Property at a glance

8 Ellen Court, Salisbury East SA

Key property facts for your initial investment assessment.

Bedrooms
3
Bathrooms
1
Car spaces
4
Cadastral area
Loading boundary data…
Know Before You Buy

8 Ellen Court, Salisbury East SA Investor Report

8 Ellen Court, Salisbury East 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
$749,000
Rent / Week
$440
Gross Yield
3.05%
Pre-Tax Cashflow / Week
-$468
20Y Accumulated Cashflow
-$398,589
Break-Even Value Lift
53.22%
10Y Annual Growth Needed
4.36%

Key takeaway

At a purchase price of AUD 749,000 and estimated rent of AUD 440 per week, this scenario produces an estimated gross yield of 3.1% and after-tax cash flow of -AUD 291 per week.

Loss-recovery target: $1,147,589 (53.22% 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
-$24,352
20Y Accumulated Cashflow
-$398,589
Break-Even Value Lift
53.22%
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 $1,147,589
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 -$14,910
10Y Annual Growth Needed
4.36%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$12k-$24kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$24,352
Accumulated Tax Effect$9,226
Tax-Adjusted-$15,126
Year 5
Pre-Tax-$22,846
Accumulated Tax Effect$8,774
Tax-Adjusted-$14,072
Year 10
Pre-Tax-$20,294
Accumulated Tax Effect$7,888
Tax-Adjusted-$12,406
Year 20
Pre-Tax-$14,910
Accumulated Tax Effect$6,273
Tax-Adjusted-$8,637

In Year 1, the property is projected at -$24,352 before tax. Across 20 years, accumulated pre-tax cash flow totals -$398,589, which implies a break-even property value of $1,147,589.

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 4.36%. The strongest pre-tax year in this view is Year 20 at -$14,910.

Loading report...

Rental evidence

Salisbury East rental trend

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

Local Context

8 Ellen Court, Salisbury East SA sits in Salisbury East, SA. Use the links below to compare cashflow reports for nearby suburbs and the wider state.