Property at a glance

2A Plew Avenue, Morphettville SA

Key property facts for your initial investment assessment.

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

2A Plew Avenue, Morphettville SA Investor Report

2A Plew Avenue, Morphettville SA is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$580,000
Rent / Week
$445
Gross Yield
3.99%
Pre-Tax Cashflow / Week
-$308
20Y Accumulated Cashflow
-$230,122
Break-Even Value Lift
39.68%
10Y Annual Growth Needed
3.40%

Key takeaway

At a purchase price of AUD 580,000 and estimated rent of AUD 445 per week, this scenario produces an estimated gross yield of 4.0% and after-tax cash flow of -AUD 179 per week.

Loss-recovery target: $810,122 (39.68% 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
-$16,008
20Y Accumulated Cashflow
-$230,122
Break-Even Value Lift
39.68%
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 $810,122
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 -$6,391
10Y Annual Growth Needed
3.40%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$8k-$16kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$16,008
Accumulated Tax Effect$6,722
Tax-Adjusted-$9,286
Year 5
Pre-Tax-$14,473
Accumulated Tax Effect$6,262
Tax-Adjusted-$8,211
Year 10
Pre-Tax-$11,880
Accumulated Tax Effect$5,364
Tax-Adjusted-$6,516
Year 20
Pre-Tax-$6,391
Accumulated Tax Effect$3,717
Tax-Adjusted-$2,674

In Year 1, the property is projected at -$16,008 before tax. Across 20 years, accumulated pre-tax cash flow totals -$230,122, which implies a break-even property value of $810,122.

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 3.40%. The strongest pre-tax year in this view is Year 20 at -$6,391.

Loading report...

Rental evidence

Morphettville rental trend

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

Local Context

2A Plew Avenue, Morphettville SA sits in Morphettville, SA. Use the links below to compare cashflow reports for nearby suburbs and the wider state.