Property at a glance

11/57 Head Street, Braitling NT

Key property facts for your initial investment assessment.

Bedrooms
1
Bathrooms
1
Car spaces
1
Cadastral area
Loading boundary data…
Know Before You Buy

11/57 Head Street, Braitling NT Investor Report

11/57 Head Street, Braitling NT is modelled as a mid-yield 1-bedroom, 1-bathroom property that is moderately negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$249,000
Rent / Week
$250
Gross Yield
5.22%
Pre-Tax Cashflow / Week
-$176
20Y Accumulated Cashflow
-$155,238
Break-Even Value Lift
62.34%
10Y Annual Growth Needed
4.96%

Key takeaway

At a purchase price of AUD 249,000 and estimated rent of AUD 250 per week, this scenario produces an estimated gross yield of 5.2% and after-tax cash flow of -AUD 86 per week.

Loss-recovery target: $404,238 (62.34% 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
-$9,159
20Y Accumulated Cashflow
-$155,238
Break-Even Value Lift
62.34%
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 $404,238
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 -$6,353
10Y Annual Growth Needed
4.96%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$5k-$9kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$9,159
Accumulated Tax Effect$4,668
Tax-Adjusted-$4,491
Year 5
Pre-Tax-$8,758
Accumulated Tax Effect$4,547
Tax-Adjusted-$4,211
Year 10
Pre-Tax-$7,786
Accumulated Tax Effect$4,136
Tax-Adjusted-$3,650
Year 20
Pre-Tax-$6,353
Accumulated Tax Effect$3,706
Tax-Adjusted-$2,647

In Year 1, the property is projected at -$9,159 before tax. Across 20 years, accumulated pre-tax cash flow totals -$155,238, which implies a break-even property value of $404,238.

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 4.96%. The strongest pre-tax year in this view is Year 20 at -$6,353.

Loading report...

Rental evidence

Braitling rental trend

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

Local Context

11/57 Head Street, Braitling NT sits in Braitling, NT. Use the links below to compare cashflow reports for nearby suburbs and the wider state.