Property at a glance

77 Roper Road, Murray Bridge SA

Key property facts for your initial investment assessment.

Bedrooms
6
Bathrooms
2
Car spaces
5
Cadastral area
Loading boundary data…
Know Before You Buy

77 Roper Road, Murray Bridge SA Investor Report

77 Roper Road, Murray Bridge SA is modelled as a lower-yield 6-bedroom, 2-bathroom property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$1,150,000
Rent / Week
$745
Gross Yield
3.37%
Pre-Tax Cashflow / Week
-$567
20Y Accumulated Cashflow
-$403,667
Break-Even Value Lift
35.10%
10Y Annual Growth Needed
3.05%

Key takeaway

At a purchase price of AUD 1,150,000 and estimated rent of AUD 745 per week, this scenario produces an estimated gross yield of 3.4% and after-tax cash flow of -AUD 360 per week.

Loss-recovery target: $1,553,667 (35.10% 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
-$29,462
20Y Accumulated Cashflow
-$403,667
Break-Even Value Lift
35.10%
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 $1,553,667
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 -$9,367
10Y Annual Growth Needed
3.05%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$15k-$29kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$29,462
Accumulated Tax Effect$10,759
Tax-Adjusted-$18,704
Year 5
Pre-Tax-$26,182
Accumulated Tax Effect$9,774
Tax-Adjusted-$16,407
Year 10
Pre-Tax-$21,096
Accumulated Tax Effect$8,129
Tax-Adjusted-$12,967
Year 20
Pre-Tax-$9,367
Accumulated Tax Effect$4,610
Tax-Adjusted-$4,757

In Year 1, the property is projected at -$29,462 before tax. Across 20 years, accumulated pre-tax cash flow totals -$403,667, which implies a break-even property value of $1,553,667.

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 3.05%. The strongest pre-tax year in this view is Year 20 at -$9,367.

Loading report...

Rental evidence

Murray Bridge rental trend

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

Local Context

77 Roper Road, Murray Bridge SA sits in Murray Bridge, SA. Use the links below to compare cashflow reports for nearby suburbs and the wider state.