PropDEV

Duplex development feasibility — Sydney & NSW

Duplex developments — two attached or detached dwellings on one parent lot — are the most common entry-point for first-time NSW developers. The maths is gentler than apartments (often Class 1a so no DBP Act overhead), the planning path is shorter (CDC or DA), and the exit is liquid (two saleable dwellings to families, not investors). This calculator runs a full feasibility for a Sydney duplex: build cost, GRV (gross realisation value), all soft costs, finance, contingency, and the bottom line — net profit, margin on cost, return on equity, peak debt, required equity. Pre-configured for a typical 2-up-2-down Torrens-title duplex on a 600m² lot.

Your inputs · Quick Assisted Mode

Deal basics

Enter the essentials. Everything else is assumed from our NSW rate library — you can drill in once the headline looks right.

What are you doing with this deal?
Realism (overrun buffer)5%
0% optimistic5% baseline25% stress test

Separate from contingency. Contingency = unknowns you haven't priced; overrun = things you HAVE priced that slip anyway (weather, scope creep, late deliveries, prices moving between estimate and order).

Builder, agent, rates & tax

Cost-plus margin, HBCF, buyer's agent (optional), council rates, GST. Defaults reflect Sydney 2025-26.

NSW Land Tax — many people don't know this exists

If your site's unimproved land value (council's UV figure) is above $1,075,000, you pay 1.6% per year on the amount above that — plus a flat $100. Above $6,571,000 the premium rate of 2% kicks in. On a typical $3M Sydney dev site that's about $31,000/year while you hold it.

Exemptions: your principal place of residence (PPR), active primary production, certain charities. Toggle below if exempt.

Building classification (NCC + NSW DBP)

Class 1a (single dwelling, own title) vs Class 2 (multi-unit, strata). Class 2 triggers NSW DBP Act 2020 — registered Design & Building Practitioners, regulated design declarations. ~$45k-$120k uplift + 1.5-4 months program impact.

Rate library NSW-2025.26 · last refreshed 2026-05-11
Results & analysis

Live as you type. Click any number to see the trace. Advanced analysis is collapsed by default — open the section near the bottom when you want scenarios, sensitivity, cash flow, and scale modelling.

Feasibility verdict · develop to sell
Not feasible
Below target — material rework needed
Net profit
-$1,366,237
-26.4% margin on cost
Total dev cost
Gross revenue
Net profit
Margin on cost
Return on equity
Required equity
Peak debt
Simplified — cash-flow-driven peak in Phase M
Break-even per dwelling
Max supportable land
at your target margin

What this deal is telling you

1 critical3 warning

Plain-English read on the current numbers — risks, opportunities, and what to verify next. Sorted most-urgent first.

  • Not feasible at current inputs (-26.4% margin on cost)

    verdict

    Total revenue of $3,800,000 doesn't cover total cost of $5,166,237 with target margin. You'd lose $1,366,237.

    Next step: Try the What-if Solver on purchase price or sale price to see what the deal needs.

  • Peak debt of $3,279,812 implies ~86% presales

    finance

    Most Australian dev-finance lenders want presales covering 50-70% of GRV before draws. Yours is 86% — at the upper end, expect tougher hurdle conditions.

    Next step: Lock a presale strategy early (off-the-plan launch, agent network, deposits in trust).

  • Build rate $4,410/m² is 38% above the Sydney median for duplex

    construction

    Sydney-metro 2025 median for duplex is roughly $3,200/m²/m². You're at $4,410/m² — that's a 38% premium.

    Next step: Sanity-check with a builder before commit — premium spec, difficult site, or just optimistic?

  • Contingency at 4.6% is thin for an early-feasibility project

    contingency

    At feasibility stage, ~10% contingency on construction + design is conventional. You're below that, so a single unpriced item (eg geotech surprise, demo cost, services upgrade) can knock the deal.

    Next step: Bump the project stage if the design's more advanced, or increase contingency in Pro Mode.

Here's how the numbers were built

Updates live as you edit

Revenue

  • Revenue of $3,800,000 comes from 2 dwellings selling at an average of $1,900,000 each.

Construction cost

  • Construction lands at $1,953,983440 m² of gross floor area × $4,410/m².
  • That rate is a Sydney metro high-end duplex build on a normal site (rate library, medium confidence). Plausible range: $3,500/m² – $6,050/m².

Acquisition

  • Land acquisition totals $1,895,512 — the $1,800,000 purchase plus $95,512 of NSW stamp duty, legal, due diligence, and settlement adjustments.
  • Stamp duty alone runs against the current Revenue NSW schedule (1 July 2025 – 30 June 2026). The thresholds re-index every July.

