Property at a glance

19 kalmia, Frankston VIC

Key property facts for your initial investment assessment.

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

19 kalmia, Frankston VIC Investor Report

19 kalmia, Frankston VIC is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$525,000
Rent / Week
$330
Gross Yield
3.27%
Pre-Tax Cashflow / Week
-$360
20Y Accumulated Cashflow
-$320,556
Break-Even Value Lift
61.06%
10Y Annual Growth Needed
4.88%

Key takeaway

At a purchase price of AUD 525,000 and estimated rent of AUD 330 per week, this scenario produces an estimated gross yield of 3.3% and after-tax cash flow of -AUD 215 per week.

Loss-recovery target: $845,556 (61.06% 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
-$18,699
20Y Accumulated Cashflow
-$320,556
Break-Even Value Lift
61.06%
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 $845,556
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 -$13,098
10Y Annual Growth Needed
4.88%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$9k-$19kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$18,699
Accumulated Tax Effect$7,530
Tax-Adjusted-$11,169
Year 5
Pre-Tax-$17,832
Accumulated Tax Effect$7,270
Tax-Adjusted-$10,563
Year 10
Pre-Tax-$16,195
Accumulated Tax Effect$6,659
Tax-Adjusted-$9,537
Year 20
Pre-Tax-$13,098
Accumulated Tax Effect$5,729
Tax-Adjusted-$7,369

In Year 1, the property is projected at -$18,699 before tax. Across 20 years, accumulated pre-tax cash flow totals -$320,556, which implies a break-even property value of $845,556.

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 4.88%. The strongest pre-tax year in this view is Year 20 at -$13,098.

Loading report...

Rental evidence

Frankston rental trend

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

Local Context

19 kalmia, Frankston VIC sits in Frankston, VIC. Use the links below to compare cashflow reports for nearby suburbs and the wider state.