Property at a glance

303/15 felix street

Key property facts for your initial investment assessment.

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

303/15 felix street Investor Report

303/15 felix street is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$570,000
Rent / Week
$370
Gross Yield
3.38%
Pre-Tax Cashflow / Week
-$365
20Y Accumulated Cashflow
-$313,935
Break-Even Value Lift
55.08%
10Y Annual Growth Needed
4.49%

Key takeaway

At a purchase price of AUD 570,000 and estimated rent of AUD 370 per week, this scenario produces an estimated gross yield of 3.4% and after-tax cash flow of -AUD 219 per week.

Loss-recovery target: $883,935 (55.08% 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
-$19,004
20Y Accumulated Cashflow
-$313,935
Break-Even Value Lift
55.08%
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 $883,935
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 -$12,007
10Y Annual Growth Needed
4.49%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$10k-$19kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$19,004
Accumulated Tax Effect$7,621
Tax-Adjusted-$11,383
Year 5
Pre-Tax-$17,906
Accumulated Tax Effect$7,292
Tax-Adjusted-$10,614
Year 10
Pre-Tax-$15,936
Accumulated Tax Effect$6,581
Tax-Adjusted-$9,355
Year 20
Pre-Tax-$12,007
Accumulated Tax Effect$5,402
Tax-Adjusted-$6,605

In Year 1, the property is projected at -$19,004 before tax. Across 20 years, accumulated pre-tax cash flow totals -$313,935, which implies a break-even property value of $883,935.

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 -$12,007.

Loading report...

Local Context

303/15 felix street sits in Australia. Use the links below to compare cashflow reports for nearby suburbs and the wider state.