Soft costs, finance & contingency

  • Planning & design — architect, engineers, planners, certifier, plus council/authority contributions — adds $212,319. Contributions vary wildly by council; this line carries low confidence and should be verified.
  • Project management, QS, insurance, and other professional fees add $68,389. Marketing, sales commission, and legal on sale add $132,200.
  • Finance — interest plus establishment and line fees — adds $329,021 at an indicative 9.5% rate and 65% loan-to-cost. Replace with a real lender quote before relying on this.
  • Holding costs — rates, NSW land tax, utilities while you develop — add $35,933 over the project life.
  • Contingency of $236,689 reflects the early feasibility stage. Earlier stages carry more contingency because more is unknown — it shrinks as the project matures and the builder quotes harden.

The bottom line

  • Total development cost is $5,166,237. Against revenue of $3,800,000, the deal yields -$1,366,237 of profit — a -26.4% margin on cost.
  • That's 44.4% below your 18% target — material rework needed (lower land price, higher sale prices, smaller spec, or all three).
  • Required equity is $1,766,052 with peak debt of $3,279,812 (simplified — a cash-flow-driven peak comes in the next phase). Return on equity comes in at -77.4%.

What would change the answer

  • Break-even sale price is $2,583,118 per dwelling — sale prices can drop by -36% before the deal loses money.

Cost breakdown

Every line is editable in Pro Mode (Phase G)
Total development cost$5,166,237
Advanced analysis
Scenarios · sensitivity · monthly cash flow & IRR · scale recommender
▸ open

Scenarios — how resilient is this deal?

Conservative stress-tests; optimistic gives it tailwinds.
ConservativeNot feasible
-34.3%
margin on cost
-7.8pp vs base
Net profit
-$1,882,994
TDC
$5,492,994
BaseNot feasible
-26.4%
margin on cost
Net profit
-$1,366,237
TDC
$5,166,237
OptimisticNot feasible
-20.3%
margin on cost
+6.1pp vs base
Net profit
-$1,018,638
TDC
$5,008,638

Conservative: -5% sale price, +7.5% build cost, +5pp overrun, +20% duration. Optimistic: +5% sale price, -5% build cost, -2pp overrun, -10% duration.

Sensitivity — which levers move the needle

Target: 18% margin on cost
Lever-10%-5%Base+5%+10%
Sale price-33.2%-29.8%-26.4%-23.1%-19.8%
Build cost-23.4%-25%-26.4%-27.9%-29.3%
Duration-26%-26.2%-26.4%-26.7%-26.9%
Overrun buffer-24.7%-24.7%-26.4%-28.1%-29.7%
Meets targetWithin 15% of targetBelow target

Cash flow & finance

Monthly debt curve, equity-first funding, capitalised interest
Peak debt
$3,103,230
at month 20
Total interest
$277,201
capitalised
Equity in / out
$1,766,052 / $463,151
IRR (annualised)
-53.5%
on equity cash flow
$0$1,600,000$3,100,000MonthPeak debt $3,103,230 at month 20036912151821

Phase M default: 100% of sales settle at the final month. Future phases will accept presales schedules and staged settlements to refine peak debt and IRR further.

What scale does this site need?

Target: 18.0% margin on cost

You're proposing 2 dwellings × 220 m² (440 m² total GFA) → -26.4% margin on cost.

Material gap to your 18.0% target. Minimum viable scale: 3 dwellings × 100 m² (300 m² total GFA, 24.1%). If your site can't support that yield, the deal needs cheaper land, higher sale prices, or a different deal type to work.

