Property at a glance

9 Jacaranda Crescent, Moe VIC

Key property facts for your initial investment assessment.

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

9 Jacaranda Crescent, Moe VIC Investor Report

9 Jacaranda Crescent, Moe VIC is modelled as a high-yield residential property that is close to cash-flow neutral under the current assumptions.

Live Scenario

Investment snapshot

Purchase Price
$179,000
Rent / Week
$250
Gross Yield
7.26%
Pre-Tax Cashflow / Week
-$112
20Y Accumulated Cashflow
-$88,038
Break-Even Value Lift
49.18%
10Y Annual Growth Needed
4.08%

Key takeaway

At a purchase price of AUD 179,000 and estimated rent of AUD 250 per week, this scenario produces an estimated gross yield of 7.3% and after-tax cash flow of -AUD 41 per week.

Loss-recovery target: $267,038 (49.18% 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
-$5,799
20Y Accumulated Cashflow
-$88,038
Break-Even Value Lift
49.18%
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 $267,038
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 -$2,993
10Y Annual Growth Needed
4.08%
Compound yearly property growth needed to hit the break-even value within 10 years.
$0-$3k-$6kY1Y5Y10Y15Y20
Year 1
Pre-Tax-$5,799
Accumulated Tax Effect$3,660
Tax-Adjusted-$2,139
Year 5
Pre-Tax-$5,398
Accumulated Tax Effect$3,539
Tax-Adjusted-$1,859
Year 10
Pre-Tax-$4,426
Accumulated Tax Effect$3,128
Tax-Adjusted-$1,298
Year 20
Pre-Tax-$2,993
Accumulated Tax Effect$2,698
Tax-Adjusted-$295

In Year 1, the property is projected at -$5,799 before tax. Across 20 years, accumulated pre-tax cash flow totals -$88,038, which implies a break-even property value of $267,038.

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 4.08%. The strongest pre-tax year in this view is Year 20 at -$2,993.

Loading report...

Rental evidence

Moe rental trend

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

Local Context

9 Jacaranda Crescent, Moe VIC sits in Moe, VIC. Use the links below to compare cashflow reports for nearby suburbs and the wider state.