Property at a glance

588 jondaryan sabine rd

Key property facts for your initial investment assessment.

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

588 jondaryan sabine rd Investor Report

588 jondaryan sabine rd is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$500,000
Rent / Week
$335
Gross Yield
3.48%
Pre-Tax Cashflow / Week
-$332
20Y Accumulated Cashflow
-$290,329
Break-Even Value Lift
58.07%
10Y Annual Growth Needed
4.68%

Key takeaway

At a purchase price of AUD 500,000 and estimated rent of AUD 335 per week, this scenario produces an estimated gross yield of 3.5% and after-tax cash flow of -AUD 196 per week.

Loss-recovery target: $790,329 (58.07% 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
-$17,267
20Y Accumulated Cashflow
-$290,329
Break-Even Value Lift
58.07%
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 $790,329
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 -$11,492
10Y Annual Growth Needed
4.68%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$9k-$17kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$17,267
Accumulated Tax Effect$7,100
Tax-Adjusted-$10,167
Year 5
Pre-Tax-$16,372
Accumulated Tax Effect$6,831
Tax-Adjusted-$9,540
Year 10
Pre-Tax-$14,693
Accumulated Tax Effect$6,208
Tax-Adjusted-$8,485
Year 20
Pre-Tax-$11,492
Accumulated Tax Effect$5,248
Tax-Adjusted-$6,244

In Year 1, the property is projected at -$17,267 before tax. Across 20 years, accumulated pre-tax cash flow totals -$290,329, which implies a break-even property value of $790,329.

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 4.68%. The strongest pre-tax year in this view is Year 20 at -$11,492.

Loading report...

Local Context

588 jondaryan sabine rd sits in Australia. Use the links below to compare cashflow reports for nearby suburbs and the wider state.