Dwelling size (m²)3803603403203002802602402202001801601401201001234567891011121314151617181920Yield (dwellings)1 dwellings × 380 m² → -58.0% margin on cost (fail)2 dwellings × 380 m² → -46.6% margin on cost (fail)3 dwellings × 380 m² → -41.3% margin on cost (fail)4 dwellings × 380 m² → -38.3% margin on cost (fail)5 dwellings × 380 m² → -36.3% margin on cost (fail)6 dwellings × 380 m² → -34.9% margin on cost (fail)7 dwellings × 380 m² → -33.9% margin on cost (fail)8 dwellings × 380 m² → -33.1% margin on cost (fail)9 dwellings × 380 m² → -32.4% margin on cost (fail)10 dwellings × 380 m² → -31.9% margin on cost (fail)11 dwellings × 380 m² → -31.5% margin on cost (fail)12 dwellings × 380 m² → -31.1% margin on cost (fail)13 dwellings × 380 m² → -30.8% margin on cost (fail)14 dwellings × 380 m² → -30.6% margin on cost (fail)15 dwellings × 380 m² → -30.3% margin on cost (fail)16 dwellings × 380 m² → -30.1% margin on cost (fail)17 dwellings × 380 m² → -29.9% margin on cost (fail)18 dwellings × 380 m² → -29.8% margin on cost (fail)19 dwellings × 380 m² → -29.6% margin on cost (fail)20 dwellings × 380 m² → -29.5% margin on cost (fail)1 dwellings × 360 m² → -56.8% margin on cost (fail)2 dwellings × 360 m² → -44.7% margin on cost (fail)3 dwellings × 360 m² → -39.0% margin on cost (fail)4 dwellings × 360 m² → -35.7% margin on cost (fail)5 dwellings × 360 m² → -33.6% margin on cost (fail)6 dwellings × 360 m² → -32.1% margin on cost (fail)7 dwellings × 360 m² → -30.9% margin on cost (fail)8 dwellings × 360 m² → -30.1% margin on cost (fail)9 dwellings × 360 m² → -29.4% margin on cost (fail)10 dwellings × 360 m² → -28.8% margin on cost (fail)11 dwellings × 360 m² → -28.3% margin on cost (fail)12 dwellings × 360 m² → -27.9% margin on cost (fail)13 dwellings × 360 m² → -27.6% margin on cost (fail)14 dwellings × 360 m² → -27.3% margin on cost (fail)15 dwellings × 360 m² → -27.1% margin on cost (fail)16 dwellings × 360 m² → -26.8% margin on cost (fail)17 dwellings × 360 m² → -26.6% margin on cost (fail)18 dwellings × 360 m² → -26.5% margin on cost (fail)19 dwellings × 360 m² → -26.3% margin on cost (fail)20 dwellings × 360 m² → -26.1% margin on cost (fail)1 dwellings × 340 m² → -55.6% margin on cost (fail)2 dwellings × 340 m² → -42.7% margin on cost (fail)3 dwellings × 340 m² → -36.6% margin on cost (fail)4 dwellings × 340 m² → -33.0% margin on cost (fail)5 dwellings × 340 m² → -30.6% margin on cost (fail)6 dwellings × 340 m² → -29.0% margin on cost (fail)7 dwellings × 340 m² → -27.7% margin on cost (fail)8 dwellings × 340 m² → -26.8% margin on cost (fail)9 dwellings × 340 m² → -26.0% margin on cost (fail)10 dwellings × 340 m² → -25.4% margin on cost (fail)11 dwellings × 340 m² → -24.9% margin on cost (fail)12 dwellings × 340 m² → -24.4% margin on cost (fail)13 dwellings × 340 m² → -24.1% margin on cost (fail)14 dwellings × 340 m² → -23.8% margin on cost (fail)15 dwellings × 340 m² → -23.5% margin on cost (fail)16 dwellings × 340 m² → -23.2% margin on cost (fail)17 dwellings × 340 m² → -23.0% margin on cost (fail)18 dwellings × 340 m² → -22.8% margin on cost (fail)19 dwellings × 340 m² → -22.6% margin on cost (fail)20 dwellings × 340 m² → -22.5% margin on cost (fail)1 dwellings × 320 m² → -54.3% margin on cost (fail)2 dwellings × 320 m² → -40.5% margin on cost (fail)3 dwellings × 320 m² → -33.9% margin on cost (fail)4 dwellings × 320 m² → -30.0% margin on cost (fail)5 dwellings × 320 m² → -27.4% margin on cost (fail)6 dwellings × 320 m² → -25.6% margin on cost (fail)7 dwellings × 320 m² → -24.2% margin on cost (fail)8 dwellings × 320 m² → -23.2% margin on cost (fail)9 dwellings × 320 m² → -22.3% margin on cost (fail)10 dwellings × 320 m² → -21.6% margin on cost (fail)11 dwellings × 320 m² → -21.1% margin on cost (fail)12 dwellings × 320 m² → -20.6% margin on cost (fail)13 dwellings × 320 m² → -20.2% margin on cost (fail)14 dwellings × 320 m² → -19.8% margin