave us, but the decision is yours.
Every number is mechanical. Borrowing capacity uses APRA-style serviceability (borrower rate + 3% assessment) with a 30% DTI guardrail. LMI approximates current mortgage-insurance schedules by LVR band. Stamp duty pulls from the state Revenue Office tables. HGS caps are the current financial year’s. We refresh quarterly — any rate change arrives within two weeks.
For situations that don’t map cleanly — trust structures, variable income, partner on a different visa, existing investment property — email hello@propautopilot.ai. We’ll walk through your specific read. Free, no upsell.
The ten questions buyers ask
From the most-discussed deposit and borrowing threads on AU property and finance forums. Direct answers, citing the mechanical rules. No hedging.
Bank calculators often show you the absolute maximum they'd lend. That number rarely passes APRA's serviceability buffer — lenders must test you at your rate + 3%, and brokers will submit you closer to 80% of that maximum for approval comfort. Our calculator uses the APRA-style buffer (rate + 3%) with a 30% DTI guardrail, which lands close to what you'll actually be approved for. Treat it as realistic, not optimistic.
Depends on price growth. If your target market is rising 5%+ per year, waiting 12 months to avoid a $15,000 LMI costs you $30,000+ in property appreciation. If the market is flat or falling, LMI is a dead cost and waiting wins. Run both scenarios with today's numbers and next-year's savings — the calculator shows both positions. At >5% expected growth, LMI usually pencils out; at <2% growth, it usually doesn't.
LVR is Loan-to-Value Ratio — the percentage of the property you're borrowing against. 80% LVR means 20% deposit, 95% LVR means 5%. LMI (Lenders Mortgage Insurance) is a premium charged when LVR is above 80% to protect the lender if you default. LMI rates typically jump around 85%, 90%, and 95% LVR bands. Every 5% you add to your deposit below 95% can save $3,000–$10,000 in LMI alone.
The Home Guarantee Scheme (HGS — the 5% scheme) lets eligible first home buyers borrow up to 95% without paying LMI. Eligibility: first home buyer, Australian citizen, owner-occupier, income under $125K single / $200K couple, property under the state cap ($900K NSW/VIC metro, down to $600K for regional states). Places are allocated each financial year — check hello@propautopilot.ai or nhfic.gov.au for current availability.
Gifted deposits (from parents etc.) count toward your total, but most lenders require at least 5% of the property price to be 'genuine savings' — funds accumulated in your name over 3+ months of statement history. If your entire deposit is gifted, you'll need to show 3 months of rental payments on time as substitute evidence. Don't discover this at pre-approval; know it before you ask a family member for help.
FHSS lets you make voluntary super contributions (up to $15,000/yr, $50,000 total per person) that you can later withdraw as deposit. The win: contributions are taxed at 15% (concessional rate) instead of your marginal rate (up to 45%). At 37% marginal, that's ~$11,000 in net benefit on a full $50,000 withdrawal. For a couple both contributing, the effective uplift is $20,000+. Worth doing unless you're buying within the next 12 months — the release process takes ~6 weeks.
Rule of thumb: if you're under 80% LVR at your target price, take it — you get the best rates and no LMI. If you're between 80% and 90% LVR, LMI is usually modest ($8–15K) and makes sense in a rising market. Above 90% LVR, LMI climbs sharply (3%+ of the loan) — at that point look hard at HGS eligibility, waiting 6 months for more deposit, or reducing your target price. Our four-scenario comparison above makes this decision visible.
Combined income lifts capacity substantially — usually by 75–90% of the second income (lenders don't quite double-count because both people still have living expenses). Debts also combine. Biggest gotcha: the Home Guarantee Scheme income cap is $200,000 combined, so two $110K earners miss out even though either alone would qualify. Enter combined income in the field above and the calculator handles the rest.
Meaningfully, yes. HECS/HELP reduces assessed income by the repayment rate (up to 10% at high incomes). Credit card limits count as potential debt at ~3.5% of the limit — a $20K limit reduces borrowing capacity by about $50K even if you never use it. Car loans count at the full repayment. Close unused credit cards and refinance car loans to shorter terms before applying — this alone can add $70–100K of borrowing capacity.
Your deposit is yours; you own the property. What's at risk is your ability to make repayments. Banks will usually give 3–6 months of hardship relief, then move toward forced sale if you can't resume payments. The genuine protection is the +100bps stress cushion built into this calculator — if your repayment stays serviceable at rate +1% AND you could survive 6 months on savings, you have resilience. Don't buy at the top of borrowing capacity; leave $1,000+/mo of headroom.
How it works
Borrowing capacity applies APRA-style serviceability (borrower rate + 3% assessment buffer, 30-year term, 30% DTI guardrail). LMI approximates current mortgage-insurance schedules by LVR band. Stamp duty uses state Revenue Office tables with first-home-buyer concession tapers. Home Guarantee Scheme caps reflect the current federal financial year; Medicare levy and 2025-26 progressive tax brackets are baked into the net-income conversion. Every number is shown; every input is editable.
General information only — not credit, tax, or legal advice. Your lender’s own serviceability policy will differ in specifics; confirm with a licensed broker before signing. hello@propautopilot.ai for calculation questions.
Calculators are inputs to a decision, not the decision. The pages below extend the math into context.
Stack HGS + FHSS + state concessions for maximum buying power.
5% deposit, zero LMI — eligibility caps + state property limits.
Save $11K-$22K of net tax on a $50K deposit contribution.
Different yield benchmarks per capital + houses vs units vs regional.
Add stamp duty to your true purchase cost before sizing the deposit.
10-year cashflow once you've nailed buying capacity + deposit.
Validate the yield assumption you use in capacity calcs.
Chapter 2 — How much can you actually borrow, and at what cost — Deposit, LMI, APRA serviceability buffer, stamp duty per state, FHSS withdrawal, and the four government schemes that change the maths. Run the calculators as you read.