Property at a glance

7/135 Limestone Avenue, Braddon ACT

Key property facts for your initial investment assessment.

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

7/135 Limestone Avenue, Braddon ACT Investor Report

7/135 Limestone Avenue, Braddon ACT is modelled as a lower-yield 2-bedroom, 2-bathroom property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$660,000
Rent / Week
$390
Gross Yield
3.07%
Pre-Tax Cashflow / Week
-$431
20Y Accumulated Cashflow
-$375,425
Break-Even Value Lift
56.88%
10Y Annual Growth Needed
4.61%

Key takeaway

At a purchase price of AUD 660,000 and estimated rent of AUD 390 per week, this scenario produces an estimated gross yield of 3.1% and after-tax cash flow of -AUD 265 per week.

Loss-recovery target: $1,035,425 (56.88% 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
-$22,397
20Y Accumulated Cashflow
-$375,425
Break-Even Value Lift
56.88%
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 $1,035,425
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 -$14,702
10Y Annual Growth Needed
4.61%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$11k-$22kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$22,397
Accumulated Tax Effect$8,639
Tax-Adjusted-$13,758
Year 5
Pre-Tax-$21,182
Accumulated Tax Effect$8,275
Tax-Adjusted-$12,908
Year 10
Pre-Tax-$19,046
Accumulated Tax Effect$7,514
Tax-Adjusted-$11,532
Year 20
Pre-Tax-$14,702
Accumulated Tax Effect$6,210
Tax-Adjusted-$8,491

In Year 1, the property is projected at -$22,397 before tax. Across 20 years, accumulated pre-tax cash flow totals -$375,425, which implies a break-even property value of $1,035,425.

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 4.61%. The strongest pre-tax year in this view is Year 20 at -$14,702.

Loading report...

Rental evidence

Braddon rental trend

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

Local Context

7/135 Limestone Avenue, Braddon ACT sits in Braddon, ACT. Use the links below to compare cashflow reports for nearby suburbs and the wider state.