Property at a glance

1/6 rockley rd, South yarra VIC

Key property facts for your initial investment assessment.

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

1/6 rockley rd, South yarra VIC Investor Report

1/6 rockley rd, South yarra VIC is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$430,000
Rent / Week
$310
Gross Yield
3.75%
Pre-Tax Cashflow / Week
-$290
20Y Accumulated Cashflow
-$254,266
Break-Even Value Lift
59.13%
10Y Annual Growth Needed
4.76%

Key takeaway

At a purchase price of AUD 430,000 and estimated rent of AUD 310 per week, this scenario produces an estimated gross yield of 3.7% and after-tax cash flow of -AUD 166 per week.

Loss-recovery target: $684,266 (59.13% 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
-$15,066
20Y Accumulated Cashflow
-$254,266
Break-Even Value Lift
59.13%
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 $684,266
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 -$10,164
10Y Annual Growth Needed
4.76%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$8k-$15kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$15,066
Accumulated Tax Effect$6,440
Tax-Adjusted-$8,626
Year 5
Pre-Tax-$14,316
Accumulated Tax Effect$6,215
Tax-Adjusted-$8,101
Year 10
Pre-Tax-$12,845
Accumulated Tax Effect$5,653
Tax-Adjusted-$7,191
Year 20
Pre-Tax-$10,164
Accumulated Tax Effect$4,849
Tax-Adjusted-$5,315

In Year 1, the property is projected at -$15,066 before tax. Across 20 years, accumulated pre-tax cash flow totals -$254,266, which implies a break-even property value of $684,266.

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 4.76%. The strongest pre-tax year in this view is Year 20 at -$10,164.

Loading report...

Rental evidence

South yarra rental trend

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

Local Context

1/6 rockley rd, South yarra VIC sits in South yarra, VIC. Use the links below to compare cashflow reports for nearby suburbs and the wider state.