Debt Recycling Calculator
Calculate the tax benefits and financial impact of debt recycling your mortgage into income-producing investments. See your projected portfolio value, dividends, and tax savings year by year.
Your Details
Marginal tax rate: 37.0%
Portfolio Value
$489,797
Year 10 Dividends
$17,443
Year 10 Tax Refund
$5,841
Net Positive In
1 year
After 10 Years: Recycling vs No Recycling
What if you used the same $100,000 initial + $5,000/yr to pay down your mortgage instead?
No Recycling
Mortgage Remaining
$450,000
Portfolio
$0
Net Worth Gain
$150,000
equity built in your home
Debt Recycling
Total Debt
$600,000
$313,619 mortgage + $286,381 investment loan
Portfolio
$489,797
Net Worth Gain
$489,797
equity + portfolio − invest loan
Debt recycling puts you $339,797 ahead
Key points
- With debt recycling you owe more ($600,000 vs $450,000), but your $489,797 portfolio more than offsets the extra debt
- By year 10, your investment generates $17,443/yr in dividends and $5,841/yr in tax refunds — ongoing passive income
- $38,585 in total tax savings over 10 years because the investment loan interest is tax-deductible
- Without recycling your mortgage drops to $450,000 — lower debt, but no investment portfolio or passive income
- Debt recycling carries more risk — if markets fall, your portfolio drops but the investment loan remains
Positions
Cash Flow
Interest Split
Frequently Asked Questions
Explore Related Calculators
Compound Interest
See how your savings grow over time
DCA Calculator
Dollar cost averaging investment strategy
Inflation Calculator
See how inflation affects purchasing power
FIRE Calculator
Plan your financial independence timeline
Shares vs Offset
Compare shares investment vs mortgage offset
Capital Gains Tax
Calculate CGT on shares, property & crypto