on cost (fail)15 dwellings × 320 m² → -19.5% margin on cost (fail)16 dwellings × 320 m² → -19.2% margin on cost (fail)17 dwellings × 320 m² → -19.0% margin on cost (fail)18 dwellings × 320 m² → -18.8% margin on cost (fail)19 dwellings × 320 m² → -18.6% margin on cost (fail)20 dwellings × 320 m² → -18.4% margin on cost (fail)1 dwellings × 300 m² → -52.9% margin on cost (fail)2 dwellings × 300 m² → -38.1% margin on cost (fail)3 dwellings × 300 m² → -30.9% margin on cost (fail)4 dwellings × 300 m² → -26.7% margin on cost (fail)5 dwellings × 300 m² → -23.8% margin on cost (fail)6 dwellings × 300 m² → -21.8% margin on cost (fail)7 dwellings × 300 m² → -20.3% margin on cost (fail)8 dwellings × 300 m² → -19.2% margin on cost (fail)9 dwellings × 300 m² → -18.2% margin on cost (fail)10 dwellings × 300 m² → -17.5% margin on cost (fail)11 dwellings × 300 m² → -16.9% margin on cost (fail)12 dwellings × 300 m² → -16.3% margin on cost (fail)13 dwellings × 300 m² → -15.9% margin on cost (fail)14 dwellings × 300 m² → -15.5% margin on cost (fail)15 dwellings × 300 m² → -15.1% margin on cost (fail)16 dwellings × 300 m² → -14.8% margin on cost (fail)17 dwellings × 300 m² → -14.6% margin on cost (fail)18 dwellings × 300 m² → -14.3% margin on cost (fail)19 dwellings × 300 m² → -14.1% margin on cost (fail)20 dwellings × 300 m² → -13.9% margin on cost (fail)1 dwellings × 280 m² → -51.4% margin on cost (fail)2 dwellings × 280 m² → -35.6% margin on cost (fail)3 dwellings × 280 m² → -27.7% margin on cost (fail)4 dwellings × 280 m² → -23.0% margin on cost (fail)5 dwellings × 280 m² → -19.9% margin on cost (fail)6 dwellings × 280 m² → -17.7% margin on cost (fail)7 dwellings × 280 m² → -16.0% margin on cost (fail)8 dwellings × 280 m² → -14.7% margin on cost (fail)9 dwellings × 280 m² → -13.7% margin on cost (fail)10 dwellings × 280 m² → -12.9% margin on cost (fail)11 dwellings × 280 m² → -12.2% margin on cost (fail)12 dwellings × 280 m² → -11.6% margin on cost (fail)13 dwellings × 280 m² → -11.1% margin on cost (fail)14 dwellings × 280 m² → -10.6% margin on cost (fail)15 dwellings × 280 m² → -10.2% margin on cost (fail)16 dwellings × 280 m² → -9.9% margin on cost (fail)17 dwellings × 280 m² → -9.6% margin on cost (fail)18 dwellings × 280 m² → -9.3% margin on cost (fail)19 dwellings × 280 m² → -9.1% margin on cost (fail)20 dwellings × 280 m² → -8.9% margin on cost (fail)1 dwellings × 260 m² → -49.8% margin on cost (fail)2 dwellings × 260 m² → -32.8% margin on cost (fail)3 dwellings × 260 m² → -24.2% margin on cost (fail)4 dwellings × 260 m² → -19.0% margin on cost (fail)5 dwellings × 260 m² → -15.6% margin on cost (fail)6 dwellings × 260 m² → -13.1% margin on cost (fail)7 dwellings × 260 m² → -11.3% margin on cost (fail)8 dwellings × 260 m² → -9.8% margin on cost (fail)9 dwellings × 260 m² → -8.7% margin on cost (fail)10 dwellings × 260 m² → -7.7% margin on cost (fail)11 dwellings × 260 m² → -6.9% margin on cost (fail)12 dwellings × 260 m² → -6.2% margin on cost (fail)13 dwellings × 260 m² → -5.7% margin on cost (fail)14 dwellings × 260 m² → -5.2% margin on cost (fail)15 dwellings × 260 m² → -4.7% margin on cost (fail)16 dwellings × 260 m² → -4.4% margin on cost (fail)17 dwellings × 260 m² → -4.0% margin on cost (fail)18 dwellings × 260 m² → -3.7% margin on cost (fail)19 dwellings × 260 m² → -3.4% margin on cost (fail)20 dwellings × 260 m² → -3.2% margin on cost (fail)1 dwellings × 240 m² → -48.2% margin on cost (fail)2 dwellings × 240 m² → -29.8% margin on cost (fail)3 dwellings × 240 m² → -20.3% margin on cost (fail)4 dwellings × 240 m² → -14.6% margin on cost (fail)5 dwellings × 240 m² → -10.7% margin on cost (fail)6 dwellings × 240 m² → -8.0% margin on cost (fail)7 dwellings × 240 m² → -5.9% margin on cost (fail)8 dwellings × 240 m² → -4.3% margin on cost (fail)9 dwellings × 240 m² → -3.0% margin on cost (fail)10 dwellings × 240 m² → -1.9% margin on cost (fail)11 dwellings × 240 m² → -1.0% margin on cost (fail)12 dwellings × 240 m² → -0.2% margin on cost (fail)13 dwellings × 240 m² → 0.4% margin on cost (fail)14 dwellings × 240 m² → 1.0% margin on cost (fail)15 dwellings × 240 m² → 1.5% margin on cost (fail)16 dwellings × 240 m² → 1.9% margin on cost (fail)17 dwellings × 240 m² → 2.3% margin on cost (fail)18 dwellings × 240 m² → 2.6% margin on cost (fail)19 dwellings × 240 m² → 2.9% margin on cost (fail)20 dwellings × 240 m² → 3.2% margin on cost (fail)1 dwellings × 220 m² → -46.4% margin on cost (fail)2 dwellings × 220 m² → -26.4% margin on cost (fail)3 dwellings × 220 m² → -16.0% margin on cost (fail)4 dwellings × 220 m² → -9.6% margin on cost (fail)5 dwellings × 220 m² → -5.3% margin on cost (fail)6 dwellings × 220 m² → -2.2% margin on cost (fail)7 dwellings × 220 m² → 0.2% margin on cost (fail)8 dwellings × 220 m² → 2.0% margin on cost (fail)9 dwellings × 220 m² → 3.5% margin on cost (fail)10 dwellings × 220 m² → 4.7% margin on cost (fail)11 dwellings × 220 m² → 5.7% margin on cost (fail)12 dwellings × 220 m² → 6.6% margin on cost (fail)13 dwellings × 220 m² → 7.3% margin on cost (fail)14 dwellings × 220 m² → 8.0% margin on cost (fail)15 dwellings × 220 m² → 8.5% margin on cost (fail)16 dwellings × 220 m² → 9.0% margin on cost (fail)17 dwellings × 220 m² → 9.5% margin on cost (fail)18 dwellings × 220 m² → 9.9% margin on cost (fail)19 dwellings × 220 m² → 10.2% margin on cost (fail)20 dwellings × 220 m² → 10.6% margin on cost (fail)1 dwellings × 200 m² → -44.5% margin on cost (fail)2 dwellings × 200 m² → -22.8% margin on cost (fail)3 dwellings × 200 m² → -11.3% margin on cost (fail)4 dwellings × 200 m² → -4.1% margin on cost (fail)5 dwellings × 200 m² → 0.8% margin on cost (fail)6 dwellings × 200 m² → 4.4% margin on cost (fail)7 dwellings × 200 m² → 7.0% margin on cost (fail)8 dwellings × 200 m² → 9.2% margin on cost (fail)9 dwellings × 200 m² → 10.9% margin on cost (fail)10 dwellings × 200 m² → 12.3% margin on cost (fail)11 dwellings × 200 m² → 13.4% margin on cost (fail)12 dwellings × 200 m² → 14.4% margin on cost (fail)13 dwellings × 200 m² → 15.3% margin on cost (fail)14 dwellings × 200 m² → 16.0% margin on cost (marginal)15 dwellings × 200 m² → 16.7% margin on cost (marginal)16 dwellings × 200 m² → 17.2% margin on cost (marginal)17 dwellings × 200 m² → 17.8% margin on cost (marginal)18 dwellings × 200 m² → 18.2% margin on cost (pass)19 dwellings × 200 m² → 18.6% margin on cost (pass)20 dwellings × 200 m² → 19.0% margin on cost (pass)1 dwellings × 180 m² → -42.4% margin on cost (fail)2 dwellings × 180 m² → -18.8% margin on cost (fail)3 dwellings × 180 m² → -5.9% margin on cost (fail)4 dwellings × 180 m² → 2.2% margin on cost (fail)5 dwellings × 180 m² → 7.8% margin on cost (fail)6 dwellings × 180 m² → 11.8% margin on cost (fail)7 dwellings × 180 m² → 14.9% margin on cost (fail)8 dwellings × 180 m² → 17.4% margin on cost (marginal)9 dwellings × 180 m² → 19.3% margin on cost (pass)10 dwellings × 180 m² → 21.0% margin on cost (pass)11 dwellings × 180 m² → 22.3% margin on cost (pass)12 dwellings × 180 m² → 23.5% margin on cost (pass)13 dwellings × 180 m² → 24.5% margin on cost (pass)14 dwellings × 180 m² → 25.4% margin on cost (pass)15 dwellings × 180 m² → 26.1% margin on cost (pass)16 dwellings × 180 m² → 26.8% margin on cost (pass)17 dwellings × 180 m² → 27.4% margin on cost (pass)18 dwellings × 180 m² → 27.9% margin on cost (pass)19 dwellings × 180 m² → 28.4% margin on cost (pass)20 dwellings × 180 m² → 28.9% margin on cost (pass)1 dwellings × 160 m² → -40.2% margin on cost (fail)2 dwellings × 160 m² → -14.3% margin on cost (fail)3 dwellings × 160 m² → 0.2% margin on cost (fail)4 dwellings × 160 m² → 9.4% margin on cost (fail)5 dwellings × 160 m² → 15.8% margin on cost (marginal)6 dwellings × 160 m² → 20.5% margin on cost (pass)7 dwellings × 160 m² → 24.1% margin on cost (pass)8 