Property at a glance

15 Parnella Drive, Stieglitz TAS

Key property facts for your initial investment assessment.

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

15 Parnella Drive, Stieglitz TAS Investor Report

15 Parnella Drive, Stieglitz TAS is modelled as a high-yield residential property that is moderately negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$195,000
Rent / Week
$250
Gross Yield
6.67%
Pre-Tax Cashflow / Week
-$126
20Y Accumulated Cashflow
-$103,398
Break-Even Value Lift
53.02%
10Y Annual Growth Needed
4.35%

Key takeaway

At a purchase price of AUD 195,000 and estimated rent of AUD 250 per week, this scenario produces an estimated gross yield of 6.7% and after-tax cash flow of -AUD 51 per week.

Loss-recovery target: $298,398 (53.02% 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
-$6,567
20Y Accumulated Cashflow
-$103,398
Break-Even Value Lift
53.02%
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 $298,398
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 -$3,761
10Y Annual Growth Needed
4.35%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$3k-$7kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$6,567
Accumulated Tax Effect$3,890
Tax-Adjusted-$2,677
Year 5
Pre-Tax-$6,166
Accumulated Tax Effect$3,770
Tax-Adjusted-$2,396
Year 10
Pre-Tax-$5,194
Accumulated Tax Effect$3,358
Tax-Adjusted-$1,836
Year 20
Pre-Tax-$3,761
Accumulated Tax Effect$2,928
Tax-Adjusted-$832

In Year 1, the property is projected at -$6,567 before tax. Across 20 years, accumulated pre-tax cash flow totals -$103,398, which implies a break-even property value of $298,398.

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 4.35%. The strongest pre-tax year in this view is Year 20 at -$3,761.

Loading report...

Rental evidence

Stieglitz rental trend

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

Local Context

15 Parnella Drive, Stieglitz TAS sits in Stieglitz, TAS. Use the links below to compare cashflow reports for nearby suburbs and the wider state.