Property at a glance

11 frankland street, Holder ACT

Key property facts for your initial investment assessment.

Bedrooms
—
Bathrooms
—
Car spaces
—
Cadastral area
Loading boundary data…
Know Before You Buy

11 frankland street, Holder ACT Investor Report

11 frankland street, Holder ACT is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$615,000
Rent / Week
$390
Gross Yield
3.30%
Pre-Tax Cashflow / Week
-$389
20Y Accumulated Cashflow
-$332,225
Break-Even Value Lift
54.02%
10Y Annual Growth Needed
4.41%

Key takeaway

At a purchase price of AUD 615,000 and estimated rent of AUD 390 per week, this scenario produces an estimated gross yield of 3.3% and after-tax cash flow of -AUD 236 per week.

Loss-recovery target: $947,225 (54.02% value lift).

Investment Cashflow Outlook

A compact view of year-one cashflow, long-term losses and the growth needed to recover them.

Year 1 Pre-Tax
-$20,237
20Y Accumulated Cashflow
-$332,225
Break-Even Value Lift
54.02%
Value increase from the current purchase price needed to recover projected 20-year cash losses.
Pre-Tax CashflowTax-Adjusted
20-Year Horizon
Loss Recovery Target
Property value needs to reach $947,225
This is the estimated sale value required to offset accumulated pre-tax cash losses over the projection period.
Strongest Pre-Tax Year
Year 20 at -$12,542
10Y Annual Growth Needed
4.41%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$10k-$20kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$20,237
Accumulated Tax Effect$7,991
Tax-Adjusted-$12,246
Year 5
Pre-Tax-$19,022
Accumulated Tax Effect$7,627
Tax-Adjusted-$11,396
Year 10
Pre-Tax-$16,886
Accumulated Tax Effect$6,866
Tax-Adjusted-$10,020
Year 20
Pre-Tax-$12,542
Accumulated Tax Effect$5,562
Tax-Adjusted-$6,979

In Year 1, the property is projected at -$20,237 before tax. Across 20 years, accumulated pre-tax cash flow totals -$332,225, which implies a break-even property value of $947,225.

Break-even value lift means the percentage increase from the current purchase price needed to recover projected cash losses before selling costs. To reach that recovery point within 10 years, the property would need compound annual growth of about 4.41%. The strongest pre-tax year in this view is Year 20 at -$12,542.

Loading report...

Rental evidence

Holder rental trend

Compare the report rent with local median rental movement before you buy.

Local Context

11 frankland street, Holder ACT sits in Holder, ACT. Use the links below to compare cashflow reports for nearby suburbs and the wider state.