Property at a glance

6 Hull crescent, Pakenham VIC

Key property facts for your initial investment assessment.

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

6 Hull crescent, Pakenham VIC Investor Report

6 Hull crescent, Pakenham VIC is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$530,000
Rent / Week
$315
Gross Yield
3.09%
Pre-Tax Cashflow / Week
-$378
20Y Accumulated Cashflow
-$344,039
Break-Even Value Lift
64.91%
10Y Annual Growth Needed
5.13%

Key takeaway

At a purchase price of AUD 530,000 and estimated rent of AUD 315 per week, this scenario produces an estimated gross yield of 3.1% and after-tax cash flow of -AUD 227 per week.

Loss-recovery target: $874,039 (64.91% 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
-$19,634
20Y Accumulated Cashflow
-$344,039
Break-Even Value Lift
64.91%
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 $874,039
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 -$14,558
10Y Annual Growth Needed
5.13%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$10k-$20kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$19,634
Accumulated Tax Effect$7,810
Tax-Adjusted-$11,824
Year 5
Pre-Tax-$18,855
Accumulated Tax Effect$7,576
Tax-Adjusted-$11,278
Year 10
Pre-Tax-$17,342
Accumulated Tax Effect$7,003
Tax-Adjusted-$10,340
Year 20
Pre-Tax-$14,558
Accumulated Tax Effect$6,167
Tax-Adjusted-$8,390

In Year 1, the property is projected at -$19,634 before tax. Across 20 years, accumulated pre-tax cash flow totals -$344,039, which implies a break-even property value of $874,039.

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 5.13%. The strongest pre-tax year in this view is Year 20 at -$14,558.

Loading report...

Rental evidence

Pakenham rental trend

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

Local Context

6 Hull crescent, Pakenham VIC sits in Pakenham, VIC. Use the links below to compare cashflow reports for nearby suburbs and the wider state.