Property at a glance

7 Withers Street, Port Augusta SA

Key property facts for your initial investment assessment.

Bedrooms
3
Bathrooms
1
Car spaces
2
Cadastral area
Loading boundary data…
Know Before You Buy

7 Withers Street, Port Augusta SA Investor Report

7 Withers Street, Port Augusta SA is modelled as a lower-yield 3-bedroom, 1-bathroom property that is moderately negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$355,000
Rent / Week
$265
Gross Yield
3.88%
Pre-Tax Cashflow / Week
-$261
20Y Accumulated Cashflow
-$238,315
Break-Even Value Lift
67.13%
10Y Annual Growth Needed
5.27%

Key takeaway

At a purchase price of AUD 355,000 and estimated rent of AUD 265 per week, this scenario produces an estimated gross yield of 3.9% and after-tax cash flow of -AUD 146 per week.

Loss-recovery target: $593,315 (67.13% 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
-$13,552
20Y Accumulated Cashflow
-$238,315
Break-Even Value Lift
67.13%
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 $593,315
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 -$10,222
10Y Annual Growth Needed
5.27%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$7k-$14kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$13,552
Accumulated Tax Effect$5,985
Tax-Adjusted-$7,566
Year 5
Pre-Tax-$13,063
Accumulated Tax Effect$5,839
Tax-Adjusted-$7,224
Year 10
Pre-Tax-$11,966
Accumulated Tax Effect$5,390
Tax-Adjusted-$6,576
Year 20
Pre-Tax-$10,222
Accumulated Tax Effect$4,866
Tax-Adjusted-$5,355

In Year 1, the property is projected at -$13,552 before tax. Across 20 years, accumulated pre-tax cash flow totals -$238,315, which implies a break-even property value of $593,315.

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 5.27%. The strongest pre-tax year in this view is Year 20 at -$10,222.

Loading report...

Rental evidence

Port Augusta rental trend

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

Local Context

7 Withers Street, Port Augusta SA sits in Port Augusta, SA. Use the links below to compare cashflow reports for nearby suburbs and the wider state.