Property at a glance

75 Glynville Drive, Hackham West 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

75 Glynville Drive, Hackham West SA Investor Report

75 Glynville Drive, Hackham West SA is modelled as a lower-yield 3-bedroom, 1-bathroom property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$480,000
Rent / Week
$335
Gross Yield
3.63%
Pre-Tax Cashflow / Week
-$314
20Y Accumulated Cashflow
-$271,129
Break-Even Value Lift
56.49%
10Y Annual Growth Needed
4.58%

Key takeaway

At a purchase price of AUD 480,000 and estimated rent of AUD 335 per week, this scenario produces an estimated gross yield of 3.6% and after-tax cash flow of -AUD 183 per week.

Loss-recovery target: $751,129 (56.49% 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
-$16,307
20Y Accumulated Cashflow
-$271,129
Break-Even Value Lift
56.49%
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 $751,129
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 -$10,532
10Y Annual Growth Needed
4.58%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$8k-$16kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$16,307
Accumulated Tax Effect$6,812
Tax-Adjusted-$9,495
Year 5
Pre-Tax-$15,412
Accumulated Tax Effect$6,543
Tax-Adjusted-$8,868
Year 10
Pre-Tax-$13,733
Accumulated Tax Effect$5,920
Tax-Adjusted-$7,813
Year 20
Pre-Tax-$10,532
Accumulated Tax Effect$4,960
Tax-Adjusted-$5,572

In Year 1, the property is projected at -$16,307 before tax. Across 20 years, accumulated pre-tax cash flow totals -$271,129, which implies a break-even property value of $751,129.

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 4.58%. The strongest pre-tax year in this view is Year 20 at -$10,532.

Loading report...

Rental evidence

Hackham West rental trend

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

Local Context

75 Glynville Drive, Hackham West SA sits in Hackham West, SA. Use the links below to compare cashflow reports for nearby suburbs and the wider state.