Property at a glance

5 Joseph Street, Rydalmere, NEW SOUTH WALES

Key property facts for your initial investment assessment.

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

5 Joseph Street, Rydalmere, NEW SOUTH WALES Investor Report

5 Joseph Street, Rydalmere, NEW SOUTH WALES is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$665,000
Rent / Week
$460
Gross Yield
3.60%
Pre-Tax Cashflow / Week
-$373
20Y Accumulated Cashflow
-$293,039
Break-Even Value Lift
44.07%
10Y Annual Growth Needed
3.72%

Key takeaway

At a purchase price of AUD 665,000 and estimated rent of AUD 460 per week, this scenario produces an estimated gross yield of 3.6% and after-tax cash flow of -AUD 224 per week.

Loss-recovery target: $958,039 (44.07% 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
-$19,393
20Y Accumulated Cashflow
-$293,039
Break-Even Value Lift
44.07%
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 $958,039
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 -$9,252
10Y Annual Growth Needed
3.72%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$10k-$19kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$19,393
Accumulated Tax Effect$7,738
Tax-Adjusted-$11,655
Year 5
Pre-Tax-$17,770
Accumulated Tax Effect$7,251
Tax-Adjusted-$10,519
Year 10
Pre-Tax-$15,053
Accumulated Tax Effect$6,316
Tax-Adjusted-$8,737
Year 20
Pre-Tax-$9,252
Accumulated Tax Effect$4,576
Tax-Adjusted-$4,676

In Year 1, the property is projected at -$19,393 before tax. Across 20 years, accumulated pre-tax cash flow totals -$293,039, which implies a break-even property value of $958,039.

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 3.72%. The strongest pre-tax year in this view is Year 20 at -$9,252.

Loading report...

Rental evidence

NEW SOUTH WALES rental trend

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

Local Context

5 Joseph Street, Rydalmere, NEW SOUTH WALES sits in Australia. Use the links below to compare cashflow reports for nearby suburbs and the wider state.