Property at a glance

89 Gorge Road, Paradise SA

Key property facts for your initial investment assessment.

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

89 Gorge Road, Paradise SA Investor Report

89 Gorge Road, Paradise SA is modelled as a lower-yield residential property that is materially negatively geared under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$900,000
Rent / Week
$525
Gross Yield
3.03%
Pre-Tax Cashflow / Week
-$532
20Y Accumulated Cashflow
-$437,680
Break-Even Value Lift
48.63%
10Y Annual Growth Needed
4.04%

Key takeaway

At a purchase price of AUD 900,000 and estimated rent of AUD 525 per week, this scenario produces an estimated gross yield of 3.0% and after-tax cash flow of -AUD 335 per week.

Loss-recovery target: $1,337,680 (48.63% 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
-$27,660
20Y Accumulated Cashflow
-$437,680
Break-Even Value Lift
48.63%
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 $1,337,680
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 -$15,249
10Y Annual Growth Needed
4.04%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$14k-$28kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$27,660
Accumulated Tax Effect$10,218
Tax-Adjusted-$17,442
Year 5
Pre-Tax-$25,659
Accumulated Tax Effect$9,618
Tax-Adjusted-$16,041
Year 10
Pre-Tax-$22,402
Accumulated Tax Effect$8,520
Tax-Adjusted-$13,881
Year 20
Pre-Tax-$15,249
Accumulated Tax Effect$6,375
Tax-Adjusted-$8,874

In Year 1, the property is projected at -$27,660 before tax. Across 20 years, accumulated pre-tax cash flow totals -$437,680, which implies a break-even property value of $1,337,680.

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 4.04%. The strongest pre-tax year in this view is Year 20 at -$15,249.

Loading report...

Rental evidence

Paradise rental trend

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

Local Context

89 Gorge Road, Paradise SA sits in Paradise, SA. Use the links below to compare cashflow reports for nearby suburbs and the wider state.