Property at a glance

3/2 Jennerae Drive, Stuart NT

Key property facts for your initial investment assessment.

Bedrooms
3
Bathrooms
2
Car spaces
2
Cadastral area
Loading boundary data…
Know Before You Buy

3/2 Jennerae Drive, Stuart NT Investor Report

3/2 Jennerae Drive, Stuart NT is modelled as a lower-yield 3-bedroom, 2-bathroom property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$520,000
Rent / Week
$310
Gross Yield
3.10%
Pre-Tax Cashflow / Week
-$373
20Y Accumulated Cashflow
-$340,666
Break-Even Value Lift
65.51%
10Y Annual Growth Needed
5.17%

Key takeaway

At a purchase price of AUD 520,000 and estimated rent of AUD 310 per week, this scenario produces an estimated gross yield of 3.1% and after-tax cash flow of -AUD 224 per week.

Loss-recovery target: $860,666 (65.51% 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
-$19,386
20Y Accumulated Cashflow
-$340,666
Break-Even Value Lift
65.51%
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 $860,666
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 -$14,484
10Y Annual Growth Needed
5.17%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$10k-$19kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$19,386
Accumulated Tax Effect$7,736
Tax-Adjusted-$11,650
Year 5
Pre-Tax-$18,636
Accumulated Tax Effect$7,511
Tax-Adjusted-$11,125
Year 10
Pre-Tax-$17,165
Accumulated Tax Effect$6,949
Tax-Adjusted-$10,215
Year 20
Pre-Tax-$14,484
Accumulated Tax Effect$6,145
Tax-Adjusted-$8,339

In Year 1, the property is projected at -$19,386 before tax. Across 20 years, accumulated pre-tax cash flow totals -$340,666, which implies a break-even property value of $860,666.

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 5.17%. The strongest pre-tax year in this view is Year 20 at -$14,484.

Loading report...

Rental evidence

Stuart rental trend

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

Local Context

3/2 Jennerae Drive, Stuart NT sits in Stuart, NT. Use the links below to compare cashflow reports for nearby suburbs and the wider state.