dwellings × 160 m² → 27.0% margin on cost (pass)9 dwellings × 160 m² → 29.3% margin on cost (pass)10 dwellings × 160 m² → 31.2% margin on cost (pass)11 dwellings × 160 m² → 32.8% margin on cost (pass)12 dwellings × 160 m² → 34.1% margin on cost (pass)13 dwellings × 160 m² → 35.3% margin on cost (pass)14 dwellings × 160 m² → 36.3% margin on cost (pass)15 dwellings × 160 m² → 37.2% margin on cost (pass)16 dwellings × 160 m² → 38.0% margin on cost (pass)17 dwellings × 160 m² → 38.7% margin on cost (pass)18 dwellings × 160 m² → 39.4% margin on cost (pass)19 dwellings × 160 m² → 40.0% margin on cost (pass)20 dwellings × 160 m² → 40.5% margin on cost (pass)1 dwellings × 140 m² → -37.8% margin on cost (fail)2 dwellings × 140 m² → -9.3% margin on cost (fail)3 dwellings × 140 m² → 7.0% margin on cost (fail)4 dwellings × 140 m² → 17.7% margin on cost (marginal)5 dwellings × 140 m² → 25.1% margin on cost (pass)6 dwellings × 140 m² → 30.6% margin on cost (pass)7 dwellings × 140 m² → 34.9% margin on cost (pass)8 dwellings × 140 m² → 38.2% margin on cost (pass)9 dwellings × 140 m² → 41.0% margin on cost (pass)10 dwellings × 140 m² → 43.2% margin on cost (pass)11 dwellings × 140 m² → 45.1% margin on cost (pass)12 dwellings × 140 m² → 46.8% margin on cost (pass)13 dwellings × 140 m² → 48.2% margin on cost (pass)14 dwellings × 140 m² → 49.4% margin on cost (pass)15 dwellings × 140 m² → 50.5% margin on cost (pass)16 dwellings × 140 m² → 51.4% margin on cost (pass)17 dwellings × 140 m² → 52.3% margin on cost (pass)18 dwellings × 140 m² → 53.1% margin on cost (pass)19 dwellings × 140 m² → 53.8% margin on cost (pass)20 dwellings × 140 m² → 54.4% margin on cost (pass)1 dwellings × 120 m² → -35.2% margin on cost (fail)2 dwellings × 120 m² → -3.7% margin on cost (fail)3 dwellings × 120 m² → 15.0% margin on cost (fail)4 dwellings × 120 m² → 27.3% margin on cost (pass)5 dwellings × 120 m² → 36.0% margin on cost (pass)6 dwellings × 120 m² → 42.6% margin on cost (pass)7 dwellings × 120 m² → 47.6% margin on cost (pass)8 dwellings × 120 m² → 51.7% margin on cost (pass)9 dwellings × 120 m² → 55.0% margin on cost (pass)10 dwellings × 120 m² → 57.7% margin on cost (pass)11 dwellings × 120 m² → 60.0% margin on cost (pass)12 dwellings × 120 m² → 62.0% margin on cost (pass)13 dwellings × 120 m² → 63.8% margin on cost (pass)14 dwellings × 120 m² → 65.3% margin on cost (pass)15 dwellings × 120 m² → 66.6% margin on cost (pass)16 dwellings × 120 m² → 67.8% margin on cost (pass)17 dwellings × 120 m² → 68.8% margin on cost (pass)18 dwellings × 120 m² → 69.8% margin on cost (pass)19 dwellings × 120 m² → 70.6% margin on cost (pass)20 dwellings × 120 m² → 71.4% margin on cost (pass)1 dwellings × 100 m² → -32.4% margin on cost (fail)2 dwellings × 100 m² → 2.6% margin on cost (fail)3 dwellings × 100 m² → 24.1% margin on cost (pass)4 dwellings × 100 m² → 38.6% margin on cost (pass)5 dwellings × 100 m² → 49.1% margin on cost (pass)6 dwellings × 100 m² → 56.9% margin on cost (pass)7 dwellings × 100 m² → 63.1% margin on cost (pass)8 dwellings × 100 m² → 68.0% margin on cost (pass)9 dwellings × 100 m² → 72.1% margin on cost (pass)10 dwellings × 100 m² → 75.5% margin on cost (pass)11 dwellings × 100 m² → 78.4% margin on cost (pass)12 dwellings × 100 m² → 80.9% margin on cost (pass)13 dwellings × 100 m² → 83.0% margin on cost (pass)14 dwellings × 100 m² → 84.9% margin on cost (pass)15 dwellings × 100 m² → 86.5% margin on cost (pass)16 dwellings × 100 m² → 88.0% margin on cost (pass)17 dwellings × 100 m² → 89.3% margin on cost (pass)18 dwellings × 100 m² → 90.5% margin on cost (pass)19 dwellings × 100 m² → 91.6% margin on cost (pass)20 dwellings × 100 m² → 92.6% margin on cost (pass)Smallest passing configuration
Meets 18.0% targetWithin 15% of targetBelow targetYour current scaleSmallest passing
Pro Mode — override any number
Cost overrides · Construction BoQ · Assemblies catalogue
▸ open

