Property at a glance

2/3 medoc place, Tweed Heads South NSW

Key property facts for your initial investment assessment.

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

2/3 medoc place, Tweed Heads South NSW Investor Report

2/3 medoc place, Tweed Heads South NSW 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
$365
Gross Yield
3.42%
Pre-Tax Cashflow / Week
-$356
20Y Accumulated Cashflow
-$305,763
Break-Even Value Lift
55.09%
10Y Annual Growth Needed
4.49%

Key takeaway

At a purchase price of AUD 555,000 and estimated rent of AUD 365 per week, this scenario produces an estimated gross yield of 3.4% and after-tax cash flow of -AUD 212 per week.

Loss-recovery target: $860,763 (55.09% 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
-$18,516
20Y Accumulated Cashflow
-$305,763
Break-Even Value Lift
55.09%
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 $860,763
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 -$11,694
10Y Annual Growth Needed
4.49%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$9k-$19kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$18,516
Accumulated Tax Effect$7,475
Tax-Adjusted-$11,041
Year 5
Pre-Tax-$17,446
Accumulated Tax Effect$7,154
Tax-Adjusted-$10,292
Year 10
Pre-Tax-$15,518
Accumulated Tax Effect$6,456
Tax-Adjusted-$9,063
Year 20
Pre-Tax-$11,694
Accumulated Tax Effect$5,308
Tax-Adjusted-$6,385

In Year 1, the property is projected at -$18,516 before tax. Across 20 years, accumulated pre-tax cash flow totals -$305,763, which implies a break-even property value of $860,763.

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 4.49%. The strongest pre-tax year in this view is Year 20 at -$11,694.

Loading report...

Rental evidence

Tweed Heads South rental trend

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

Local Context

2/3 medoc place, Tweed Heads South NSW sits in Tweed Heads South, NSW. Use the links below to compare cashflow reports for nearby suburbs and the wider state.