Property at a glance

12 Archer Avenue, Lucknow VIC

Key property facts for your initial investment assessment.

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

12 Archer Avenue, Lucknow VIC Investor Report

12 Archer Avenue, Lucknow VIC is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$505,000
Rent / Week
$290
Gross Yield
2.99%
Pre-Tax Cashflow / Week
-$377
20Y Accumulated Cashflow
-$351,177
Break-Even Value Lift
69.54%
10Y Annual Growth Needed
5.42%

Key takeaway

At a purchase price of AUD 505,000 and estimated rent of AUD 290 per week, this scenario produces an estimated gross yield of 3.0% and after-tax cash flow of -AUD 227 per week.

Loss-recovery target: $856,177 (69.54% 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
-$19,593
20Y Accumulated Cashflow
-$351,177
Break-Even Value Lift
69.54%
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 $856,177
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 -$15,390
10Y Annual Growth Needed
5.42%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$10k-$20kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$19,593
Accumulated Tax Effect$7,798
Tax-Adjusted-$11,795
Year 5
Pre-Tax-$18,959
Accumulated Tax Effect$7,608
Tax-Adjusted-$11,351
Year 10
Pre-Tax-$17,654
Accumulated Tax Effect$7,096
Tax-Adjusted-$10,558
Year 20
Pre-Tax-$15,390
Accumulated Tax Effect$6,417
Tax-Adjusted-$8,973

In Year 1, the property is projected at -$19,593 before tax. Across 20 years, accumulated pre-tax cash flow totals -$351,177, which implies a break-even property value of $856,177.

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 5.42%. The strongest pre-tax year in this view is Year 20 at -$15,390.

Loading report...

Rental evidence

Lucknow rental trend

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

Local Context

12 Archer Avenue, Lucknow VIC sits in Lucknow, VIC. Use the links below to compare cashflow reports for nearby suburbs and the wider state.