Aussie Pay Calc

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

$0$98k$196k$294k$392k$490k1357910
PortfolioDebt RecycledNet Position

Cash Flow

$0$3k$7k$10k$14k$17k1357910
DividendsTax Refunds

Interest Split

$0$7k$14k$22k$29k$36k1357910
Tax-DeductibleNon-Deductible

Frequently Asked Questions

Explore Related Calculators