Property at a glance

11/15 Carter street sevenhills, Secenhills NSW

Key property facts for your initial investment assessment.

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

11/15 Carter street sevenhills, Secenhills NSW Investor Report

11/15 Carter street sevenhills, Secenhills NSW is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$465,000
Rent / Week
$350
Gross Yield
3.91%
Pre-Tax Cashflow / Week
-$286
20Y Accumulated Cashflow
-$238,046
Break-Even Value Lift
51.19%
10Y Annual Growth Needed
4.22%

Key takeaway

At a purchase price of AUD 465,000 and estimated rent of AUD 350 per week, this scenario produces an estimated gross yield of 3.9% and after-tax cash flow of -AUD 164 per week.

Loss-recovery target: $703,046 (51.19% 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
-$14,892
20Y Accumulated Cashflow
-$238,046
Break-Even Value Lift
51.19%
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 $703,046
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 -$8,593
10Y Annual Growth Needed
4.22%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$7k-$15kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$14,892
Accumulated Tax Effect$6,387
Tax-Adjusted-$8,504
Year 5
Pre-Tax-$13,909
Accumulated Tax Effect$6,093
Tax-Adjusted-$7,816
Year 10
Pre-Tax-$12,106
Accumulated Tax Effect$5,432
Tax-Adjusted-$6,674
Year 20
Pre-Tax-$8,593
Accumulated Tax Effect$4,378
Tax-Adjusted-$4,215

In Year 1, the property is projected at -$14,892 before tax. Across 20 years, accumulated pre-tax cash flow totals -$238,046, which implies a break-even property value of $703,046.

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 4.22%. The strongest pre-tax year in this view is Year 20 at -$8,593.

Loading report...

Rental evidence

Secenhills rental trend

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

Local Context

11/15 Carter street sevenhills, Secenhills NSW sits in Secenhills, NSW. Use the links below to compare cashflow reports for nearby suburbs and the wider state.