Property at a glance

5 kite court, Werribee VIC

Key property facts for your initial investment assessment.

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

5 kite court, Werribee VIC Investor Report

5 kite court, Werribee VIC is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$625,000
Rent / Week
$450
Gross Yield
3.74%
Pre-Tax Cashflow / Week
-$345
20Y Accumulated Cashflow
-$267,094
Break-Even Value Lift
42.74%
10Y Annual Growth Needed
3.62%

Key takeaway

At a purchase price of AUD 625,000 and estimated rent of AUD 450 per week, this scenario produces an estimated gross yield of 3.7% and after-tax cash flow of -AUD 205 per week.

Loss-recovery target: $892,094 (42.74% 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
-$17,936
20Y Accumulated Cashflow
-$267,094
Break-Even Value Lift
42.74%
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 $892,094
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 -$8,145
10Y Annual Growth Needed
3.62%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$9k-$18kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$17,936
Accumulated Tax Effect$7,301
Tax-Adjusted-$10,635
Year 5
Pre-Tax-$16,372
Accumulated Tax Effect$6,832
Tax-Adjusted-$9,540
Year 10
Pre-Tax-$13,738
Accumulated Tax Effect$5,921
Tax-Adjusted-$7,816
Year 20
Pre-Tax-$8,145
Accumulated Tax Effect$4,243
Tax-Adjusted-$3,901

In Year 1, the property is projected at -$17,936 before tax. Across 20 years, accumulated pre-tax cash flow totals -$267,094, which implies a break-even property value of $892,094.

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 3.62%. The strongest pre-tax year in this view is Year 20 at -$8,145.

Loading report...

Rental evidence

Werribee rental trend

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

Local Context

5 kite court, Werribee VIC sits in Werribee, VIC. Use the links below to compare cashflow reports for nearby suburbs and the wider state.