Property at a glance

/18 Claremont st, South yarra VIC

Key property facts for your initial investment assessment.

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

/18 Claremont st, South yarra VIC Investor Report

/18 Claremont st, 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
$540,000
Rent / Week
$405
Gross Yield
3.90%
Pre-Tax Cashflow / Week
-$307
20Y Accumulated Cashflow
-$241,542
Break-Even Value Lift
44.73%
10Y Annual Growth Needed
3.77%

Key takeaway

At a purchase price of AUD 540,000 and estimated rent of AUD 405 per week, this scenario produces an estimated gross yield of 3.9% and after-tax cash flow of -AUD 178 per week.

Loss-recovery target: $781,542 (44.73% 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
-$15,942
20Y Accumulated Cashflow
-$241,542
Break-Even Value Lift
44.73%
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 $781,542
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 -$7,722
10Y Annual Growth Needed
3.77%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$8k-$16kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$15,942
Accumulated Tax Effect$6,703
Tax-Adjusted-$9,239
Year 5
Pre-Tax-$14,640
Accumulated Tax Effect$6,312
Tax-Adjusted-$8,328
Year 10
Pre-Tax-$12,379
Accumulated Tax Effect$5,514
Tax-Adjusted-$6,865
Year 20
Pre-Tax-$7,722
Accumulated Tax Effect$4,117
Tax-Adjusted-$3,606

In Year 1, the property is projected at -$15,942 before tax. Across 20 years, accumulated pre-tax cash flow totals -$241,542, which implies a break-even property value of $781,542.

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 3.77%. The strongest pre-tax year in this view is Year 20 at -$7,722.

Loading report...

Rental evidence

South yarra rental trend

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

Local Context

/18 Claremont st, South yarra VIC sits in South yarra, VIC. Use the links below to compare cashflow reports for nearby suburbs and the wider state.