Property at a glance

50 centennial park drive craigieburn, Craigieburn VIC

Key property facts for your initial investment assessment.

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

50 centennial park drive craigieburn, Craigieburn VIC Investor Report

50 centennial park drive craigieburn, Craigieburn VIC is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$670,000
Rent / Week
$405
Gross Yield
3.14%
Pre-Tax Cashflow / Week
-$427
20Y Accumulated Cashflow
-$366,342
Break-Even Value Lift
54.68%
10Y Annual Growth Needed
4.46%

Key takeaway

At a purchase price of AUD 670,000 and estimated rent of AUD 405 per week, this scenario produces an estimated gross yield of 3.1% and after-tax cash flow of -AUD 262 per week.

Loss-recovery target: $1,036,342 (54.68% 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
-$22,182
20Y Accumulated Cashflow
-$366,342
Break-Even Value Lift
54.68%
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 $1,036,342
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 -$13,962
10Y Annual Growth Needed
4.46%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$11k-$22kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$22,182
Accumulated Tax Effect$8,575
Tax-Adjusted-$13,607
Year 5
Pre-Tax-$20,880
Accumulated Tax Effect$8,184
Tax-Adjusted-$12,696
Year 10
Pre-Tax-$18,619
Accumulated Tax Effect$7,386
Tax-Adjusted-$11,233
Year 20
Pre-Tax-$13,962
Accumulated Tax Effect$5,989
Tax-Adjusted-$7,974

In Year 1, the property is projected at -$22,182 before tax. Across 20 years, accumulated pre-tax cash flow totals -$366,342, which implies a break-even property value of $1,036,342.

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 4.46%. The strongest pre-tax year in this view is Year 20 at -$13,962.

Loading report...

Rental evidence

Craigieburn rental trend

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

Local Context

50 centennial park drive craigieburn, Craigieburn VIC sits in Craigieburn, VIC. Use the links below to compare cashflow reports for nearby suburbs and the wider state.