Pro Mode is fully optional. Leave every cell blank and your headline numbers don't change a cent — Quick Mode's rate-library answer stays in effect. You only need these panels if you have your own builder quote, QS line-item estimate, or want to model specific assemblies.

① Cost overrides — override any rate-library cell

Pro Mode — override anything (optional)

Pin a cell to a value you've quoted, modelled, or know from experience. Leave every cell blank to use the Quick number unchanged — this whole panel is optional. Quick and Pro share one engine, so any override you do set flows through to every headline metric, scenario, sensitivity, and cash flow row above.

Underlying rates

RateQuick (library)Your overrideActive value
Construction rate (AUD/m²)$4,410/m²$4,410/m²
Interest rate (decimal, e.g. 0.085)9.5%9.5%
Loan-to-cost ratio (decimal, e.g. 0.65)65%65%

Cost buckets

BucketQuick (derived)Your overrideActive value
Acquisition (land, stamp duty, legals)$1,895,512$1,895,512
Planning & design$212,319$212,319
Construction$1,953,983$1,953,983
Professional fees$68,389$68,389
Finance$329,021$329,021
Holding$35,933$35,933
Marketing & selling$132,200$132,200
Contingency$236,689$236,689
Taxes & duties$181,818$181,818
Total development cost (reconciled)$5,045,864$5,045,864

Overridden cells flip their trust badge to Overridden · High confidence and replace the rate-library lookup. Click any number on the dashboard above to see the full trace, including which fields are now user-pinned.

② Construction BoQ — trade-by-trade drill-down

Construction BoQ — trade-level drill-down (optional)

The Quick construction number (rate × GFA) seeded across 9 trade categories so you can drill in. Leave every cell untouched to use the Quick number unchanged — this panel only activates when you edit a qty, rate, or label. Once touched, the BoQ total replaces the Quick construction figure in the override layer above.

Seed (Quick)
$1,953,983
BoQ total
$1,953,983
Δ vs seed
-$0
Untouched seed — the Quick construction number is still in effect. Edit any cell below to activate the BoQ as a construction-cost override.
Construction total$1,953,983
③ Assemblies catalogue — bathrooms, kitchens, slabs

Takeoff & assemblies — bottom-up line items (optional)

Pick an assembly (bathroom, kitchen, slab, roof…), set how many driver units (e.g. 8 bathrooms = 4 dwellings × 2), and pop it into the construction BoQ as editable line items. Each line carries qty × rate × waste, with MOQ where it applies.
Skip this panel entirely if you don't want to specify beds, baths, slabs, etc. Nothing here is required — the Quick construction number stays in effect until you actually click Apply and Pop into BoQ.

Catalogue

Standard bathroom
~5 m² bathroom: waterproofing, tiling, vanity, tapware, drain, door, exhaust.
Trade: Fitout (kitchen, bathroom, joinery)Driver: bathroom8 sub-items
per bathroom
$10,360
Premium ensuite
~7 m² ensuite with double vanity, freestanding shower, premium tile + tapware.
Trade: Fitout (kitchen, bathroom, joinery)Driver: ensuite8 sub-items
per ensuite
$20,803
Standard kitchen
Mid-range kitchen: stone benches, joinery, appliances, splashback, tapware.
Trade: Fitout (kitchen, bathroom, joinery)Driver: kitchen7 sub-items
per kitchen
$19,724
Premium kitchen
Premium joinery, integrated appliances, butler's pantry, stone island.
Trade: Fitout (kitchen, bathroom, joinery)Driver: kitchen7 sub-items
per kitchen
$49,857
Suspended concrete slab
Reinforced suspended slab — formwork, reo, concrete, finishing.
Trade: SubstructureDriver: 4 sub-items
per
$3,462
Colorbond roof
Pitched Colorbond sheet roof with sarking, battens, gutters & downpipes.
Trade: External envelopeDriver: m² of roof4 sub-items
per m² of roof
$169
Basement carpark bay
Per-bay all-in: slab share, ventilation, lighting, paint, line-marking.
Trade: SubstructureDriver: bay4 sub-items
per bay
$14,108
Concrete driveway
Reinforced concrete driveway with sub-base prep and finish.
Trade: External works & landscapingDriver: 3 sub-items
per
$5,012

Applied (0)

No assemblies applied yet. Pick one from the catalogue, set the driver qty, and click Apply.

Pop into BoQ imports the assembly's line items into the construction breakdown as concrete editable rows. Once imported, they're normal BoQ lines — re-applying the same assembly later appends new lines, it doesn't update old ones.

Export & share

Download a branded PDF summary, export the cost & cash flow tables as CSV, or copy a share link that re-opens this exact feasibility for someone else (lender, partner, accountant). Everything stays client-side — nothing is uploaded.

