Property at a glance

8 Dunyila Street, Lyons NT

Key property facts for your initial investment assessment.

Bedrooms
4
Bathrooms
3
Car spaces
4
Cadastral area
Loading boundary data…
Know Before You Buy

8 Dunyila Street, Lyons NT Investor Report

8 Dunyila Street, Lyons NT is modelled as a lower-yield 4-bedroom, 3-bathroom property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$630,000
Rent / Week
$435
Gross Yield
3.59%
Pre-Tax Cashflow / Week
-$363
20Y Accumulated Cashflow
-$290,577
Break-Even Value Lift
46.12%
10Y Annual Growth Needed
3.87%

Key takeaway

At a purchase price of AUD 630,000 and estimated rent of AUD 435 per week, this scenario produces an estimated gross yield of 3.6% and after-tax cash flow of -AUD 217 per week.

Loss-recovery target: $920,577 (46.12% 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
-$18,872
20Y Accumulated Cashflow
-$290,577
Break-Even Value Lift
46.12%
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 $920,577
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 -$9,604
10Y Annual Growth Needed
3.87%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$9k-$19kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$18,872
Accumulated Tax Effect$7,581
Tax-Adjusted-$11,290
Year 5
Pre-Tax-$17,394
Accumulated Tax Effect$7,138
Tax-Adjusted-$10,256
Year 10
Pre-Tax-$14,885
Accumulated Tax Effect$6,265
Tax-Adjusted-$8,619
Year 20
Pre-Tax-$9,604
Accumulated Tax Effect$4,681
Tax-Adjusted-$4,923

In Year 1, the property is projected at -$18,872 before tax. Across 20 years, accumulated pre-tax cash flow totals -$290,577, which implies a break-even property value of $920,577.

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 3.87%. The strongest pre-tax year in this view is Year 20 at -$9,604.

Loading report...

Rental evidence

Lyons rental trend

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

Local Context

8 Dunyila Street, Lyons NT sits in Lyons, NT. Use the links below to compare cashflow reports for nearby suburbs and the wider state.