Property at a glance

170 The Avenue, SUNNYBANK HILLS SUNNYBANK HILLS QUEENSLAND QLD

Key property facts for your initial investment assessment.

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

170 The Avenue, SUNNYBANK HILLS SUNNYBANK HILLS QUEENSLAND QLD Investor Report

170 The Avenue, SUNNYBANK HILLS SUNNYBANK HILLS QUEENSLAND QLD is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$555,000
Rent / Week
$425
Gross Yield
3.98%
Pre-Tax Cashflow / Week
-$303
20Y Accumulated Cashflow
-$231,032
Break-Even Value Lift
41.63%
10Y Annual Growth Needed
3.54%

Key takeaway

At a purchase price of AUD 555,000 and estimated rent of AUD 425 per week, this scenario produces an estimated gross yield of 4.0% and after-tax cash flow of -AUD 175 per week.

Loss-recovery target: $786,032 (41.63% 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
-$15,735
20Y Accumulated Cashflow
-$231,032
Break-Even Value Lift
41.63%
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 $786,032
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 -$6,817
10Y Annual Growth Needed
3.54%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$8k-$16kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$15,735
Accumulated Tax Effect$6,641
Tax-Adjusted-$9,095
Year 5
Pre-Tax-$14,316
Accumulated Tax Effect$6,215
Tax-Adjusted-$8,101
Year 10
Pre-Tax-$11,890
Accumulated Tax Effect$5,367
Tax-Adjusted-$6,523
Year 20
Pre-Tax-$6,817
Accumulated Tax Effect$3,845
Tax-Adjusted-$2,972

In Year 1, the property is projected at -$15,735 before tax. Across 20 years, accumulated pre-tax cash flow totals -$231,032, which implies a break-even property value of $786,032.

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 3.54%. The strongest pre-tax year in this view is Year 20 at -$6,817.

Loading report...

Rental evidence

SUNNYBANK HILLS SUNNYBANK HILLS QUEENSLAND rental trend

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

Local Context

170 The Avenue, SUNNYBANK HILLS SUNNYBANK HILLS QUEENSLAND QLD sits in SUNNYBANK HILLS SUNNYBANK HILLS QUEENSLAND, QLD. Use the links below to compare cashflow reports for nearby suburbs and the wider state.