PDF includes verdict, headline stats, cost breakdown, insights, and key derived assumptions. Share link encodes the project state — anyone who opens it sees the same numbers.

Indicative feasibility only. Not financial, legal, tax, or planning advice. Verify all assumptions with your professional advisers before relying on any number here.

What makes a duplex feasibility different from a single-house build

Three structural differences matter. (1) Yield: you're producing TWO sale events not one, so revenue is roughly double the comparable freestanding house price. (2) Stamp duty: still paid once on the parent-lot purchase, but if you Torrens-subdivide before settlement it can change the structure (talk to a property lawyer). (3) Margin discipline: most developers target 18–22% margin on cost for duplex. Under 15% and the project doesn't pay you for the risk; over 25% and you've either underpriced the land or overpriced the build.

Class 1a vs Class 2 — and why duplexes win

Most Sydney duplexes are Class 1a (attached dwellings of not more than two storeys, each with its own egress and not sharing a common wall above a fire-resistant separation). Class 1a is exempt from the NSW Design and Building Practitioners Act (DBP Act 2020), which means none of the $45k+ in registered designer/practitioner documentation that apartments need. As soon as you go above two storeys, share a basement, or wrap the units around common property, you can flip to Class 2 — adding 1.5–2.5 months and significant soft cost to the program. Confirm the classification with your designer + private certifier before lodging DA.

GRV — how to price the dwellings

GRV (gross realisation value) is the most important number in the feasibility and the easiest to get wrong. Don't anchor on a single 'comp from down the road' — pull 6–12 months of comparables within 1km, within 15% size variance, sold in similar market conditions. Sydney duplex pricing in 2025–26 typically lands $1.4M–$3.2M per dwelling for inner-ring suburbs, $1.0M–$1.8M for middle-ring, $750k–$1.3M for outer Sydney. Eastern Suburbs, Inner West, and Lower North Shore command 20–40% premiums.

How much equity do I need for a duplex?

Standard developer finance in NSW for an experienced developer with a credible build team is typically 65–75% LTC (loan-to-cost) on a duplex. So for a $2.5M total development cost (TDC) you'd need roughly $625k–$875k of equity — plus interest reserve and a 7–10% contingency outside the loan. First-time developers without a track record will see 50–60% LTC, so equity goes to $1.0M–$1.25M. The calculator below shows the exact required equity and peak debt for your inputs — adjust the 'finance profile' selector to match your situation.

Frequently asked questions

What is the typical margin on cost for a Sydney duplex development?

Sydney duplex developments typically target 18–22% margin on cost (net profit ÷ TDC). Anything below 15% doesn't pay for the development risk; anything above 25% usually means underpriced land or over-optimistic GRV.

Do I need DA approval for a duplex in NSW?

Sometimes. Complying Development Certificate (CDC) pathways exist for two-dwelling developments under the State Environmental Planning Policy if the site meets minimum lot size, frontage, and setback requirements. Otherwise a full DA is required. CDC saves 3–4 months; check eligibility with your private certifier early.

Can I subdivide the duplex into two Torrens titles?

Usually yes in NSW for detached or attached duplexes that meet the council's subdivision controls. Each dwelling becomes its own Torrens-title lot, which is what most buyers prefer over strata. Strata adds ongoing levies and complicates resale — Torrens duplexes typically sell for a 5–10% premium per dwelling.

How long does a duplex development take from purchase to settlement?

Typical Sydney duplex timeline: 3–4 months DA/CDC, 9–12 months construction, 3–6 months sell-down. Total 15–22 months from settlement-to-settlement. The calculator's 'duration' input drives finance interest and holding costs — set it realistically.

What's the difference between margin on cost and return on equity?

Margin on cost = net profit ÷ TDC. Return on equity = net profit ÷ equity you contributed. ROE is the more relevant number for your decision because it measures what your equity earned. A duplex with 18% margin on cost might produce a 50%+ ROE if leveraged with 70% finance. The calculator shows both.

Disclaimer

PropDEV is a feasibility-modelling tool by Varloch Studio. The numbers it produces are indicative estimates based on user-entered inputs and assumed rates from a rate library that is updated periodically. PropDEV does not provide financial, legal, tax, planning, valuation, or construction advice, and its output should not be used as a substitute for professional advice from a qualified accountant, lawyer, town planner, quantity surveyor, valuer, lender, or builder. Stamp duty, council contributions, GST treatment, finance terms, and construction rates change frequently and vary by location, lender, council, and project — every figure in a report must be verified independently before any acquisition, finance, or planning decision is made. Use at your own risk.

Varloch Group client testimonial
NSW BuilderLic. 373007C
L2 PractitionerBUP0004294
PlumbingLic. 479776C
Public LiabilityChase Underwriting
HBCF$3M cover
Recognition2025 BOTY finalist