Property and share-sale decision board

What each house actually costs in PWA equity, and what you keep afterwards.

Decision

Pick a property, set the offer you'd make, then move the sale percentage.

Property

Offer price

Shareholding sold — 1.0%

Repay the SBS loan from the proceeds

—

Every sale level against this offer. Green rows come in at or under your payment ceiling; greyed rows can't be funded at 90% LVR.

Sold	Proceeds	Deposit	Loan	LVR	Monthly	Holding left	Avg net dividend 27/28

Weights are per person. Scores are set on each card.

Your position — deposit sources, valuation and lending

KiwiSaver balance

Current savings

Future savings and dividends before settlement

SBS loan balance

PWA valuation

Your holding now (%)

Tax on gross dividend (%)

Rate above 80% LVR (%)

Rate at 80% or under (%)

Term (years)

Monthly payment ceiling

Dividends per 1% held: $6,852 in 2027, $7,901 in 2028, gross.

Add a listing

Paste the listing link

Address and suburb come from the link. The rest is filled in later.