Property at a glance

379, 4ak QLD

Key property facts for your initial investment assessment.

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

379, 4ak QLD Investor Report

379, 4ak QLD is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$470,000
Rent / Week
$275
Gross Yield
3.04%
Pre-Tax Cashflow / Week
-$358
20Y Accumulated Cashflow
-$336,260
Break-Even Value Lift
71.54%
10Y Annual Growth Needed
5.55%

Key takeaway

At a purchase price of AUD 470,000 and estimated rent of AUD 275 per week, this scenario produces an estimated gross yield of 3.0% and after-tax cash flow of -AUD 214 per week.

Loss-recovery target: $806,260 (71.54% 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
-$18,608
20Y Accumulated Cashflow
-$336,260
Break-Even Value Lift
71.54%
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 $806,260
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 -$14,929
10Y Annual Growth Needed
5.55%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$9k-$19kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$18,608
Accumulated Tax Effect$7,502
Tax-Adjusted-$11,106
Year 5
Pre-Tax-$18,062
Accumulated Tax Effect$7,339
Tax-Adjusted-$10,723
Year 10
Pre-Tax-$16,882
Accumulated Tax Effect$6,864
Tax-Adjusted-$10,017
Year 20
Pre-Tax-$14,929
Accumulated Tax Effect$6,279
Tax-Adjusted-$8,650

In Year 1, the property is projected at -$18,608 before tax. Across 20 years, accumulated pre-tax cash flow totals -$336,260, which implies a break-even property value of $806,260.

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 5.55%. The strongest pre-tax year in this view is Year 20 at -$14,929.

Loading report...

Rental evidence

4ak rental trend

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

Local Context

379, 4ak QLD sits in 4ak, QLD. Use the links below to compare cashflow reports for nearby suburbs and the wider state.